The Boeing Company

符号: BA

NYSE

176.71

USD

今天的市场价格

-50.3513
市盈率
11.3081
PEG比率
108.48B
MRK市值
0.00%
DIV收益率

The Boeing Company (BA) 财务报表

Q: 什么是 The Boeing Company (BA) 总资产是多少？

The Boeing Company (BA) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 The Boeing Company (BA). 的默认数据。公司收入显示 54266.231 M 的平均值，即 0.064 % 增长率。整个期间的平均毛利润为 7479.769 M，即 0.282 %. 平均毛利率为 0.144 %. 公司去年的净收入增长率为 -0.560 %，等于 -0.061 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 The Boeing Company 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.000. 在流动资产领域，BA 的报告货币为109275. 这些资产中的很大一部分，即 15965 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.073%. 公司的长期投资虽然不是其重点，但以报告货币计算的1035（如果有的话）为1035。这表明与上一报告期相比，5.290% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 47103. 这一数字表明，0.000% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 -17233. 这方面的年同比变化率为 0.085%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为11065，存货估值为 79741，商誉估值为 8093（如有. 无形资产总额（如果有）按 2094 估值. 应付账款和短期债务分别为 11964 和 5500. 债务总额为52603，债务净额为 39912. 其他流动负债为 22035，加上总负债 154240. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990	1988	1986
balance-sheet.row.cash-and-short-term-investments	50628	15965	17220	16244	25590	10030	8564	9992	10029	12052	13092	15258	13558	11272	10517	11223	3279	9308	6386	5966	3523	4633	2333	633	1010	3454	2462	5149	5258	3730	2643	2342	2711	2938	3326	1863	3963	3435	4172	3209
balance-sheet.row.short-term-investments	16958	3274	2606	8192	17838	545	927	1179	1228	750	1359	6170	3217	1223	5158	2008	11	2266	268	554	319	0	0	0	0	100	279	729	883	0	559	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	48445	11065	11305	11378	10051	12471	14364	10825	9260	8925	7919	6890	5972	5793	5422	5785	5602	5740	5285	5246	4653	4714	5007	5156	4928	3453	3288	3121	1988	1470	1664	1615	1428	2085	2044	1809	1559	1546	1201	885
balance-sheet.row.inventory	320506	79741	78151	78823	81715	76622	62567	44344	43199	47257	46756	42912	37751	32240	24317	16933	15612	9563	8105	7940	4247	5338	6184	6920	6794	6539	8349	8967	6939	6933	4979	3434	2701	3277	3332	4942	2947	3509	3105	2672
balance-sheet.row.other-current-assets	10575	2504	2847	2221	4286	3106	2335	309	428	212	18	14	28	476	285	368	425	328	370	367	616	857	1289	1053	995	799	781	261	150	205	250	1784	1247	529	68	46	92	823	0	0
balance-sheet.row.total-current-assets	430154	109275	109523	108666	121642	102229	87830	65161	62488	68234	67785	65074	57309	49810	40572	35275	25964	27280	22983	21968	15100	17258	16855	16206	15864	15712	16375	19263	15080	13178	10414	9175	8087	8829	8770	8660	8561	9313	8478	6766
balance-sheet.row.property-plant-equipment-net	43156	11521	10550	10918	11820	12502	12645	12672	12807	12076	11007	10224	9660	9313	8931	8784	8762	8265	7675	8420	8443	8432	8765	8459	8814	8245	8589	8391	6813	6456	6802	7088	6724	5530	4448	3481	2703	2554	2281	1866
balance-sheet.row.goodwill	32312	8093	8057	8068	8081	8060	7840	5559	5324	5126	5119	5043	5035	4945	4937	4319	3647	3081	3047	1924	1948	1913	2760	0	0	0	2312	2395	2478	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	8465	2094	2311	2562	2843	3338	3429	2573	2540	2657	2869	3052	3111	3044	2979	2877	2685	2093	1698	875	955	1035	1128	0	5214	2233	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	40777	10187	10368	10630	10924	11398	11269	8132	7864	7783	7988	8095	8146	7989	7916	7196	6332	5174	4745	2799	2903	2948	3888	6443	5214	2233	2312	2395	2478	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	5083	1035	983	975	1016	1092	1087	1260	1317	1284	1154	1204	1180	1043	1111	1030	1328	4111	4085	2852	3050	20636	15551	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	257	59	63	77	86	683	284	341	332	265	6576	2939	6753	5892	4031	3062	4114	197	1051	140	154	1242	2042	0	60	0	411	15	415	58	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	21124	4935	5613	7286	6648	5721	4244	4767	5189	4766	4688	5127	5848	5939	6004	6706	7279	13959	11255	23879	24313	2519	5241	17235	12076	9957	8985	7960	2468	2406	4247	4187	3336	1425	1373	1137	1344	699	309	614
balance-sheet.row.total-non-current-assets	110397	27737	27577	29886	30494	31396	29529	27172	27509	26174	31413	27589	31587	30176	27993	26778	27815	31706	28811	38090	38863	35777	35487	32137	26164	20435	20297	18761	12174	8920	11049	11275	10060	6955	5821	4618	4047	3253	2590	2480
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	540551	137012	137100	138552	152136	133625	117359	92333	89997	94408	99198	92663	88896	79986	68565	62053	53779	58986	51794	60058	53963	53035	52342	48343	42028	36147	36672	38024	27254	22098	21463	20450	18147	15784	14591	13278	12608	12566	11068	9246
balance-sheet.row.account-payables	45659	11964	10200	9261	12928	15553	12916	12202	11190	10800	10667	9498	9394	8406	7715	7096	17587	16676	16201	16513	14869	13563	13739	13872	5040	4909	5263	5609	3554	3017	3207	5854	5248	5466	5566	4932	0	0	0	0
balance-sheet.row.short-term-debt	16063	5500	5190	1296	1693	7340	3190	1335	384	1234	929	1563	1436	2353	948	707	560	762	1381	1189	1321	1144	1814	1399	1232	752	869	731	13	271	6	17	21	4	4	5	7	14	14	18
balance-sheet.row.tax-payables	0	0	0	5	43	670	485	380	89	262	8603	6267	4485	2780	607	182	41	253	670	556	522	277	1134	909	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	189020	47103	51811	56806	61890	19962	10657	9782	9568	8730	8141	8072	8973	10018	11473	12217	6952	7455	8157	9538	10879	13299	12589	10866	7567	5980	6103	6123	3980	2344	2603	2613	1772	1313	311	275	251	256	263	16
Deferred Revenue Non Current	25126	8749	0	12632	18545	20816	0	0	0	0	0	0	0	0	17825	13364	0	8162	0	269	745	775	542	622	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	765	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	85967	22035	21581	18455	22171	22868	14808	15292	14691	14014	21946	20398	17480	27735	26125	24898	12737	13847	11449	10217	3900	2966	3715	5215	9079	5574	4964	5658	5075	4127	3614	660	871	806	1562	1736	6698	7050	5645	4399
balance-sheet.row.total-non-current-liabilities	232782	58413	62896	71406	82931	44613	35359	35652	38986	37599	33691	26180	37947	35104	30308	26945	24148	18444	17354	20811	21842	26448	24836	17032	12719	11029	10934	10919	7671	4785	4936	4936	3951	1415	486	474	499	515	583	465
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	1272	549	482	448	471	229	156	138	138	150	161	151	179	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	607005	154240	152948	153398	170211	141925	116949	91921	89120	88011	90408	77666	82929	76378	65703	59828	55073	49982	47055	48999	42677	44896	44646	37518	31008	24685	24356	25071	16313	12200	11763	11467	10091	7691	7618	7147	7204	7579	6242	4882
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	20244	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5061	5059	5059	5059	5059	5059	5059	5059	5000	1802	1746	1746	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	110343	27251	29473	34408	38610	50644	55941	45320	40714	38756	36180	32964	30037	27524	24784	22746	22675	21376	18453	17276	15565	14407	14262	14340	12090	10487	8706	8147	8447	7746	7696	7180	6276	6064	4840	4452	4137	3760	3497	3018
balance-sheet.row.accumulated-other-comprehensive-income-loss	-40042	-10305	-9550	-11659	-17133	-16153	-15083	-13376	-13623	-12748	-13903	-9894	-17416	-16500	-13758	-11877	-13525	-4596	-8217	-1778	-1925	-4145	-4045	-485	-2601	-1607	-1275	-1275	-1258	-7288	-6786	-6144	-5569	-5070	-4543	-4109	-3682	-3259	-2875	-2515
balance-sheet.row.other-total-stockholders-equity	-157033	-39240	-40867	-42809	-44854	-48169	-45580	-36650	-31335	-24734	-18673	-13256	-11815	-12570	-13321	-13802	-15505	-12837	-10558	-9500	-7413	-7182	-7580	-8089	-3528	-2477	-174	1081	1950	7694	7044	7947	7349	7099	6676	5788	4949	4486	4204	3861
balance-sheet.row.total-stockholders-equity	-66488	-17233	-15883	-14999	-18316	-8617	339	355	817	6335	8665	14875	5867	3515	2766	2128	-1294	9004	4739	11059	11286	8139	7696	10825	11020	11462	12316	12953	10941	9898	9700	8983	8056	8093	6973	6131	5404	4987	4826	4364
balance-sheet.row.total-liabilities-and-stockholders-equity	540551	137012	137100	138552	152136	133625	117359	92333	89997	94408	99198	92663	88896	79986	68565	62053	53779	58986	51794	60058	53963	53035	52342	48343	42028	36147	36672	38024	27254	22098	21463	20450	18147	15784	14591	13278	12608	12566	11068	9246
balance-sheet.row.minority-interest	34	5	35	153	241	317	71	57	60	62	125	122	100	93	96	97	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	-66454	-17228	-15848	-14846	-18075	-8300	410	412	877	6397	8790	14997	5967	3608	2862	2225	-1294	9004	4739	11059	11286	8139	7696	10825	11020	11462	12316	12953	10941	9898	9700	8983	8056	8093	6973	6131	5404	4987	4826	4364
balance-sheet.row.total-liabilities-and-total-equity	540551	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	22041	4309	3589	9167	18854	1637	2014	2439	2545	2034	2513	7374	4397	2266	6269	3038	1339	6377	4353	3406	3369	20636	15551	0	0	100	279	729	883	0	559	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	205083	52603	57001	58102	63583	27302	13748	11031	9871	9867	8973	9552	10326	12371	12421	12924	7512	8217	9538	10727	12200	14443	14403	12265	8799	6732	6972	6854	3993	2615	2609	2630	1793	1317	315	280	258	270	277	34
balance-sheet.row.net-debt	171413	39912	42387	50050	55831	17817	6111	2218	1070	-1435	-2760	464	-15	2322	7062	3709	4244	1175	3420	5315	8996	9810	12070	11632	7789	3378	4789	2434	-382	-1115	525	288	-918	-1621	-3011	-1583	-3705	-3165	-3895	-3175

现金流量表

在 The Boeing Company 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 1.603 的转变。该公司最近通过发行 45 扩大了股本，与上一年相比出现了0.000 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-2437000000.000. 与上一年相比， -1.558 发生了变化. 在同一时期，公司记录了 1861, -131 和 -5216，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将0 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 -316，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990
cash-flows.row.net-income	-2160	-2242	-5053	-4290	-11941	-636	10460	8197	4895	5176	5446	4586	3905	4018	3307	1348	2672	4074	2215	2572	1872	718	492	2827	2128	2309	1120	-178	1095	393	856	1244	1554	1567	1385	675
cash-flows.row.depreciation-and-amortization	1846	1861	1979	2144	2246	2271	2114	2069	1910	1833	1906	1844	1811	1660	1727	1666	1491	1486	1545	1503	1509	1450	1497	1750	1479	1645	1622	1458	991	1033	1142	1025	961	826	678	627
cash-flows.row.deferred-income-tax	33.3	44	0	3281	6701	-248	18	92	97	11	125	-52	35	63	174	182	-2743	-3149	-1520	-1819	-1486	214	-693	-2848	0	0	0	0	0	0	0	-536	-26	109	-107	-247
cash-flows.row.stock-based-compensation	587	690	725	833	250	212	202	202	190	189	195	206	193	186	215	238	209	287	743	852	576	456	447	378	0	0	0	0	0	0	0	0	-1002	0	0	0
cash-flows.row.change-in-working-capital	1053	4089	4139	-6977	-17335	-4629	2284	2495	3045	1795	897	1078	880	-2135	-3034	1910	-4902	2675	2187	1118	-1484	28	111	-1161	1483	2076	-528	-481	4	-960	-924	-515	886	-1055	1470	-1536
cash-flows.row.account-receivables	-1472	-128	142	-713	909	603	-795	-1821	112	-1069	-1328	-879	-27	-292	8	-391	564	-392	-244	-592	-241	357	-155	-1186	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-2351	-1681	420	-1127	-11002	-12391	568	-1085	3755	-1110	-4330	-5562	-5681	-10012	-7387	-1525	-6168	-1558	444	-1965	611	351	1510	-19	1097	2030	618	-1008	250	-1954	-1545	-733	-138	55	1585	-1995
cash-flows.row.account-payables	1177	1672	838	-3783	-5363	1600	2	130	622	-238	1339	-298	1199	1164	313	1141	872	928	-744	1147	862	-147	-823	490	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	3699	4226	2739	-1354	-1879	5559	2509	5271	-1444	4212	5216	7817	5389	7005	4032	2685	-170	3697	2731	2528	-2716	-533	-421	-446	386	46	-1146	527	-246	994	621	218	1024	-1110	-115	459
cash-flows.row.other-non-cash-items	5568.7	1518	1722	1593	1669	584	244	289	362	359	289	517	684	231	563	259	2872	4211	2329	2774	2471	1015	2521	2868	852	194	153	1301	133	600	3	-1	989	-13	-90	-33
cash-flows.row.net-cash-provided-by-operating-activities	2916	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-1626	-1527	-1222	-980	-1303	-1961	-1791	-1870	-2613	-2450	-2236	-2238	-1710	-1713	-1127	-1186	-1852	-1731	-1681	-1547	-978	-741	-1001	-1068	-932	-1236	-1584	-1391	-762	-629	-795	-1317	-2160	-1850	-1586	-1362
cash-flows.row.acquisitions-net	-45	-70	-6	-6	296	9	-3230	-324	-297	-31	-163	-26	-124	-42	-932	-639	-964	-75	-1854	-172	-34	289	-22	-22	-5727	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-13130	-16448	-5051	-35713	-37616	-1658	-2607	-3601	-1719	-2036	-8617	-15394	-12921	-6796	-15548	-2629	-6673	-5710	-2815	-2866	-4142	-102	-505	0	0	0	0	0	0	0	0	0	-388	0	0	0
cash-flows.row.sales-maturities-of-investments	16443	15739	10619	45489	20275	1759	2898	3639	1209	2590	13416	12453	10901	10757	12631	1041	11343	3817	2850	2725	1400	255	140	0	0	0	0	0	0	0	0	137	0	623	0	0
cash-flows.row.other-investing-activites	-182	-131	30	534	-18	321	109	94	40	81	67	51	97	163	145	-381	34	-123	314	1762	2385	-761	-2033	-3624	-969	-197	-1242	-859	1062	1399	-205	-926	-1109	-3	155	0
cash-flows.row.net-cash-used-for-investing-activites	1460	-2437	4370	9324	-18366	-1530	-4621	-2062	-3380	-1846	2467	-5154	-3757	2369	-4831	-3794	1888	-3822	-3186	-98	-1369	-1060	-3421	-4714	-7628	-1433	-2826	-2250	300	770	-1000	-2106	-3657	-1230	-1431	-1362
cash-flows.row.debt-repayment	-7932	-5216	-1310	-15371	-10998	-12171	-7183	-953	-1359	-885	-1601	-1434	-2076	-1381	-826	-551	-738	-1406	-1681	-1378	-2208	-2024	-1564	-1124	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	1	45	50	42	36	25447	8629	2388	1646	2145	1305	1668	0	0	0	5976	57	249	295	348	0	0	0	0	136	93	65	434	214	146	26	23	35	23	27	25
cash-flows.row.common-stock-repurchased	-431	-408	-40	-66	-173	-2651	-9000	-9236	-7001	-6751	-6001	-2801	0	0	0	-50	-2937	-2775	-1698	-2877	-752	0	0	-2417	-2357	-2937	-1397	-141	0	0	0	0	-109	-127	-156	-2
cash-flows.row.dividends-paid	0	0	-10	-24	-1158	-4630	-3946	-3417	-2756	-2490	-2115	-1467	-1322	-1244	-1253	-1220	-1192	-1096	-956	-820	-648	-572	-571	-582	-504	-537	-564	-557	-379	-342	-340	-340	-340	-343	-328	-269
cash-flows.row.other-financing-activites	-325	-316	44	9819	47248	-256	-222	-132	-117	61	-181	-215	-79	925	117	-61	-392	144	395	70	90	2075	2881	4646	2067	-239	118	-635	-1713	6	-21	837	482	993	15	22
cash-flows.row.net-cash-used-provided-by-financing-activities	-8269	-5487	-1266	-5600	34955	5739	-11722	-11350	-9587	-7920	-8593	-4249	-3477	-1700	-1962	4094	-5202	-4884	-3645	-4657	-3518	-521	746	523	-658	-3620	-1778	-899	-1878	-190	-335	520	68	546	-442	-224
cash-flows.row.effect-of-forex-changes-on-cash	-8	30	-73	-39	85	-5	-53	80	-33	-28	-87	-29	18	-2	-15	44	-59	46	38	-37	0	0	0	0	0	0	0	0	0	0	0	889	295	-204	-1905	1876
cash-flows.row.net-change-in-cash	-3898	-1956	6510	217	-1819	1672	-1250	12	-2501	-431	2645	-1253	292	4690	-3856	5947	-3774	924	706	2208	-1429	2300	1700	-377	-2344	1171	-2237	-1049	645	1646	-258	520	68	546	-442	-224
cash-flows.row.cash-at-end-of-period	33670	12691	14614	8052	7752	9485	7637	8813	8801	11302	11733	9088	10341	10049	5359	9215	3268	7042	6118	5412	3204	4633	2333	633	1010	3354	2183	4420	4375	3730	2084	3231	3006	2734	1421	3739
cash-flows.row.cash-at-beginning-of-period	37568	14647	8104	7835	9571	7813	8887	8801	11302	11733	9088	10341	10049	5359	9215	3268	7042	6118	5412	3204	4633	2333	633	1010	3354	2183	4420	5469	3730	2084	2342	2711	2938	2188	1863	3963
cash-flows.row.operating-cash-flow	2916	5960	3512	-3416	-18410	-2446	15322	13344	10499	9363	8858	8179	7508	4023	2952	5603	-401	9584	7499	7000	3458	3881	4375	3814	5942	6224	2367	2100	2223	1066	1077	1217	3362	1434	3336	-514
cash-flows.row.capital-expenditure	-1626	-1527	-1222	-980	-1303	-1961	-1791	-1870	-2613	-2450	-2236	-2238	-1710	-1713	-1127	-1186	-1852	-1731	-1681	-1547	-978	-741	-1001	-1068	-932	-1236	-1584	-1391	-762	-629	-795	-1317	-2160	-1850	-1586	-1362
cash-flows.row.free-cash-flow	1290	4433	2290	-4396	-19713	-4407	13531	11474	7886	6913	6622	5941	5798	2310	1825	4417	-2253	7853	5818	5453	2480	3140	3374	2746	5010	4988	783	709	1461	437	282	-100	1202	-416	1750	-1876

利润表行

The Boeing Company 的收入与上期相比变化了 0.168%。据报告, BA 的毛利润为 7724。该公司的营业费用为 8545，与上年相比变化了 21.395%. 折旧和摊销费用为 1861，与上一会计期间相比变化了 -0.387%. 营业费用报告为 8545，显示21.395% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.781%. 营业收入为 -773，与上年相比变化了-0.781%. 净利润的变化率为 -0.560%。去年的净收入为-2222.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990	1988	1986
income-statement-row.row.total-revenue	76442	77794	66608	62286	58158	76559	101127	93392	94571	96114	90762	86623	81698	68735	64306	68281	60909	66387	61530	54845	52457	50485	54069	58198	51321	57993	56154	45800	22681	19515	21924	25438	30184	29314	27595	20276	16962	15355	16341	13636
income-statement-row.row.cost-of-revenue	68758	70070	63106	59269	63843	72093	81490	76066	80790	82088	76752	73268	68644	55867	51843	56540	50352	53402	50437	46208	45025	44304	45499	48778	43712	51320	50546	40644	21327	18613	20773	22722	27183	26534	25387	19068	15947	-504	13885	11781
income-statement-row.row.gross-profit	7684	7724	3502	3017	-5685	4466	19637	17326	13781	14026	14010	13355	13054	12868	12463	11741	10557	12985	11093	8637	7432	6181	8570	9420	7609	6673	5608	5156	1354	902	1151	2716	3001	2780	2208	1208	1015	15859	2456	1855
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	3504	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	5025	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	1202	1227	1058	551	447	438	92	129	40	-13	-3	56	62	-278	-267	-249	-241	-188	571	-88	0	-49	38	-135	-98	-91	0	1400	0	600	0	1025	961	826	678	627	567	504	463	386
income-statement-row.row.operating-expenses	8527	8545	7039	6406	7293	7128	7836	7273	8243	6856	6814	7027	7015	7048	7492	9645	6611	7193	7999	6345	5536	4826	4658	4568	3994	3503	4041	5511	0	600	0	1025	961	826	678	627	567	15650	1826	1272
income-statement-row.row.cost-and-expenses	77285	78615	70145	65675	71136	79221	89326	83339	89033	88944	83566	80295	75659	62915	59335	66185	56963	60595	58436	52553	50561	49130	50157	53346	47706	54823	54587	46155	21327	19213	20773	23747	28144	27360	26065	19695	16514	15146	15711	13053
income-statement-row.row.interest-income	1138	0	2533	2472	2147	722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	2379	2459	2533	2682	2156	722	475	360	306	275	333	386	463	498	516	339	202	196	240	294	335	358	730	650	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	766	1275	-1485	-1644	-1709	-35	278	354	336	260	274	290	334	71	52	-26	251	522	194	821	308	-447	-2	-638	-459	91	-170	-1301	-133	-600	-8	169	230	263	448	347	378	458	407	293
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1202	1227	1058	551	447	438	92	129	40	-13	-3	56	62	-278	-267	-249	-241	-188	571	-88	0	-49	38	-135	-98	-91	0	1400	0	600	0	1025	961	826	678	627	567	504	463	386
income-statement-row.row.total-operating-expenses	766	1275	-1485	-1644	-1709	-35	278	354	336	260	274	290	334	71	52	-26	251	522	194	821	308	-447	-2	-638	-459	91	-170	-1301	-133	-600	-8	169	230	263	448	347	378	458	407	293
income-statement-row.row.interest-expense	2379	2459	2533	2682	2156	722	475	360	306	275	333	386	463	498	516	339	202	196	240	294	335	358	730	650	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	1846	1861	3037	2695	2482	2271	2114	2069	1910	1833	1906	1844	1811	1660	1727	1666	1491	1486	1545	1503	1509	1450	1497	1750	1479	1645	1622	1458	991	1033	1142	1025	961	826	678	627	567	504	463	386
income-statement-row.row.ebitda-caps	1928	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-768	-773	-3537	-3389	-12767	-2224	11987	10278	5834	7443	7473	6562	6311	5844	4971	2096	3950	5830	3014	2812	2007	449	3868	3896	3058	3170	1567	-355	1354	302	1151	1691	2040	1954	1530	581	448	209	630	583
income-statement-row.row.income-before-tax	-1887	-2005	-5022	-5033	-14476	-2259	11604	10047	5568	7155	7137	6232	5910	5393	4507	1731	3995	6118	3194	2819	1960	550	3180	3564	2999	3324	1397	-341	1363	360	1143	1821	2256	2204	1972	922	820	658	1028	863
income-statement-row.row.income-tax-expense	285	237	31	-743	-2535	-1623	1144	1850	673	1979	1691	1646	2007	1382	1196	396	1341	2060	988	257	140	-168	861	738	871	1015	277	-163	268	-33	287	577	702	637	587	247	206	178	363	297
income-statement-row.row.net-income	-2151	-2222	-5053	-4290	-11941	-636	10460	8197	4895	5176	5446	4585	3900	4018	3307	1312	2672	4074	2215	2572	1872	718	492	2827	2128	2309	1120	-178	1095	393	856	1244	552	1567	1385	675	614	480	665	566