2024 Q3 Form 10-Q Financial Statement
#000172268424000017 Filed on July 25, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
Revenue | $396.0M | $367.0M |
YoY Change | -1.49% | 1.38% |
Cost Of Revenue | $151.0M | $156.0M |
YoY Change | -7.93% | -4.88% |
Gross Profit | $245.0M | $211.0M |
YoY Change | 2.94% | 6.57% |
Gross Profit Margin | 61.87% | 57.49% |
Selling, General & Admin | $53.00M | $49.00M |
YoY Change | -3.64% | -9.26% |
% of Gross Profit | 21.63% | 23.22% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $17.00M | $17.00M |
YoY Change | -10.53% | -5.56% |
% of Gross Profit | 6.94% | 8.06% |
Operating Expenses | $70.00M | $66.00M |
YoY Change | -5.41% | -9.59% |
Operating Profit | $171.0M | $145.0M |
YoY Change | 4.91% | 16.0% |
Interest Expense | $34.00M | $30.00M |
YoY Change | 25.93% | -225.0% |
% of Operating Profit | 19.88% | 20.69% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $137.0M | $112.0M |
YoY Change | 0.74% | 16.67% |
Income Tax | $35.00M | $26.00M |
% Of Pretax Income | 25.55% | 23.21% |
Net Earnings | $102.0M | $86.00M |
YoY Change | -0.97% | 22.86% |
Net Earnings / Revenue | 25.76% | 23.43% |
Basic Earnings Per Share | $1.30 | $1.07 |
Diluted Earnings Per Share | $1.29 | $1.07 |
COMMON SHARES | ||
Basic Shares Outstanding | 78.98M shares | 80.58M shares |
Diluted Shares Outstanding | 79.20M shares | 80.70M shares |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $72.00M | $70.00M |
YoY Change | -8.86% | 11.11% |
Cash & Equivalents | $72.00M | $70.00M |
Short-Term Investments | ||
Other Short-Term Assets | $47.00M | $48.00M |
YoY Change | -24.19% | -67.35% |
Inventory | ||
Prepaid Expenses | $40.00M | $39.00M |
Receivables | $286.0M | $275.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $445.0M | $432.0M |
YoY Change | -4.51% | -7.69% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $78.00M | $81.00M |
YoY Change | -14.29% | -13.83% |
Goodwill | $1.525B | $1.525B |
YoY Change | 0.0% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $547.0M | $549.0M |
YoY Change | 26.04% | 163.94% |
Total Long-Term Assets | $3.709B | $3.719B |
YoY Change | 2.06% | 3.65% |
TOTAL ASSETS | ||
Total Short-Term Assets | $445.0M | $432.0M |
Total Long-Term Assets | $3.709B | $3.719B |
Total Assets | $4.154B | $4.151B |
YoY Change | 1.32% | 2.34% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $62.00M | $67.00M |
YoY Change | 34.78% | 6.35% |
Accrued Expenses | $252.0M | $264.0M |
YoY Change | -5.97% | -2.22% |
Deferred Revenue | $98.00M | $106.0M |
YoY Change | 18.07% | 7.07% |
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $47.00M | $44.00M |
YoY Change | 27.03% | 18.92% |
Total Short-Term Liabilities | $459.0M | $481.0M |
YoY Change | 5.76% | 2.56% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $2.487B | $2.383B |
YoY Change | 17.15% | 17.91% |
Other Long-Term Liabilities | $193.0M | $174.0M |
YoY Change | 7.82% | -49.12% |
Total Long-Term Liabilities | $193.0M | $174.0M |
YoY Change | 7.82% | -92.64% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $459.0M | $481.0M |
Total Long-Term Liabilities | $193.0M | $174.0M |
Total Liabilities | $3.571B | $3.528B |
YoY Change | 10.08% | 11.08% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $600.0M | $528.0M |
YoY Change | 28.48% | 34.01% |
Common Stock | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $1.646B | $1.549B |
YoY Change | 33.39% | 37.2% |
Treasury Stock Shares | ||
Shareholders Equity | $583.0M | $623.0M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $4.154B | $4.151B |
YoY Change | 1.32% | 2.34% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $102.0M | $86.00M |
YoY Change | -0.97% | 22.86% |
Depreciation, Depletion And Amortization | $17.00M | $17.00M |
YoY Change | -10.53% | -5.56% |
Cash From Operating Activities | $79.00M | $1.000M |
YoY Change | 2.6% | -98.8% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $8.000M | $7.000M |
YoY Change | -20.0% | -22.22% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$1.000M | $0.00 |
YoY Change | -95.0% | -100.0% |
Cash From Investing Activities | -$9.000M | -$7.000M |
YoY Change | -70.0% | -36.36% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -68.00M | 35.00M |
YoY Change | 134.48% | -122.01% |
NET CHANGE | ||
Cash From Operating Activities | 79.00M | 1.000M |
Cash From Investing Activities | -9.000M | -7.000M |
Cash From Financing Activities | -68.00M | 35.00M |
Net Change In Cash | 2.000M | 29.00M |
YoY Change | -88.89% | -133.33% |
FREE CASH FLOW | ||
Cash From Operating Activities | $79.00M | $1.000M |
Capital Expenditures | $8.000M | $7.000M |
Free Cash Flow | $71.00M | -$6.000M |
YoY Change | 5.97% | -108.11% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
|
P1Y | |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
|
P1Y | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
137000000 | usd | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
85900000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
500000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
86400000 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.59 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.59 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.70 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
61000000 | usd | |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
|
P1Y | |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
|
P1Y | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
962000000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
67000000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-6000000 | usd |
CY2023Q1 | us-gaap |
Dividends Common Stock
DividendsCommonStock
|
31000000 | usd |
CY2023Q1 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
56000000 | usd |
CY2023Q1 | wh |
Net Share Settlement Of Incentive Equity Awards
NetShareSettlementOfIncentiveEquityAwards
|
-9000000 | usd |
CY2023Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Other Longterm Incentive Plans Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationOtherLongtermIncentivePlansRequisiteServicePeriodRecognition
|
9000000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
936000000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
70000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
4000000 | usd |
CY2023Q2 | us-gaap |
Dividends Common Stock
DividendsCommonStock
|
30000000 | usd |
CY2023Q2 | us-gaap |
Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
|
2000000 | shares |
CY2023Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Other Longterm Incentive Plans Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationOtherLongtermIncentivePlansRequisiteServicePeriodRecognition
|
9000000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
880000000 | usd |
CY2024Q2 | us-gaap |
Number Of Countries In Which Entity Operates
NumberOfCountriesInWhichEntityOperates
|
95 | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
In presenting the Condensed Consolidated Financial Statements, management makes estimates and assumptions that affect the amounts reported and related disclosures. Estimates, by their nature, are based on judgment and available information. Accordingly, actual results could differ from those estimates. | ||
CY2024Q2 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
270000000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
258000000 | usd |
wh |
Revenue Recognition Period Franchise Agreement
RevenueRecognitionPeriodFranchiseAgreement
|
P13Y | ||
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
106000000 | usd |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
32000000 | usd |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
15000000 | usd |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
117000000 | usd |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
270000000 | usd |
CY2024Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
367000000 | usd |
CY2023Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
362000000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
671000000 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
674000000 | usd | |
CY2024Q2 | us-gaap |
Capitalized Contract Cost Net
CapitalizedContractCostNet
|
71000000 | usd |
CY2023Q4 | us-gaap |
Capitalized Contract Cost Net
CapitalizedContractCostNet
|
68000000 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
86000000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
70000000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
102000000 | usd | |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
80400000 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
85300000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
80700000 | shares | |
CY2024Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
300000 | shares |
CY2023Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
400000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
500000 | shares | |
CY2024Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
80700000 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
85700000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
81200000 | shares | |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.07 | |
CY2023Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.82 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.27 | ||
CY2024Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.07 | |
CY2023Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.82 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.26 | ||
CY2024Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.38 | |
CY2023Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.35 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.76 | ||
CY2024Q2 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
31000000 | usd |
CY2023Q2 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
30000000 | usd |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
63000000 | usd | |
CY2023Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
20700000 | shares |
CY2023Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1361000000 | usd |
CY2023Q4 | wh |
Treasury Stock Average Cost Per Share
TreasuryStockAverageCostPerShare
|
65.69 | |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
2600000 | shares | |
us-gaap |
Treasury Stock Value Acquired Par Value Method
TreasuryStockValueAcquiredParValueMethod
|
188000000 | usd | |
us-gaap |
Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
|
74.20 | ||
CY2024Q2 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
23300000 | shares |
CY2024Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1549000000 | usd |
CY2024Q2 | wh |
Treasury Stock Average Cost Per Share
TreasuryStockAverageCostPerShare
|
66.61 | |
CY2024Q2 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
657000000 | usd |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
60000000 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
64000000 | usd |
wh |
Accounts Receivable Credit Loss Expense Reversal And Impairment
AccountsReceivableCreditLossExpenseReversalAndImpairment
|
3000000 | usd | |
wh |
Accounts Receivable Credit Loss Expense Reversal And Impairment
AccountsReceivableCreditLossExpenseReversalAndImpairment
|
0 | usd | |
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
1000000 | usd | |
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
2000000 | usd | |
CY2024Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
62000000 | usd |
CY2023Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
62000000 | usd |
CY2024Q2 | wh |
Non Cash Development Advance Note
NonCashDevelopmentAdvanceNote
|
3000000 | usd |
CY2024Q2 | wh |
Bad Debt Expense On Development Advances
BadDebtExpenseOnDevelopmentAdvances
|
0 | usd |
CY2023Q2 | wh |
Bad Debt Expense On Development Advances
BadDebtExpenseOnDevelopmentAdvances
|
1000000 | usd |
wh |
Bad Debt Expense On Development Advances
BadDebtExpenseOnDevelopmentAdvances
|
0 | usd | |
wh |
Bad Debt Expense On Development Advances
BadDebtExpenseOnDevelopmentAdvances
|
1000000 | usd | |
us-gaap |
Payments For Loans
PaymentsForLoans
|
66000000 | usd | |
us-gaap |
Payments For Loans
PaymentsForLoans
|
32000000 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
2000000 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
1000000 | usd | |
wh |
Paymentsofdevelopmentadvancesnetofrepayments
Paymentsofdevelopmentadvancesnetofrepayments
|
64000000 | usd | |
wh |
Paymentsofdevelopmentadvancesnetofrepayments
Paymentsofdevelopmentadvancesnetofrepayments
|
31000000 | usd | |
CY2024Q2 | us-gaap |
Restricted Cash Noncurrent
RestrictedCashNoncurrent
|
9000000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash Noncurrent
RestrictedCashNoncurrent
|
0 | usd |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
37000000 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
36000000 | usd | |
CY2024Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.232 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.271 | ||
CY2023Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.233 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.267 | ||
CY2024Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
2427000000 | usd |
CY2024Q2 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.0499 | |
CY2023Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
2201000000 | usd |
CY2023Q4 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.0477 | |
CY2024Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
44000000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
37000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2383000000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2164000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Rolling Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths
|
44000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo
|
52000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree
|
344000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour
|
23000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive
|
519000000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive
|
1445000000 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
2427000000 | usd |
CY2024Q2 | us-gaap |
Interest Rate Cash Flow Hedge Asset At Fair Value
InterestRateCashFlowHedgeAssetAtFairValue
|
25000000 | usd |
CY2023Q4 | us-gaap |
Interest Rate Cash Flow Hedge Asset At Fair Value
InterestRateCashFlowHedgeAssetAtFairValue
|
13000000 | usd |
us-gaap |
Gain Loss On Interest Rate Cash Flow Hedge Ineffectiveness
GainLossOnInterestRateCashFlowHedgeIneffectiveness
|
0 | usd | |
CY2024Q2 | us-gaap |
Interest Rate Cash Flow Hedge Gain Loss To Be Reclassified During Next12 Months Net
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet
|
21000000 | usd |
CY2024Q2 | us-gaap |
Interest Expense
InterestExpense
|
30000000 | usd |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
24000000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
59000000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
46000000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
58000000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
48000000 | usd | |
CY2023Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd |
CY2024Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd | |
CY2024Q2 | us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
0 | usd |
CY2023Q2 | us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
-2000000 | usd |
us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
1000000 | usd | |
us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
-3000000 | usd | |
CY2024Q2 | us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
0 | usd |
us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
0 | usd | |
CY2023Q2 | us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
-1000000 | usd |
us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
-3000000 | usd | |
CY2024Q2 | wh |
Loss Contingency Number Of Lawsuits
LossContingencyNumberOfLawsuits
|
35 | lawsuit |
CY2024Q2 | us-gaap |
Litigation Reserve
LitigationReserve
|
8000000 | usd |
CY2023Q4 | us-gaap |
Litigation Reserve
LitigationReserve
|
7000000 | usd |
CY2024Q2 | us-gaap |
Insurance Settlements Receivable
InsuranceSettlementsReceivable
|
6000000 | usd |
CY2023Q4 | us-gaap |
Insurance Settlements Receivable
InsuranceSettlementsReceivable
|
4000000 | usd |
CY2024Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
367000000 | usd |
CY2024Q2 | wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
178000000 | usd |
CY2023Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
362000000 | usd |
CY2023Q2 | wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
158000000 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
86000000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
70000000 | usd |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
26000000 | usd |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
26000000 | usd |
CY2024Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
17000000 | usd |
CY2023Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
19000000 | usd |
CY2024Q2 | us-gaap |
Interest Expense
InterestExpense
|
30000000 | usd |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
24000000 | usd |
CY2024Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd |
CY2023Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd |
CY2024Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
10000000 | usd |
CY2023Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9000000 | usd |
CY2024Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
7000000 | usd |
CY2023Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | usd |
CY2024Q2 | wh |
Transaction Related Costs
TransactionRelatedCosts
|
5000000 | usd |
CY2023Q2 | wh |
Transaction Related Costs
TransactionRelatedCosts
|
4000000 | usd |
CY2024Q2 | wh |
Separation Related Charges
SeparationRelatedCharges
|
-12000000 | usd |
CY2023Q2 | wh |
Separation Related Charges
SeparationRelatedCharges
|
-2000000 | usd |
CY2024Q2 | us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
0 | usd |
CY2023Q2 | us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
-1000000 | usd |
CY2024Q2 | wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
178000000 | usd |
CY2023Q2 | wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
158000000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
102000000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
31000000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
37000000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
59000000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | usd | |
wh |
Transaction Related Costs
TransactionRelatedCosts
|
46000000 | usd | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
12000000 | usd | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
9000000 | usd | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | usd | |
wh |
Separation Related Charges
SeparationRelatedCharges
|
-11000000 | usd | |
wh |
Separation Related Charges
SeparationRelatedCharges
|
0 | usd | |
us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
0 | usd | |
us-gaap |
Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
|
-3000000 | usd | |
wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
318000000 | usd | |
wh |
Adjusted Earnings Before Interest Taxes Depreciationand Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationandAmortization
|
305000000 | usd | |
CY2024Q2 | wh |
Transaction Related Costs
TransactionRelatedCosts
|
5000000 | usd |
wh |
Transaction Related Costs
TransactionRelatedCosts
|
46000000 | usd | |
wh |
Payment Of Transaction Related Costs
PaymentOfTransactionRelatedCosts
|
4000000 | usd | |
CY2023Q2 | wh |
Payment Of Transaction Related Costs
PaymentOfTransactionRelatedCosts
|
4000000 | usd |
CY2023Q4 | wh |
Accrued Transaction Related
AccruedTransactionRelated
|
7000000 | usd |
wh |
Transaction Related Costs
TransactionRelatedCosts
|
46000000 | usd | |
wh |
Transaction Related Payments
TransactionRelatedPayments
|
50000000 | usd | |
wh |
Accrued Transaction Related Settled Without Cash
AccruedTransactionRelatedSettledWithoutCash
|
-2000000 | usd | |
CY2024Q2 | wh |
Accrued Transaction Related
AccruedTransactionRelated
|
1000000 | usd |
CY2024Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
12000000 | usd |
CY2024Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
7000000 | usd |
us-gaap |
Restructuring Charges
RestructuringCharges
|
9000000 | usd | |
us-gaap |
Restructuring And Related Cost Number Of Positions Eliminated
RestructuringAndRelatedCostNumberOfPositionsEliminated
|
56 | employee | |
CY2023Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
0 | usd |
us-gaap |
Restructuring Charges
RestructuringCharges
|
9000000 | usd | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
3000000 | usd | |
us-gaap |
Restructuring Reserve Settled Without Cash2
RestructuringReserveSettledWithoutCash2
|
2000000 | usd | |
CY2024Q2 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
4000000 | usd |
CY2024Q2 | wh |
Separation Related Charges
SeparationRelatedCharges
|
-12000000 | usd |
wh |
Separation Related Charges
SeparationRelatedCharges
|
-11000000 | usd | |
CY2023Q2 | wh |
Separation Related Charges
SeparationRelatedCharges
|
-2000000 | usd |
CY2023Q1 | wh |
Separation Related Charges
SeparationRelatedCharges
|
2000000 | usd |
CY2023Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
19000000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-2000000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax Parent
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent
|
10000000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
8000000 | usd |
CY2024Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
27000000 | usd |
CY2024Q2 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-1000000 | usd |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax Parent
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent
|
-1000000 | usd |
CY2024Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
25000000 | usd |
CY2022Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
38000000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
2000000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax Parent
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent
|
-8000000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-6000000 | usd |
CY2023Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
2000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax Parent
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent
|
2000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
4000000 | usd |
CY2023Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
36000000 | usd |
CY2024Q2 | us-gaap |
Number Of Countries In Which Entity Operates
NumberOfCountriesInWhichEntityOperates
|
95 | |
CY2024Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
7000000 | usd |
us-gaap |
Restructuring Charges
RestructuringCharges
|
9000000 | usd |