Financial Statements — AIT
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.17 | 0.41 | 0.42 | 0.35 | 0.30 | 0.54 | 0.46 | 0.41 | 0.36 | 0.18 | 0.17 | 0.15 | 0.19 | 0.15 | 0.25 | 0.30 | 0.29 | 0.27 |
| Accounts Receivable | 0.79 | 0.71 | 0.75 | 0.75 | 0.70 | 0.69 | 0.71 | 0.66 | 0.69 | 0.71 | 0.65 | 0.67 | 0.62 | 0.52 | 0.53 | 0.51 | 0.44 | 0.45 |
| Inventory | 0.53 | 0.53 | 0.52 | 0.50 | 0.52 | 0.50 | 0.50 | 0.52 | 0.51 | 0.53 | 0.52 | 0.49 | 0.43 | 0.40 | 0.38 | 0.36 | 0.36 | 0.37 |
| Total Current Assets | 1.58 | 1.75 | 1.77 | 1.69 | 1.61 | 1.81 | 1.77 | 1.68 | 1.64 | 1.51 | 1.42 | 1.39 | 1.30 | 1.14 | 1.21 | 1.23 | 1.15 | 1.14 |
| Property, Plant & Equipment | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 |
| Goodwill | 0.70 | 0.70 | 0.70 | 0.69 | 0.69 | 0.62 | 0.59 | 0.59 | 0.59 | 0.58 | 0.57 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.54 |
| Intangible Assets | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.24 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.24 | 0.26 | 0.27 | 0.27 | 0.29 | 0.29 | 0.33 |
| Total Non-current Assets* | 1.41 | 1.41 | 1.42 | 1.42 | 1.43 | 1.19 | 1.09 | 1.10 | 1.11 | 1.10 | 1.10 | 1.08 | 1.09 | 1.08 | 1.09 | 1.08 | 1.09 | 1.11 |
| Total Assets | 2.99 | 3.16 | 3.19 | 3.12 | 3.04 | 3.00 | 2.85 | 2.78 | 2.75 | 2.61 | 2.52 | 2.47 | 2.38 | 2.23 | 2.30 | 2.31 | 2.24 | 2.25 |
| Accounts Payable | 0.30 | 0.26 | 0.28 | 0.28 | 0.24 | 0.27 | 0.27 | 0.25 | 0.26 | 0.28 | 0.25 | 0.28 | 0.25 | 0.20 | 0.21 | 0.22 | 0.20 | 0.18 |
| Total Current Liabilities | 0.54 | 0.48 | 0.50 | 0.47 | 0.43 | 0.48 | 0.47 | 0.45 | 0.47 | 0.48 | 0.45 | 0.45 | 0.46 | 0.40 | 0.47 | 0.47 | 0.43 | 0.41 |
| Long-term Debt | 0.35 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.60 | 0.60 | 0.62 | 0.65 | 0.68 | 0.68 | 0.73 | 0.77 | 0.78 | 0.79 |
| Total Non-current Liabilities* | 0.59 | 0.81 | 0.80 | 0.81 | 0.82 | 0.77 | 0.72 | 0.73 | 0.75 | 0.75 | 0.78 | 0.80 | 0.82 | 0.80 | 0.86 | 0.90 | 0.93 | 0.95 |
| Total Liabilities | 1.13 | 1.28 | 1.30 | 1.29 | 1.25 | 1.25 | 1.19 | 1.17 | 1.21 | 1.23 | 1.23 | 1.25 | 1.29 | 1.20 | 1.33 | 1.37 | 1.36 | 1.36 |
| Retained Earnings | 2.71 | 2.63 | 2.55 | 2.38 | 2.29 | 2.21 | 2.05 | 1.96 | 1.89 | 1.73 | 1.64 | 1.58 | 1.45 | 1.39 | 1.35 | 1.26 | 1.22 | 1.24 |
| Total Stockholder Equity | 1.86 | 1.87 | 1.88 | 1.83 | 1.79 | 1.75 | 1.67 | 1.61 | 1.54 | 1.38 | 1.30 | 1.22 | 1.10 | 1.02 | 0.98 | 0.93 | 0.88 | 0.89 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 |
|---|
| Total Revenue | 1.25 | 1.16 | 1.20 | 1.22 | 1.17 | 1.07 | 1.10 | 1.16 | 1.15 | 1.08 | 1.10 | 1.16 | 1.13 | 1.06 | 1.06 | 1.06 | 0.98 | 0.88 | 0.89 | 0.90 |
| Cost of Revenue | 0.87 | 0.81 | 0.84 | 0.85 | 0.81 | 0.74 | 0.77 | 0.80 | 0.81 | 0.76 | 0.77 | 0.82 | 0.80 | 0.75 | 0.76 | 0.75 | 0.69 | 0.62 | 0.64 | 0.63 |
| Gross Profit | 0.38 | 0.35 | 0.36 | 0.37 | 0.36 | 0.33 | 0.33 | 0.36 | 0.34 | 0.32 | 0.33 | 0.34 | 0.33 | 0.31 | 0.31 | 0.31 | 0.29 | 0.26 | 0.26 | 0.26 |
| Selling, General & Admin | 0.24 | 0.23 | 0.23 | 0.24 | 0.23 | 0.21 | 0.21 | 0.22 | 0.22 | 0.20 | 0.20 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 |
| Total Operating Expenses | 0.24 | 0.23 | 0.23 | 0.24 | 0.23 | 0.21 | 0.21 | 0.22 | 0.22 | 0.20 | 0.20 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 |
| Operating Income | 0.14 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.11 | 0.14 | 0.12 | 0.11 | 0.12 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.08 | 0.07 | 0.08 |
| Pretax Income | 0.14 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.12 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.07 | 0.07 | 0.07 |
| Tax Provision | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Net Income | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 | 0.06 |
| Basic EPS | 2.68 | 2.54 | 2.67 | 2.83 | 2.60 | 2.43 | 2.40 | 2.70 | 2.51 | 2.35 | 2.42 | 2.37 | 2.52 | 2.09 | 2.00 | 2.05 | 1.78 | 1.48 | 1.38 | 1.53 |
| Diluted EPS | 2.65 | 2.51 | 2.63 | 2.80 | 2.57 | 2.39 | 2.36 | 2.64 | 2.48 | 2.32 | 2.39 | 2.35 | 2.47 | 2.05 | 1.97 | 2.01 | 1.75 | 1.46 | 1.36 | 1.51 |
Cash Flow Statement
(in millions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 |
|---|
| Operating Cash Flow | 100.11 | 99.66 | 119.32 | 147.05 | 122.45 | 95.14 | 127.75 | 119.23 | 84.19 | 101.76 | 66.21 | 179.94 | 75.20 | 62.88 | 25.94 | 53.75 | 52.56 | 32.62 | 48.64 | 38.29 |
| Capital Expenditures | 4.73 | 6.28 | 7.30 | 8.89 | 7.55 | 5.20 | 5.55 | 7.51 | 7.49 | 5.52 | 4.34 | 5.67 | 7.99 | 7.26 | 5.55 | 6.45 | 4.16 | 3.89 | 3.62 | 3.68 |
| Free Cash Flow* | 95.38 | 93.38 | 112.02 | 138.16 | 114.90 | 89.94 | 122.20 | 111.72 | 76.70 | 96.24 | 61.87 | 174.27 | 67.21 | 55.62 | 20.39 | 47.30 | 48.40 | 28.73 | 45.02 | 34.61 |
| Investing Cash Flow | (13.39) | (5.81) | (9.55) | (28.17) | (7.62) | (267.75) | (15.22) | (57.13) | (7.45) | (5.17) | (25.66) | (4.58) | (18.05) | (32.71) | (5.50) | (5.83) | (0.95) | (3.37) | (25.50) | (3.42) |
| Financing Cash Flow | (320.10) | (108.49) | (78.56) | (88.44) | (66.06) | (57.06) | (34.05) | (55.29) | (31.94) | (46.75) | (22.48) | (15.36) | (42.39) | (13.62) | (55.52) | (49.66) | (19.92) | (121.46) | (31.98) | (82.50) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.51 | 0.46 | 0.46 | 0.46 | 0.37 | 0.37 | 0.37 | 0.37 | 0.35 | 0.35 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 |