Financial Statements — CAG
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 | 0.06 | 0.05 | 0.70 | 0.05 | 0.04 | 0.13 | 0.08 | 0.06 | 0.09 | 0.07 | 0.04 | 0.07 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.44 |
| Accounts Receivable | 0.76 | 0.84 | 0.76 | 0.77 | 0.86 | 0.93 | 0.92 | 0.97 | 0.97 | 0.96 | 0.91 | 0.79 | 0.91 | 0.98 | 0.83 | 0.84 | 0.95 | 0.81 |
| Inventory | 1.94 | 2.20 | 2.26 | 1.95 | 2.18 | 2.22 | 2.14 | 2.28 | 2.39 | 2.31 | 2.35 | 2.23 | 1.77 | 1.86 | 1.95 | 1.58 | 1.62 | 1.58 |
| Total Current Assets | 2.89 | 3.23 | 3.84 | 2.97 | 3.21 | 3.42 | 3.29 | 3.47 | 3.57 | 3.45 | 3.42 | 3.23 | 2.91 | 3.04 | 2.97 | 2.63 | 2.80 | 2.94 |
| Property, Plant & Equipment | 2.80 | 2.80 | 2.82 | 2.74 | 2.82 | 2.88 | 2.88 | 2.88 | 2.91 | 2.70 | 2.69 | 2.70 | 2.66 | 2.62 | 2.65 | 2.53 | 2.48 | 2.43 |
| Goodwill | 9.73 | 9.73 | 10.50 | 10.50 | 10.76 | 10.76 | 11.11 | 11.11 | 11.18 | 11.18 | 11.18 | 11.18 | 11.33 | 11.33 | 11.37 | 11.40 | 11.39 | 11.44 |
| Intangible Assets | 2.19 | 2.20 | 2.41 | 2.49 | 2.72 | 2.76 | 3.15 | 3.17 | 3.19 | 3.56 | 3.58 | 3.59 | 4.08 | 4.09 | 4.14 | 4.26 | 4.28 | 4.30 |
| Total Non-current Assets* | 16.32 | 16.31 | 17.33 | 17.78 | 17.81 | 17.83 | 18.63 | 18.65 | 18.79 | 19.00 | 19.00 | 18.99 | 19.58 | 19.55 | 19.57 | 19.48 | 19.48 | 19.44 |
| Total Assets | 19.21 | 19.54 | 21.17 | 20.74 | 21.02 | 21.25 | 21.92 | 22.12 | 22.37 | 22.45 | 22.41 | 22.22 | 22.50 | 22.59 | 22.54 | 22.11 | 22.28 | 22.38 |
| Accounts Payable | 1.42 | 1.53 | 1.53 | 1.42 | 1.57 | 1.54 | 1.42 | 1.47 | 1.53 | 1.56 | 1.60 | 1.85 | 1.59 | 1.60 | 1.67 | 1.44 | 1.60 | 1.52 |
| Short-term Debt | 0.10 | 0.39 | 0.04 | 0.88 | 1.19 | 1.27 | 0.17 | 0.56 | 0.51 | 0.66 | 0.37 | 0.25 | 0.36 | 0.59 | 0.46 | 0.73 | 0.37 | 0.00 |
| Total Current Liabilities | 3.21 | 3.62 | 3.63 | 4.30 | 4.56 | 3.65 | 3.47 | 3.83 | 3.94 | 3.56 | 3.72 | 4.16 | 3.52 | 3.28 | 3.09 | 3.29 | 3.35 | 3.10 |
| Long-term Debt | 7.23 | 7.24 | 8.24 | 7.27 | 7.27 | 7.51 | 8.51 | 8.51 | 8.76 | 8.60 | 9.04 | 8.79 | 8.80 | 8.80 | 8.80 | 8.50 | 8.90 | 9.62 |
| Total Non-current Liabilities* | 7.84 | 7.83 | 8.63 | 7.66 | 7.66 | 8.91 | 9.22 | 9.21 | 9.47 | 9.95 | 9.95 | 9.48 | 10.12 | 10.56 | 10.81 | 10.48 | 10.46 | 11.08 |
| Total Liabilities | 11.05 | 11.45 | 12.26 | 11.97 | 12.22 | 12.55 | 12.69 | 13.05 | 13.41 | 13.52 | 13.68 | 13.64 | 13.65 | 13.84 | 13.90 | 13.78 | 13.81 | 14.18 |
| Retained Earnings | 5.96 | 5.92 | 6.76 | 6.67 | 6.69 | 6.57 | 7.01 | 6.87 | 6.75 | 6.72 | 6.54 | 6.31 | 6.54 | 6.47 | 6.35 | 6.09 | 5.94 | 5.69 |
| Total Stockholder Equity* | 8.16 | 8.09 | 8.92 | 8.78 | 8.80 | 8.70 | 9.15 | 9.00 | 8.88 | 8.87 | 8.67 | 8.50 | 8.77 | 8.68 | 8.56 | 8.25 | 8.39 | 8.12 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q4
2026 | 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 |
|---|
| Total Revenue | 2.88 | 2.79 | 2.98 | 2.63 | 2.78 | 2.84 | 3.20 | 2.79 | 2.91 | 3.03 | 3.21 | 2.90 | 2.97 | 3.09 | 3.31 | 2.90 | 2.91 | 2.91 | 3.06 | 2.65 |
| Cost of Revenue | 2.18 | 2.13 | 2.28 | 1.99 | 2.07 | 2.13 | 2.35 | 2.06 | 2.10 | 2.17 | 2.36 | 2.08 | 2.19 | 2.25 | 2.39 | 2.18 | 2.20 | 2.22 | 2.30 | 1.98 |
| Gross Profit* | 0.70 | 0.66 | 0.70 | 0.64 | 0.71 | 0.71 | 0.85 | 0.74 | 0.80 | 0.86 | 0.85 | 0.82 | 0.78 | 0.84 | 0.92 | 0.72 | 0.71 | 0.70 | 0.75 | 0.67 |
| Selling, General & Admin | 0.40 | 0.38 | 0.33 | 0.34 | 0.31 | 0.16 | 0.07 | 0.09 | 0.08 | 0.11 | 0.09 | 0.04 | 0.11 | 0.09 | 0.11 | 0.08 | 0.05 | 0.06 | 0.06 | 0.06 |
| Total Operating Expenses | 2.36 | 0.38 | 1.29 | 0.29 | 0.70 | 0.32 | 0.37 | 0.25 | 1.28 | 0.28 | 0.30 | 0.30 | 0.62 | 0.26 | 0.27 | 0.66 | 0.45 | 0.27 | 0.29 | 0.25 |
| Operating Income | (1.66) | 0.28 | (0.60) | 0.35 | 0.00 | 0.40 | 0.47 | 0.49 | (0.47) | 0.58 | 0.54 | 0.53 | 0.17 | 0.58 | 0.66 | 0.06 | 0.27 | 0.42 | 0.47 | 0.43 |
| Pretax Income | (1.69) | 0.23 | (0.66) | 0.29 | 0.29 | 0.19 | 0.35 | 0.33 | (0.60) | 0.36 | 0.33 | 0.38 | (0.04) | 0.39 | 0.46 | (0.11) | 0.14 | 0.28 | 0.33 | 0.29 |
| Tax Provision | (0.07) | 0.03 | 0.01 | 0.12 | 0.04 | 0.04 | 0.06 | (0.14) | (0.03) | 0.10 | 0.10 | 0.10 | (0.02) | 0.10 | 0.12 | 0.01 | 0.03 | 0.11 | 0.08 | 0.07 |
| Net Income | (1.62) | 0.20 | (0.66) | 0.16 | 0.26 | 0.15 | 0.28 | 0.47 | (0.57) | 0.31 | 0.29 | 0.32 | 0.04 | 0.34 | 0.38 | (0.08) | 0.16 | 0.22 | 0.28 | 0.24 |
| Basic EPS | -- | 0.42 | (1.39) | 0.34 | 0.54 | 0.30 | 0.60 | 0.97 | (1.18) | 0.64 | 0.60 | 0.67 | 0.07 | 0.72 | 0.80 | (0.16) | 0.34 | 0.45 | 0.57 | 0.49 |
| Diluted EPS | -- | 0.42 | (1.39) | 0.34 | 0.54 | 0.30 | 0.59 | 0.97 | (1.19) | 0.64 | 0.60 | 0.67 | 0.08 | 0.71 | 0.79 | (0.16) | 0.33 | 0.45 | 0.57 | 0.49 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | 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 |
|---|
| Operating Cash Flow | 506.50 | 564.40 | 210.60 | 120.60 | 345.70 | 592.00 | 485.60 | 268.60 | 484.30 | 676.70 | 411.10 | 443.50 | 292.00 | 405.60 | 34.10 | 263.70 | 424.70 | 490.50 | 122.30 | 139.80 |
| Capital Expenditures | 109.20 | 95.60 | 71.80 | 146.80 | 85.10 | 88.80 | 82.40 | 133.00 | 78.50 | 95.60 | 70.40 | 143.60 | 94.80 | 79.00 | 63.00 | 125.40 | 100.20 | 106.70 | 102.60 | 154.90 |
| Free Cash Flow* | 397.30 | 468.80 | 138.80 | (26.20) | 260.60 | 503.20 | 403.20 | 135.60 | 405.80 | 581.10 | 340.70 | 299.90 | 197.20 | 326.60 | (28.90) | 138.30 | 324.50 | 383.80 | 19.70 | (15.10) |
| Investing Cash Flow | (108.50) | (96.10) | (34.80) | 502.00 | (85.00) | (91.20) | (79.70) | (286.30) | (79.40) | (91.70) | (65.50) | (138.40) | (94.70) | (78.30) | (58.50) | (123.40) | (92.00) | (98.70) | (89.30) | (154.90) |
| Financing Cash Flow | (234.60) | (461.60) | (827.10) | 7.20 | (244.00) | (489.10) | (495.30) | 70.10 | (406.40) | (566.90) | (376.30) | (307.10) | (177.10) | (297.10) | (3.00) | (154.40) | (331.00) | (383.30) | (29.20) | 5.50 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q1
2024 | Q4
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 | Q3
2020 |
|---|
| Dividends Per Share | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.33 | 0.33 | 0.31 | 0.31 | 0.31 | 0.28 | 0.28 | 0.21 | 0.21 |