Financial Statements — CL
Balance Sheet
(in billions USD)| Metric | 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 | 1.34 | 1.28 | 1.22 | 1.11 | 1.23 | 1.11 | 1.08 | 0.95 | 0.82 | 0.87 | 0.94 | 0.86 | 0.88 | 0.96 | 0.94 | 1.00 |
| Accounts Receivable | 1.89 | 1.81 | 1.77 | 1.73 | 1.71 | 1.83 | 1.81 | 1.58 | 1.66 | 1.59 | 1.43 | 1.49 | 1.53 | 1.42 | 1.44 | 1.40 |
| Inventory | 2.09 | 2.11 | 2.12 | 2.13 | 2.04 | 1.92 | 1.91 | 1.93 | 2.04 | 2.11 | 2.07 | 2.01 | 1.92 | 1.67 | 1.70 | 1.68 |
| Total Current Assets | 6.08 | 6.04 | 6.00 | 5.81 | 5.81 | 5.65 | 5.64 | 5.36 | 5.44 | 5.47 | 5.28 | 5.16 | 4.99 | 4.67 | 4.65 | 4.56 |
| Property, Plant & Equipment | 4.62 | 4.56 | 4.53 | 4.42 | 4.42 | 4.39 | 4.50 | 4.41 | 4.43 | 4.36 | 4.12 | 3.77 | 3.75 | 3.63 | 3.67 | 3.61 |
| Goodwill | 3.11 | 3.70 | 3.70 | 3.33 | 3.39 | 3.32 | 3.34 | 3.33 | 3.37 | 3.38 | 3.54 | 3.24 | 3.29 | 3.69 | 3.75 | 3.70 |
| Intangible Assets | 1.52 | 1.89 | 1.90 | 1.78 | 1.83 | 1.81 | 1.84 | 1.86 | 1.90 | 1.92 | 2.22 | 2.31 | 2.42 | 2.72 | 2.79 | 2.79 |
| Total Non-current Assets* | 10.53 | 11.47 | 11.47 | 10.83 | 10.97 | 10.83 | 10.93 | 10.69 | 10.79 | 10.71 | 11.01 | 10.55 | 10.73 | 11.21 | 11.35 | 11.24 |
| Total Assets | 16.61 | 17.51 | 17.47 | 16.65 | 16.77 | 16.48 | 16.57 | 16.04 | 16.23 | 16.17 | 16.29 | 15.71 | 15.72 | 15.88 | 16.00 | 15.80 |
| Accounts Payable | 2.10 | 1.87 | 1.79 | 1.80 | 1.63 | 1.56 | 1.65 | 1.48 | 1.54 | 1.61 | 1.54 | 1.51 | 1.58 | 1.26 | 1.27 | 1.31 |
| Total Current Liabilities | 5.93 | 6.50 | 6.78 | 6.86 | 5.57 | 5.35 | 5.31 | 4.60 | 4.63 | 4.44 | 4.49 | 4.39 | 4.57 | 4.28 | 4.20 | 4.54 |
| Long-term Debt | 7.94 | 7.31 | 7.14 | 6.57 | 7.91 | 8.15 | 8.15 | 8.69 | 8.95 | 8.87 | 8.22 | 7.96 | 7.59 | 7.68 | 7.95 | 7.57 |
| Total Non-current Liabilities* | 10.19 | 9.78 | 9.64 | 9.05 | 10.37 | 10.65 | 10.64 | 11.04 | 11.28 | 11.31 | 10.74 | 10.76 | 10.43 | 10.57 | 10.93 | 10.60 |
| Total Liabilities | 16.12 | 16.27 | 16.42 | 15.91 | 15.94 | 16.00 | 15.95 | 15.64 | 15.91 | 15.75 | 15.24 | 15.15 | 15.00 | 14.85 | 15.14 | 15.14 |
| Retained Earnings | 26.82 | 27.05 | 26.74 | 26.41 | 25.81 | 25.49 | 25.16 | 24.57 | 24.26 | 24.15 | 24.57 | 24.34 | 24.15 | 24.20 | 23.95 | 23.62 |
| Total Stockholder Equity | 0.14 | 0.86 | 0.70 | 0.36 | 0.44 | 0.12 | 0.23 | (0.01) | (0.06) | (0.01) | 0.62 | 0.17 | 0.32 | 0.59 | 0.46 | 0.26 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 5.32 | 5.23 | 5.13 | 5.11 | 4.91 | 4.95 | 5.03 | 5.06 | 5.07 | 4.95 | 4.92 | 4.82 | 4.77 | 4.63 | 4.46 | 4.48 | 4.40 | 4.40 | 4.41 | 4.26 |
| Cost of Revenue | 2.10 | 2.08 | 2.08 | 2.04 | 1.92 | 1.96 | 1.96 | 1.99 | 2.03 | 2.00 | 2.04 | 2.04 | 2.06 | 2.06 | 1.91 | 1.93 | 1.83 | 1.84 | 1.79 | 1.70 |
| Gross Profit | 3.23 | 3.15 | 3.05 | 3.07 | 2.99 | 2.98 | 3.07 | 3.07 | 3.04 | 2.95 | 2.88 | 2.79 | 2.71 | 2.57 | 2.55 | 2.55 | 2.57 | 2.56 | 2.62 | 2.56 |
| Selling, General & Admin | 2.08 | 2.07 | 1.97 | 1.96 | 1.90 | 1.90 | 1.98 | 1.94 | 1.92 | 1.80 | 1.82 | 1.77 | 1.76 | 1.63 | 1.63 | 1.66 | 1.64 | 1.60 | 1.64 | 1.57 |
| Total Operating Expenses | 2.26 | 3.06 | 1.99 | 1.99 | 1.91 | 1.92 | 2.01 | 3.97 | 1.99 | 1.88 | 1.85 | 1.81 | 1.80 | 2.37 | 1.60 | 1.67 | 1.71 | 2.19 | 1.66 | 1.56 |
| Operating Income | 0.96 | 0.09 | 1.06 | 1.08 | 1.08 | 1.06 | 1.07 | 1.09 | 1.05 | 1.07 | 1.03 | 0.97 | 0.91 | 0.20 | 0.95 | 0.88 | 0.86 | 0.37 | 0.97 | 1.00 |
| Pretax Income | 0.89 | 0.11 | 0.99 | 1.01 | 0.95 | 0.99 | 0.99 | 1.01 | 0.97 | 0.99 | 0.96 | 0.89 | 0.56 | 0.13 | 0.89 | 0.84 | 0.80 | 0.32 | 0.85 | 0.95 |
| Tax Provision | 0.21 | 0.11 | 0.23 | 0.23 | 0.23 | 0.22 | 0.21 | 0.24 | 0.24 | 0.23 | 0.21 | 0.35 | 0.15 | 0.09 | 0.21 | 0.20 | 0.19 | 0.14 | 0.17 | 0.21 |
| Net Income | 0.65 | (0.04) | 0.74 | 0.74 | 0.69 | 0.74 | 0.74 | 0.73 | 0.68 | 0.72 | 0.71 | 0.50 | 0.37 | 0.01 | 0.62 | 0.60 | 0.56 | 0.15 | 0.63 | 0.70 |
| Basic EPS | 0.81 | (0.04) | 0.91 | 0.92 | 0.85 | 0.91 | 0.90 | 0.89 | 0.83 | 0.86 | 0.86 | 0.61 | 0.45 | 0.00 | 0.74 | 0.72 | 0.67 | 0.18 | 0.75 | 0.83 |
| Diluted EPS | 0.80 | (0.04) | 0.91 | 0.91 | 0.85 | 0.89 | 0.90 | 0.89 | 0.83 | 0.86 | 0.86 | 0.60 | 0.45 | 0.01 | 0.74 | 0.72 | 0.66 | 0.17 | 0.75 | 0.83 |
Cash Flow Statement
(in billions USD)| Metric | 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 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 0.75 | 1.45 | 1.26 | 0.88 | 0.60 | 1.27 | 1.17 | 0.99 | 0.68 | 1.14 | 1.15 | 0.72 | 0.74 | 0.67 | 0.97 | 0.53 | 0.39 | 1.11 | 0.99 | 0.63 |
| Capital Expenditures | 0.14 | 0.18 | 0.16 | 0.11 | 0.12 | 0.18 | 0.13 | 0.12 | 0.13 | 0.20 | 0.16 | 0.18 | 0.16 | 0.22 | 0.18 | 0.18 | 0.12 | 0.19 | 0.14 | 0.13 |
| Free Cash Flow* | 0.61 | 1.28 | 1.11 | 0.78 | 0.48 | 1.09 | 1.03 | 0.87 | 0.56 | 0.94 | 0.99 | 0.54 | 0.57 | 0.45 | 0.79 | 0.35 | 0.26 | 0.91 | 0.86 | 0.50 |
| Investing Cash Flow | (0.12) | (0.10) | (0.15) | (0.40) | (0.16) | (0.08) | (0.15) | (0.11) | (0.19) | (0.14) | (0.16) | (0.17) | (0.26) | (0.17) | (0.95) | (0.34) | (0.14) | (0.13) | (0.17) | (0.15) |
| Financing Cash Flow | (0.56) | (1.36) | (1.03) | (0.41) | (0.46) | (1.28) | (0.90) | (0.84) | (0.36) | (0.99) | (0.85) | (0.58) | (0.37) | (0.67) | 0.10 | (0.18) | (0.20) | (1.11) | (0.78) | (0.55) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | 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 | Q3
2021 | Q2
2021 |
|---|
| Dividends Per Share | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.50 | 0.50 | 0.50 | 0.98 | 0.00 | 0.48 | 0.48 | 0.95 | 0.00 | 0.47 | 0.47 | 0.92 | 0.00 | 0.45 | 0.45 |