Financial Statements — CMS
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 | 0.18 | 0.36 | 0.84 | 0.47 | 0.41 | 0.70 | 0.80 | 0.16 | 0.39 | 0.57 | 0.17 | 0.08 | 0.45 | 0.10 | 0.15 | 0.50 |
| Accounts Receivable | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.01 | 1.16 | 0.99 | 1.04 | 0.71 | 0.75 | 0.84 |
| Total Current Assets | 3.03 | 2.75 | 3.19 | 2.78 | 2.70 | 2.99 | 3.09 | 2.45 | 2.60 | 2.99 | 3.03 | 2.39 | 2.46 | 2.48 | 2.32 | 2.51 |
| Property, Plant & Equipment | 31.53 | 29.69 | 28.85 | 27.90 | 26.67 | 25.88 | 25.28 | 24.69 | 24.26 | 23.00 | 22.34 | 21.63 | 22.54 | 21.93 | 21.53 | 21.21 |
| Total Non-current Assets* | 37.26 | 35.26 | 34.51 | 33.51 | 32.11 | 31.37 | 30.81 | 30.06 | 29.66 | 28.40 | 27.35 | 26.65 | 26.28 | 28.04 | 27.63 | 27.21 |
| Total Assets | 40.28 | 38.01 | 37.70 | 36.30 | 34.82 | 34.35 | 33.90 | 32.51 | 32.27 | 31.39 | 30.37 | 29.04 | 28.74 | 30.51 | 29.95 | 29.72 |
| Accounts Payable | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.68 | 0.95 | 0.91 | 0.69 | 0.79 | 0.66 | 0.54 |
| Total Current Liabilities | 3.59 | 3.05 | 3.20 | 2.63 | 2.19 | 2.53 | 2.30 | 2.72 | 2.74 | 2.94 | 2.49 | 2.39 | 1.81 | 3.25 | 3.11 | 2.89 |
| Long-term Debt | 17.46 | 16.77 | 16.78 | 16.15 | 15.55 | 14.92 | 14.97 | 14.11 | 13.93 | 12.99 | 12.69 | 11.67 | 12.05 | 12.03 | 11.73 | 13.56 |
| Total Non-current Liabilities | 26.64 | 25.53 | 25.53 | 24.75 | 23.99 | 23.29 | 23.10 | 22.04 | 21.82 | 20.79 | 20.38 | 19.18 | 19.52 | 20.61 | 20.47 | 20.54 |
| Total Liabilities* | 30.82 | 29.14 | 29.31 | 27.96 | 26.71 | 26.35 | 25.96 | 25.33 | 25.12 | 24.31 | 23.46 | 22.16 | 21.89 | 24.42 | 24.16 | 24.00 |
| Retained Earnings | 2.61 | 2.32 | 2.21 | 2.17 | 1.93 | 1.83 | 1.79 | 1.50 | 1.46 | 1.41 | 1.32 | 1.29 | 1.27 | 0.55 | 0.49 | 0.44 |
| Total Stockholder Equity | 9.47 | 8.86 | 8.39 | 8.34 | 8.11 | 8.00 | 7.95 | 7.19 | 7.15 | 7.08 | 6.91 | 6.88 | 6.85 | 6.09 | 5.80 | 5.73 |
* 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 | 2.68 | 2.13 | 1.98 | 1.80 | 2.40 | 1.89 | 1.71 | 1.58 | 2.14 | 1.86 | 1.64 | 1.51 | 2.25 | 2.21 | 1.96 | 1.84 | 2.32 | 1.93 | 1.67 | 1.52 |
| Operating Income | 0.49 | 0.44 | 0.48 | 0.32 | 0.49 | 0.43 | 0.37 | 0.28 | 0.41 | 0.41 | 0.27 | 0.24 | 0.31 | 0.27 | 0.26 | 0.24 | 0.46 | 0.15 | 0.26 | 0.25 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.13 | 0.13 |
| Pretax Income | 0.36 | 0.30 | 0.34 | 0.26 | 0.36 | 0.31 | 0.27 | 0.22 | 0.32 | 0.32 | 0.18 | 0.23 | 0.22 | 0.18 | 0.18 | 0.16 | 0.38 | 0.08 | 0.18 | 0.18 |
| Tax Provision | 0.09 | 0.05 | 0.07 | 0.06 | 0.06 | 0.05 | 0.03 | 0.04 | 0.06 | 0.07 | 0.01 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.04 | -0.00 | 0.03 | 0.02 |
| Net Income | 0.34 | 0.29 | 0.28 | 0.20 | 0.30 | 0.27 | 0.25 | 0.20 | 0.29 | 0.31 | 0.18 | 0.20 | 0.20 | 0.17 | 0.17 | 0.15 | 0.35 | 0.64 | 0.19 | 0.18 |
| Basic EPS | 1.10 | 0.93 | 0.92 | 0.67 | 1.01 | 0.89 | 0.84 | 0.65 | 0.96 | 1.05 | 0.60 | 0.67 | 0.69 | 0.58 | 0.56 | 0.50 | 1.21 | 2.20 | 0.64 | 0.61 |
| Diluted EPS | 1.10 | 0.94 | 0.92 | 0.66 | 1.01 | 0.88 | 0.84 | 0.65 | 0.96 | 1.05 | 0.60 | 0.67 | 0.69 | 0.58 | 0.56 | 0.50 | 1.21 | 2.20 | 0.64 | 0.61 |
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 | 0.71 | 0.48 | 0.34 | 0.41 | 1.00 | 0.40 | 0.30 | 0.71 | 0.96 | 0.41 | 0.20 | 0.67 | 1.04 | 0.19 | (0.39) | 0.35 | 0.71 | 0.34 | 0.12 | 0.54 |
| Capital Expenditures | 1.04 | -- | 0.98 | 0.88 | 0.89 | -- | -- | -- | -- | -- | -- | -- | 0.62 | 0.64 | 0.65 | 0.57 | 0.52 | 0.63 | 0.56 | 0.44 |
| Free Cash Flow* | (0.33) | -- | (0.63) | (0.47) | 0.11 | -- | -- | -- | -- | -- | -- | -- | 0.42 | (0.45) | (1.04) | (0.22) | 0.19 | (0.30) | (0.45) | 0.09 |
| Investing Cash Flow | (1.07) | (1.11) | (1.05) | (0.96) | (0.92) | (0.95) | (0.85) | (0.61) | (0.64) | (0.65) | (0.66) | (1.43) | (0.65) | (0.67) | (0.67) | (0.60) | (0.54) | 0.23 | (0.61) | (0.57) |
| Financing Cash Flow | 0.02 | 0.82 | 0.21 | 0.95 | 0.27 | 0.26 | 0.23 | (0.17) | 0.29 | 0.31 | 0.24 | 0.57 | 0.03 | 0.47 | 1.16 | (0.13) | (0.17) | (0.32) | 0.44 | (0.20) |
* 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 | 0.57 | 0.54 | 0.54 | 0.54 | 0.54 | 0.52 | 0.52 | 0.52 | 0.52 | 0.49 | 0.49 | 0.49 | 0.49 | 0.46 | 0.46 | 0.46 | 0.46 | 0.44 | 0.44 | 0.44 |