Financial Statements — COO
Balance Sheet
(in billions USD)| Metric | 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 | 0.14 | 0.12 | 0.12 | 0.12 | 0.10 | 0.11 | 0.11 | 0.14 | 0.12 | 0.11 | 0.12 | 0.25 | 0.40 | 0.28 | 0.11 | 0.11 | 0.12 |
| Accounts Receivable | 0.81 | 0.81 | 0.79 | 0.78 | 0.72 | 0.74 | 0.69 | 0.65 | 0.63 | 0.56 | 0.58 | 0.54 | 0.53 | 0.53 | 0.54 | 0.49 | 0.46 |
| Inventory | 0.90 | 0.88 | 0.88 | 0.88 | 0.84 | 0.78 | 0.78 | 0.75 | 0.72 | 0.70 | 0.66 | 0.62 | 0.60 | 0.59 | 0.59 | 0.58 | 0.57 |
| Total Current Assets | 2.30 | 2.13 | 2.14 | 2.13 | 1.99 | 1.93 | 1.86 | 1.79 | 1.71 | 1.60 | 1.58 | 1.60 | 1.74 | 1.70 | 1.47 | 1.32 | 1.30 |
| Property, Plant & Equipment | 2.13 | 2.12 | 1.99 | 1.93 | 1.86 | 1.75 | 1.71 | 1.68 | 1.54 | 1.49 | 1.46 | 1.36 | 1.37 | 1.36 | 1.31 | 1.31 | 1.31 |
| Goodwill | 3.89 | 3.91 | 3.86 | 3.86 | 3.79 | 3.78 | 3.76 | 3.77 | 3.68 | 3.66 | 3.67 | 3.67 | 3.72 | 3.84 | 2.59 | 2.57 | 2.55 |
| Intangible Assets | 1.49 | 1.54 | 1.63 | 1.69 | 1.74 | 1.78 | 1.79 | 1.84 | 1.76 | 1.80 | 1.85 | 1.91 | 1.90 | 1.83 | 1.30 | 1.38 | 1.33 |
| Total Non-current Assets* | 2.13 | 2.12 | 1.99 | 1.93 | 1.86 | 1.75 | 10.19 | 10.24 | 9.99 | 9.94 | 9.98 | 9.95 | 10.04 | 9.96 | 8.14 | 7.69 | 7.62 |
| Total Assets | 12.48 | 12.42 | 12.38 | 12.41 | 12.22 | 12.11 | 12.05 | 12.03 | 11.70 | 11.54 | 11.56 | 11.55 | 11.78 | 11.66 | 9.61 | 9.01 | 8.92 |
| Accounts Payable | 0.23 | 0.23 | 0.26 | 0.24 | 0.20 | 0.22 | 0.23 | 0.20 | 0.23 | 0.24 | 0.22 | 0.23 | 0.18 | 0.15 | 0.15 | 0.14 | 0.14 |
| Short-term Debt | 0.60 | 0.62 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | 0.08 | 0.07 | 0.07 | 0.53 | 0.91 | 0.91 | 0.44 | 0.41 | 0.40 |
| Total Current Liabilities | 1.80 | 1.60 | 1.01 | 1.01 | 1.00 | 0.97 | 0.95 | 0.96 | 0.99 | 0.95 | 0.92 | 1.38 | 1.65 | 1.66 | 1.06 | 0.99 | 0.96 |
| Long-term Debt | 1.86 | 1.88 | 2.43 | 2.53 | 2.49 | 2.59 | 2.67 | 2.73 | 2.51 | 2.57 | 2.63 | 2.35 | 2.35 | 2.35 | 1.18 | 1.32 | 1.41 |
| Total Non-current Liabilities* | 2.44 | 2.46 | 3.01 | 3.11 | 3.10 | 3.21 | 3.29 | 3.37 | 3.18 | 3.21 | 3.31 | 3.09 | 3.12 | 3.07 | 1.76 | 1.86 | 1.97 |
| Total Liabilities | 4.24 | 4.06 | 4.02 | 4.13 | 4.09 | 4.18 | 4.24 | 4.34 | 4.17 | 4.16 | 4.23 | 4.47 | 4.76 | 4.74 | 2.83 | 2.85 | 2.93 |
| Retained Earnings | 7.70 | 7.77 | 7.56 | 7.46 | 7.37 | 7.15 | 7.05 | 6.96 | 6.79 | 6.71 | 6.67 | 6.52 | 6.42 | 6.30 | 6.09 | 5.48 | 5.36 |
| Total Stockholder Equity | 8.24 | 8.36 | 8.35 | 8.29 | 8.13 | 7.93 | 7.80 | 7.70 | 7.53 | 7.38 | 7.34 | 7.08 | 7.01 | 6.93 | 6.79 | 6.16 | 5.99 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q3
2021 |
|---|
| Total Revenue | 1.08 | 1.02 | 1.07 | 1.06 | 1.00 | 0.96 | 1.02 | 1.00 | 0.94 | 0.93 | 0.93 | 0.93 | 0.88 | 0.86 | 0.85 | 0.84 | 0.83 | 0.79 | 0.76 | 0.76 |
| Cost of Revenue | 0.35 | 0.33 | 0.41 | 0.37 | 0.32 | 0.30 | 0.34 | 0.34 | 0.31 | 0.31 | 0.32 | 0.32 | 0.29 | 0.30 | 0.31 | 0.29 | 0.30 | 0.27 | 0.26 | 0.25 |
| Gross Profit | 0.74 | 0.70 | 0.65 | 0.69 | 0.68 | 0.66 | 0.68 | 0.66 | 0.63 | 0.62 | 0.61 | 0.61 | 0.58 | 0.56 | 0.54 | 0.55 | 0.53 | 0.52 | 0.50 | 0.52 |
| Research & Development | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Selling, General & Admin | 0.68 | 0.39 | 0.42 | 0.42 | 0.40 | 0.39 | 0.39 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.41 | 0.33 | 0.36 | 0.34 | 0.32 | 0.32 | 0.31 | 0.35 |
| Total Operating Expenses | 0.77 | 0.48 | 0.51 | 0.52 | 0.97 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.47 | 0.46 | 0.49 | 0.41 | 0.43 | 0.41 | 0.40 | 0.39 | 0.37 | 0.42 |
| Operating Income | (0.03) | 0.21 | 0.14 | 0.18 | 0.18 | 0.18 | 0.20 | 0.19 | 0.16 | 0.15 | 0.14 | 0.15 | 0.10 | 0.15 | 0.10 | 0.14 | 0.13 | 0.13 | 0.13 | 0.10 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | (0.05) | 0.19 | 0.12 | 0.15 | 0.14 | 0.15 | 0.17 | 0.16 | 0.13 | 0.12 | 0.11 | 0.12 | 0.07 | 0.12 | 0.07 | 0.12 | 0.16 | 0.12 | 0.12 | 0.09 |
| Tax Provision | 0.03 | 0.06 | 0.03 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.01 | 0.02 | 0.04 | 0.03 | 0.01 | (0.52) |
| Net Income | (0.08) | 0.13 | 0.08 | 0.10 | 0.09 | 0.10 | 0.12 | 0.10 | 0.09 | 0.08 | 0.08 | 0.09 | 0.04 | 0.08 | 0.07 | 0.10 | 0.13 | 0.10 | 0.11 | 0.62 |
| Basic EPS | (0.40) | 0.67 | 0.43 | 0.49 | 0.44 | 0.52 | 0.58 | 0.53 | 0.45 | 0.41 | 1.71 | 1.72 | 0.80 | 1.71 | 1.34 | 1.99 | 2.57 | 1.93 | 2.14 | 12.50 |
| Diluted EPS | (0.40) | 0.66 | 0.42 | 0.49 | 0.44 | 0.52 | 0.59 | 0.52 | 0.44 | 0.41 | 1.70 | 1.71 | 0.80 | 1.70 | 1.32 | 1.98 | 2.55 | 1.91 | 2.12 | 12.37 |
Cash Flow Statement
(in billions USD)| Metric | 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 | Q3
2021 |
|---|
| Operating Cash Flow | 0.18 | 0.26 | 0.25 | 0.26 | 0.10 | 0.19 | 0.27 | 0.21 | 0.11 | 0.12 | 0.17 | 0.14 | 0.12 | 0.17 | 0.13 | 0.26 | 0.13 | 0.17 | 0.17 | 0.22 |
| Capital Expenditures | 0.09 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.14 | 0.09 | 0.07 | 0.12 | 0.14 | 0.09 | 0.07 | 0.08 | 0.09 | 0.05 | 0.04 | 0.06 | 0.07 | 0.04 |
| Free Cash Flow* | 0.10 | 0.16 | 0.15 | 0.16 | 0.02 | 0.10 | 0.13 | 0.12 | 0.04 | 0.00 | 0.03 | 0.05 | 0.05 | 0.08 | 0.04 | 0.22 | 0.09 | 0.11 | 0.11 | 0.18 |
| Investing Cash Flow | (0.09) | (0.10) | (0.10) | (0.10) | (0.08) | (0.10) | (0.24) | (0.12) | (0.07) | (0.32) | (0.16) | (0.09) | (0.08) | (0.11) | (0.10) | (0.05) | (0.02) | (1.67) | (0.07) | (0.11) |
| Financing Cash Flow | (0.08) | (0.15) | (0.16) | (0.16) | (0.01) | (0.10) | (0.03) | (0.09) | (0.06) | 0.21 | (0.01) | (0.04) | (0.05) | (0.08) | (0.13) | (0.37) | 0.00 | 1.69 | (0.12) | (0.11) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 | Q3
2020 | Q2
2020 | Q2
2018 | Q2
2017 | Q2
2016 | Q2
2015 | Q1
2014 | Q3
2013 | Q1
2013 | Q3
2012 | Q1
2012 |
|---|
| Dividends Per Share | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |