IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — COO

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.140.120.120.120.100.110.110.140.120.110.120.250.400.280.110.110.12
Accounts Receivable0.810.810.790.780.720.740.690.650.630.560.580.540.530.530.540.490.46
Inventory0.900.880.880.880.840.780.780.750.720.700.660.620.600.590.590.580.57
Total Current Assets2.302.132.142.131.991.931.861.791.711.601.581.601.741.701.471.321.30
Property, Plant & Equipment2.132.121.991.931.861.751.711.681.541.491.461.361.371.361.311.311.31
Goodwill3.893.913.863.863.793.783.763.773.683.663.673.673.723.842.592.572.55
Intangible Assets1.491.541.631.691.741.781.791.841.761.801.851.911.901.831.301.381.33
Total Non-current Assets*2.132.121.991.931.861.7510.1910.249.999.949.989.9510.049.968.147.697.62
Total Assets12.4812.4212.3812.4112.2212.1112.0512.0311.7011.5411.5611.5511.7811.669.619.018.92
Accounts Payable0.230.230.260.240.200.220.230.200.230.240.220.230.180.150.150.140.14
Short-term Debt0.600.620.050.060.050.040.040.050.080.070.070.530.910.910.440.410.40
Total Current Liabilities1.801.601.011.011.000.970.950.960.990.950.921.381.651.661.060.990.96
Long-term Debt1.861.882.432.532.492.592.672.732.512.572.632.352.352.351.181.321.41
Total Non-current Liabilities*2.442.463.013.113.103.213.293.373.183.213.313.093.123.071.761.861.97
Total Liabilities4.244.064.024.134.094.184.244.344.174.164.234.474.764.742.832.852.93
Retained Earnings7.707.777.567.467.377.157.056.966.796.716.676.526.426.306.095.485.36
Total Stockholder Equity8.248.368.358.298.137.937.807.707.537.387.347.087.016.936.796.165.99

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue1.081.021.071.061.000.961.021.000.940.930.930.930.880.860.850.840.830.790.760.76
Cost of Revenue0.350.330.410.370.320.300.340.340.310.310.320.320.290.300.310.290.300.270.260.25
Gross Profit0.740.700.650.690.680.660.680.660.630.620.610.610.580.560.540.550.530.520.500.52
Research & Development0.040.040.040.040.050.040.040.040.040.040.040.040.030.030.030.030.030.030.030.02
Selling, General & Admin0.680.390.420.420.400.390.390.380.380.380.390.380.410.330.360.340.320.320.310.35
Total Operating Expenses0.770.480.510.520.970.480.480.470.470.470.470.460.490.410.430.410.400.390.370.42
Operating Income(0.03)0.210.140.180.180.180.200.190.160.150.140.150.100.150.100.140.130.130.130.10
Interest Expense----------------0.030.030.030.030.030.030.020.020.010.010.010.01
Pretax Income(0.05)0.190.120.150.140.150.170.160.130.120.110.120.070.120.070.120.160.120.120.09
Tax Provision0.030.060.030.050.060.050.050.060.040.040.020.030.030.040.010.020.040.030.01(0.52)
Net Income(0.08)0.130.080.100.090.100.120.100.090.080.080.090.040.080.070.100.130.100.110.62
Basic EPS(0.40)0.670.430.490.440.520.580.530.450.411.711.720.801.711.341.992.571.932.1412.50
Diluted EPS(0.40)0.660.420.490.440.520.590.520.440.411.701.710.801.701.321.982.551.912.1212.37

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.180.260.250.260.100.190.270.210.110.120.170.140.120.170.130.260.130.170.170.22
Capital Expenditures0.090.100.100.100.080.090.140.090.070.120.140.090.070.080.090.050.040.060.070.04
Free Cash Flow*0.100.160.150.160.020.100.130.120.040.000.030.050.050.080.040.220.090.110.110.18
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)0.001.69(0.12)(0.11)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q2 2018Q2 2017Q2 2016Q2 2015Q1 2014Q3 2013Q1 2013Q3 2012Q1 2012
Dividends Per Share0.030.030.030.030.030.030.030.030.030.030.030.030.030.030.030.030.030.030.030.03