Financial Statements — CRM
Balance Sheet
(in billions USD)| Metric | Q1
2027 | 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 | 8.94 | 8.98 | 10.37 | 10.93 | 8.00 | 7.68 | 9.96 | 6.45 | 6.77 | 9.15 | 6.08 | 6.93 | 6.86 | 4.75 | 6.30 | 8.54 | 3.72 | 4.05 | 5.77 |
| Accounts Receivable | 5.08 | 5.47 | 5.60 | 4.35 | 4.74 | 5.39 | 4.27 | 4.85 | 5.40 | 4.63 | 4.28 | 4.75 | 3.95 | 4.02 | 4.07 | 3.17 | 3.32 | 3.45 | 3.08 |
| Total Current Assets | 21.61 | 21.06 | 25.33 | 25.87 | 21.43 | 21.86 | 25.60 | 20.20 | 21.14 | 21.98 | 19.21 | 21.25 | 20.41 | 15.96 | 16.26 | 20.44 | 14.95 | 14.85 | 14.71 |
| Property, Plant & Equipment | 3.15 | 3.15 | 3.15 | 3.13 | 3.42 | 3.58 | 3.51 | 3.81 | 3.88 | 3.70 | 3.51 | 3.38 | 2.87 | 2.77 | 2.71 | 2.49 | 2.56 | 2.53 | 2.52 |
| Goodwill | 59.29 | 52.46 | 51.44 | 51.28 | 49.09 | 48.94 | 48.94 | 48.61 | 48.57 | 48.57 | 48.56 | 48.57 | 48.32 | 47.95 | 48.10 | 26.64 | 26.31 | 26.30 | 25.27 |
| Intangible Assets | 6.65 | 3.49 | 3.67 | 4.03 | 4.12 | 4.42 | 4.87 | 5.74 | 6.18 | 6.65 | 7.60 | 8.07 | 8.56 | 9.47 | 9.75 | 3.93 | 4.40 | 4.68 | 4.49 |
| Total Non-current Assets* | 85.07 | 74.08 | 72.24 | 72.74 | 69.97 | 70.32 | 70.58 | 70.82 | 71.31 | 71.56 | 72.68 | 72.90 | 72.61 | 71.48 | 72.40 | 44.44 | 44.19 | 42.93 | 38.91 |
| Total Assets | 106.68 | 95.14 | 97.57 | 98.61 | 91.40 | 92.18 | 96.18 | 91.02 | 92.45 | 93.54 | 91.88 | 94.15 | 93.02 | 87.44 | 88.66 | 64.89 | 59.14 | 57.78 | 53.62 |
| Total Current Liabilities | 27.50 | 21.41 | 22.53 | 24.20 | 19.38 | 21.00 | 23.15 | 19.39 | 20.81 | 21.63 | 18.23 | 20.08 | 19.90 | 15.04 | 17.39 | 15.32 | 12.23 | 12.96 | 12.84 |
| Long-term Debt | 39.28 | 8.44 | 8.44 | 8.44 | 8.43 | 8.43 | 9.43 | 9.43 | 9.42 | 9.60 | 10.60 | 10.60 | 10.60 | 10.61 | 11.93 | 2.69 | 2.69 | 2.69 | 2.69 |
| Total Non-current Liabilities* | 44.94 | 13.71 | 13.71 | 13.75 | 13.50 | 13.55 | 13.35 | 13.54 | 13.56 | 14.50 | 14.31 | 13.97 | 14.25 | 15.35 | 15.75 | 7.00 | 6.59 | 6.38 | 6.22 |
| Total Liabilities | 72.44 | 35.12 | 36.24 | 37.94 | 32.87 | 34.55 | 36.50 | 32.93 | 34.37 | 36.13 | 32.53 | 34.05 | 34.15 | 30.38 | 33.14 | 22.32 | 18.83 | 19.34 | 19.06 |
| Retained Earnings | 23.95 | 20.67 | 18.99 | 17.50 | 15.05 | 13.91 | 12.87 | 10.28 | 9.05 | 7.78 | 7.68 | 7.47 | 7.41 | 7.41 | 6.94 | 6.40 | 5.67 | 4.59 | 1.96 |
| Total Stockholder Equity | 34.24 | 60.02 | 61.33 | 60.67 | 58.53 | 57.63 | 59.68 | 58.09 | 58.08 | 57.41 | 59.35 | 60.10 | 58.88 | 57.05 | 55.52 | 42.57 | 40.31 | 38.44 | 34.57 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2027 | 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 | 11.13 | 10.26 | 10.24 | 9.83 | 11.20 | 9.44 | 9.32 | 9.13 | 9.29 | 8.72 | 8.60 | 8.25 | 8.38 | 7.84 | 7.72 | 7.41 | 7.33 | 6.86 | 6.34 | 5.96 |
| Cost of Revenue | 2.57 | 2.26 | 2.24 | 2.27 | 2.51 | 2.11 | 2.16 | 2.16 | 2.15 | 2.15 | 2.11 | 2.13 | 2.10 | 2.09 | 2.13 | 2.05 | 2.01 | 1.84 | 1.61 | 1.56 |
| Gross Profit | 8.56 | 8.00 | 7.99 | 7.56 | 8.69 | 7.34 | 7.17 | 6.97 | 7.14 | 6.57 | 6.49 | 6.12 | 6.28 | 5.75 | 5.59 | 5.37 | 5.31 | 5.02 | 4.73 | 4.41 |
| Research & Development | 1.63 | 1.43 | 1.48 | 1.46 | 1.62 | 1.36 | 1.35 | 1.37 | 1.27 | 1.20 | 1.22 | 1.21 | 1.13 | 1.28 | 1.33 | 1.32 | 1.29 | 1.20 | 1.02 | 0.95 |
| Selling, General & Admin | 0.74 | 0.67 | 0.73 | 0.70 | 0.90 | 0.71 | 0.71 | 0.65 | 0.63 | 0.63 | 0.63 | 0.64 | 0.59 | 0.66 | 0.65 | 0.66 | 0.73 | 0.67 | 0.64 | 0.56 |
| Total Operating Expenses | 6.22 | 5.82 | 5.66 | 5.62 | 6.82 | 5.45 | 5.38 | 5.26 | 5.52 | 5.06 | 5.01 | 5.71 | 5.93 | 5.29 | 5.40 | 5.35 | 5.49 | 4.98 | 4.39 | 4.05 |
| Operating Income | 2.35 | 2.19 | 2.33 | 1.94 | 1.87 | 1.89 | 1.78 | 1.71 | 1.62 | 1.50 | 1.48 | 0.41 | 0.36 | 0.46 | 0.19 | 0.02 | (0.18) | 0.04 | 0.33 | 0.35 |
| Pretax Income | 2.72 | 2.51 | 2.41 | 1.97 | 2.63 | 1.75 | 1.84 | 1.87 | 1.65 | 1.49 | 1.49 | 0.33 | 0.03 | 0.48 | 0.18 | (0.03) | (0.20) | 0.30 | 0.83 | 0.60 |
| Tax Provision | 0.61 | 0.43 | 0.52 | 0.43 | 0.69 | 0.22 | 0.41 | 0.33 | 0.20 | 0.26 | 0.23 | 0.13 | 0.13 | 0.27 | 0.11 | (0.06) | (0.17) | (0.17) | 0.29 | 0.14 |
| Net Income | 2.11 | 2.09 | 1.89 | 1.54 | 1.94 | 1.53 | 1.43 | 1.53 | 1.45 | 1.22 | 1.27 | 0.20 | (0.10) | 0.21 | 0.07 | 0.03 | (0.03) | 0.47 | 0.54 | 0.47 |
| Basic EPS | 2.43 | 2.20 | 1.97 | 1.61 | 2.07 | 1.60 | 1.48 | 1.58 | 1.49 | 1.26 | 1.30 | 0.20 | (0.10) | 0.21 | 0.07 | 0.03 | (0.05) | 0.48 | 0.57 | 0.51 |
| Diluted EPS | 2.42 | 2.19 | 1.96 | 1.59 | 2.06 | 1.58 | 1.47 | 1.56 | 1.47 | 1.25 | 1.28 | 0.20 | (0.10) | 0.21 | 0.07 | 0.03 | (0.05) | 0.47 | 0.56 | 0.50 |
Cash Flow Statement
(in billions USD)| Metric | Q1
2027 | 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 | 6.70 | 2.32 | 0.74 | 6.48 | 5.46 | 1.98 | 0.89 | 6.25 | 3.40 | 1.53 | 0.81 | 4.49 | 2.79 | 0.31 | 0.33 | 3.68 | 1.98 | 0.40 | 0.39 | 3.23 |
| Capital Expenditures | 0.14 | 0.14 | 0.14 | 0.18 | 0.14 | 0.20 | 0.14 | 0.16 | 0.15 | 0.17 | 0.18 | 0.24 | 0.22 | 0.20 | 0.20 | 0.18 | 0.17 | 0.17 | 0.21 | 0.17 |
| Free Cash Flow* | 6.56 | 2.18 | 0.61 | 6.30 | 5.32 | 1.78 | 0.76 | 6.08 | 3.26 | 1.37 | 0.63 | 4.25 | 2.57 | 0.12 | 0.13 | 3.50 | 1.82 | 0.24 | 0.17 | 3.06 |
| Investing Cash Flow | (2.18) | 0.52 | 1.17 | (1.57) | (8.71) | (0.22) | 2.64 | (2.65) | (0.47) | (0.05) | (1.15) | 0.35 | 0.31 | 0.53 | (0.38) | (2.46) | (1.46) | (0.98) | (11.05) | (1.05) |
| Financing Cash Flow | (2.92) | (4.24) | (2.50) | (2.92) | 1.59 | (1.45) | (5.80) | (2.11) | (0.95) | (1.76) | (2.05) | (2.72) | (2.22) | (1.68) | 0.14 | 0.20 | 0.20 | (0.97) | 8.44 | 0.17 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2027 | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 |
|---|
| Dividends Per Share | 0.44 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.40 |