Financial Statements — CSL
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 | 0.77 | 1.11 | 0.07 | 0.22 | 1.53 | 1.74 | 0.55 | 0.11 | 0.38 | 0.42 | 0.63 | 0.35 | 0.29 | 0.30 | 0.71 | 0.77 |
| Accounts Receivable | 0.69 | 0.77 | 0.88 | 0.70 | 0.80 | 0.90 | 0.70 | 0.77 | 0.96 | 0.73 | 1.09 | 1.18 | 1.00 | 0.88 | 0.72 | 0.68 |
| Inventory | 0.48 | 0.48 | 0.50 | 0.53 | 0.46 | 0.43 | 0.40 | 0.39 | 0.60 | 0.78 | 0.80 | 0.78 | 0.73 | 0.55 | 0.46 | 0.53 |
| Total Current Assets | 2.03 | 2.48 | 1.53 | 1.53 | 2.91 | 3.15 | 3.46 | 3.66 | 2.69 | 2.15 | 2.77 | 2.53 | 2.23 | 2.08 | 2.51 | 2.14 |
| Property, Plant & Equipment | 0.81 | 0.78 | 0.77 | 0.74 | 0.67 | 0.66 | 0.65 | 0.63 | 0.80 | 0.84 | 0.79 | 0.79 | 0.77 | 0.73 | 0.67 | 0.76 |
| Goodwill | 1.54 | 1.53 | 1.54 | 1.49 | 1.34 | 1.34 | 1.20 | 1.18 | 2.02 | 2.20 | 2.19 | 2.20 | 2.22 | 2.54 | 1.64 | 1.74 |
| Intangible Assets | 1.39 | 1.45 | 1.48 | 1.50 | 1.43 | 1.45 | 1.23 | 1.26 | 1.55 | 1.80 | 1.86 | 1.93 | 1.98 | 1.60 | 0.90 | 1.00 |
| Total Non-current Assets* | 3.96 | 3.97 | 3.99 | 3.92 | 3.57 | 3.58 | 3.18 | 3.16 | 4.48 | 4.96 | 4.96 | 5.05 | 5.09 | 4.99 | 3.33 | 3.61 |
| Total Assets | 5.99 | 6.46 | 5.52 | 5.45 | 6.48 | 6.73 | 6.65 | 6.82 | 7.18 | 7.12 | 7.73 | 7.58 | 7.32 | 7.07 | 5.84 | 5.75 |
| Accounts Payable | 0.32 | 0.29 | 0.34 | 0.31 | 0.33 | 0.36 | 0.32 | 0.33 | 0.40 | 0.37 | 0.50 | 0.55 | 0.52 | 0.48 | 0.39 | 0.36 |
| Total Current Liabilities | 0.60 | 0.76 | 0.70 | 0.59 | 1.07 | 1.09 | 1.17 | 0.88 | 1.05 | 0.93 | 1.55 | 1.26 | 1.19 | 0.85 | 0.76 | 0.66 |
| Long-term Debt | 2.89 | 2.88 | 1.90 | 1.89 | 2.29 | 2.29 | 2.29 | 2.29 | 2.58 | 2.58 | 2.93 | 2.93 | 2.93 | 2.93 | 2.08 | 2.08 |
| Total Non-current Liabilities* | 3.74 | 3.70 | 2.70 | 2.69 | 2.65 | 2.63 | 2.61 | 3.02 | 3.10 | 3.13 | 3.14 | 3.44 | 3.46 | 3.68 | 2.66 | 2.68 |
| Total Liabilities* | 4.34 | 4.46 | 3.40 | 3.28 | 3.72 | 3.72 | 3.79 | 3.89 | 4.14 | 4.06 | 4.69 | 4.70 | 4.64 | 4.53 | 3.42 | 3.34 |
| Retained Earnings | 7.41 | 7.25 | 7.08 | 6.87 | 6.66 | 6.46 | 5.78 | 5.47 | 5.25 | 5.09 | 4.89 | 4.68 | 4.40 | 4.14 | 4.02 | 3.95 |
| Total Stockholder Equity | 1.65 | 1.99 | 2.12 | 2.17 | 2.76 | 3.00 | 2.86 | 2.92 | 3.03 | 3.06 | 3.04 | 2.88 | 2.68 | 2.54 | 2.42 | 2.41 |
* 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 | 1.05 | 1.13 | 1.35 | 1.45 | 1.10 | 1.12 | 1.33 | 1.45 | 1.10 | 0.62 | 1.26 | 1.53 | 1.18 | 1.45 | 1.79 | 1.85 | 1.50 | 1.29 | 1.32 | 1.18 |
| Cost of Revenue | 0.69 | 0.75 | 0.86 | 0.91 | 0.71 | 0.72 | 0.82 | 0.88 | 0.70 | 0.33 | 0.79 | 1.00 | 0.83 | 1.01 | 1.20 | 1.21 | 1.01 | 0.91 | 0.94 | 0.87 |
| Gross Profit* | 0.36 | 0.38 | 0.49 | 0.54 | 0.39 | 0.41 | 0.51 | 0.57 | 0.40 | 0.42 | 1.21 | 0.53 | 0.35 | 0.44 | 0.59 | 0.63 | 0.49 | 0.37 | 0.37 | 0.31 |
| Research & Development | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | (0.01) | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Selling, General & Admin | 0.17 | 0.18 | 0.18 | 0.20 | 0.19 | 0.17 | 0.19 | 0.19 | 0.17 | 0.09 | 0.16 | 0.19 | 0.19 | 0.19 | 0.21 | 0.21 | 0.20 | 0.18 | 0.19 | 0.16 |
| Total Operating Expenses | 0.18 | 0.19 | 0.19 | 0.21 | 0.20 | 0.18 | 0.20 | 0.19 | 0.17 | 0.17 | 0.49 | 0.20 | 0.21 | (0.09) | 0.24 | 0.22 | 0.21 | 0.20 | 0.21 | 0.17 |
| Operating Income | 0.18 | 0.19 | 0.29 | 0.34 | 0.18 | 0.22 | 0.32 | 0.38 | 0.23 | 0.21 | 0.30 | 0.33 | 0.14 | 0.24 | 0.35 | 0.41 | 0.28 | 0.18 | 0.17 | 0.13 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.02 | 0.02 | 0.02 | -- | 0.02 | 0.02 | 0.02 | -- | 0.02 | 0.02 |
| Pretax Income | 0.16 | 0.17 | 0.28 | 0.32 | 0.18 | 0.20 | 0.32 | 0.37 | 0.21 | 0.21 | 0.28 | 0.31 | 0.13 | 0.23 | 0.33 | 0.39 | 0.25 | 0.16 | 0.15 | 0.11 |
| Tax Provision | 0.04 | 0.04 | 0.06 | 0.07 | 0.03 | 0.04 | 0.07 | 0.09 | 0.04 | 0.04 | 0.07 | 0.07 | 0.03 | 0.05 | 0.07 | 0.09 | 0.06 | 0.03 | 0.03 | 0.02 |
| Net Income | 0.13 | 0.13 | 0.21 | 0.26 | 0.14 | 0.16 | 0.24 | 0.71 | 0.19 | 0.21 | 0.27 | 0.19 | 0.10 | 0.17 | 0.25 | 0.30 | 0.19 | 0.13 | 0.14 | 0.10 |
| Basic EPS | 3.12 | 3.09 | 5.02 | 5.93 | 3.23 | 3.81 | 5.31 | 15.03 | 4.02 | 4.18 | 5.35 | 3.83 | 1.99 | 3.38 | 4.90 | 5.81 | 3.71 | 2.44 | 2.70 | 1.89 |
| Diluted EPS | 3.10 | 3.06 | 4.98 | 5.88 | 3.20 | 3.76 | 5.25 | 14.84 | 3.97 | 4.14 | 5.29 | 3.79 | 1.96 | 3.34 | 4.83 | 5.73 | 3.66 | 2.40 | 2.67 | 1.87 |
* Derived from reported values
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 | (0.04) | 0.39 | 0.43 | 0.29 | 0.00 | 0.37 | 0.31 | 0.18 | 0.16 | 0.39 | 0.44 | 0.22 | 0.15 | 0.41 | 0.37 | 0.18 | 0.04 | 0.14 | 0.11 | 0.10 |
| Capital Expenditures | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.03 | 0.05 | 0.03 | 0.04 |
| Free Cash Flow* | (0.07) | 0.35 | 0.39 | 0.26 | (0.03) | 0.33 | 0.29 | 0.16 | 0.13 | 0.35 | 0.41 | 0.19 | 0.11 | 0.36 | 0.32 | 0.13 | 0.01 | 0.09 | 0.08 | 0.07 |
| Investing Cash Flow | (0.03) | (0.04) | (0.03) | (0.09) | (0.08) | (0.28) | (0.02) | 1.56 | (0.03) | 0.44 | (0.03) | (0.02) | (0.03) | (0.05) | (0.05) | (0.04) | 0.08 | (0.06) | (1.36) | (0.04) |
| Financing Cash Flow | (0.27) | (0.34) | 0.64 | (0.35) | (0.46) | (0.87) | (0.50) | (0.58) | (0.17) | (0.36) | (0.67) | (0.23) | (0.09) | (0.59) | (0.04) | (0.07) | (0.16) | (0.05) | 0.82 | (0.11) |
* 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 | 1.10 | 1.10 | 1.10 | 1.00 | 1.00 | 1.00 | 1.00 | 0.85 | 0.85 | 0.85 | 0.85 | 0.75 | 0.75 | 0.75 | 0.75 | 0.54 | 0.54 | 0.54 | 0.54 | 0.53 |