Financial Statements — CW
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 | 0.34 | 0.23 | 0.33 | 0.23 | 0.44 | 0.38 | 0.34 | 0.15 | 0.16 | 0.13 | 0.11 | 0.17 | 0.14 | 0.23 | 0.20 | 0.15 |
| Accounts Receivable | 1.00 | 0.98 | 0.96 | 0.91 | 0.86 | 0.82 | 0.78 | 0.79 | 0.75 | 0.72 | 0.71 | 0.70 | 0.66 | 0.67 | 0.64 | 0.62 |
| Inventory | 0.64 | 0.64 | 0.61 | 0.58 | 0.58 | 0.56 | 0.55 | 0.54 | 0.55 | 0.53 | 0.50 | 0.48 | 0.45 | 0.43 | 0.45 | 0.45 |
| Total Current Assets | 2.07 | 1.93 | 2.00 | 1.80 | 1.95 | 1.84 | 1.74 | 1.55 | 1.52 | 1.45 | 1.41 | 1.44 | 1.31 | 1.42 | 1.40 | 1.29 |
| Property, Plant & Equipment | 0.38 | 0.36 | 0.36 | 0.35 | 0.33 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 |
| Goodwill | 1.69 | 1.69 | 1.70 | 1.67 | 1.58 | 1.57 | 1.55 | 1.55 | 1.56 | 1.55 | 1.51 | 1.53 | 1.46 | 1.46 | 1.47 | 1.47 |
| Intangible Assets | 0.52 | 0.55 | 0.57 | 0.58 | 0.53 | 0.55 | 0.54 | 0.57 | 0.59 | 0.61 | 0.62 | 0.64 | 0.52 | 0.55 | 0.57 | 0.58 |
| Total Non-current Assets* | 3.20 | 3.17 | 3.19 | 3.15 | 2.93 | 2.91 | 2.87 | 2.87 | 2.92 | 2.92 | 2.93 | 2.96 | 2.78 | 2.66 | 2.68 | 2.69 |
| Total Assets | 5.27 | 5.10 | 5.19 | 4.95 | 4.89 | 4.75 | 4.61 | 4.41 | 4.44 | 4.36 | 4.34 | 4.40 | 4.09 | 4.08 | 4.08 | 3.98 |
| Accounts Payable | 0.28 | 0.27 | 0.26 | 0.24 | 0.22 | 0.22 | 0.23 | 0.21 | 0.23 | 0.21 | 0.18 | 0.17 | 0.17 | 0.16 | 0.17 | 0.16 |
| Short-term Debt | 0.20 | 0.00 | 0.00 | 0.00 | 0.09 | 0.09 | 0.09 | 0.00 | 0.00 | 0.00 | 0.20 | 0.20 | 0.20 | 0.10 | 0.10 | 0.10 |
| Total Current Liabilities | 1.36 | 1.10 | 1.03 | 0.95 | 0.99 | 0.90 | 0.86 | 0.78 | 0.72 | 0.67 | 0.84 | 1.06 | 0.80 | 0.77 | 0.77 | 0.73 |
| Long-term Debt | 0.96 | 0.97 | 0.96 | 0.96 | 1.05 | 1.05 | 1.05 | 1.05 | 1.18 | 1.23 | 1.34 | 1.21 | 1.17 | 1.06 | 1.06 | 1.06 |
| Total Non-current Liabilities* | 1.28 | 1.47 | 1.46 | 1.44 | 1.41 | 1.39 | 1.37 | 1.45 | 1.58 | 1.64 | 1.62 | 1.48 | 1.44 | 1.42 | 1.42 | 1.41 |
| Total Liabilities | 2.64 | 2.57 | 2.48 | 2.39 | 2.40 | 2.29 | 2.23 | 2.23 | 2.30 | 2.31 | 2.46 | 2.53 | 2.24 | 2.18 | 2.19 | 2.14 |
| Retained Earnings | 4.43 | 4.18 | 4.07 | 3.95 | 3.75 | 3.65 | 3.56 | 3.38 | 3.30 | 3.22 | 3.07 | 3.01 | 2.94 | 2.84 | 2.78 | 2.72 |
| Total Stockholder Equity | 2.63 | 2.53 | 2.71 | 2.56 | 2.49 | 2.46 | 2.38 | 2.19 | 2.14 | 2.05 | 1.88 | 1.87 | 1.85 | 1.90 | 1.89 | 1.84 |
* Derived from reported values
Income Statement
(in millions 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 | 913.69 | 946.98 | 869.17 | 876.58 | 805.65 | 824.31 | 798.92 | 784.79 | 713.17 | 785.79 | 724.33 | 704.40 | 630.86 | 757.67 | 630.54 | 609.36 | 559.46 | 666.76 | 620.62 | 621.50 |
| Cost of Revenue* | 582.20 | 591.54 | 541.70 | 550.42 | 513.18 | 506.88 | 500.66 | 500.69 | 459.41 | 481.06 | 442.86 | 444.82 | 409.45 | 465.18 | 398.33 | 380.84 | 358.06 | 404.89 | 383.61 | 396.78 |
| Gross Profit | 331.48 | 355.44 | 327.47 | 326.16 | 292.46 | 317.43 | 298.26 | 284.10 | 253.76 | 304.73 | 281.47 | 259.57 | 221.41 | 292.48 | 232.21 | 228.51 | 201.40 | 261.87 | 237.01 | 224.72 |
| Research & Development | 24.18 | 25.43 | 23.41 | 23.31 | 23.02 | 25.78 | 20.73 | 22.15 | 22.98 | 20.07 | 23.46 | 20.21 | 22.02 | 19.03 | 17.39 | 23.87 | 20.55 | 21.81 | 21.62 | 23.19 |
| Selling, General & Admin | 102.34 | 100.06 | 96.45 | 104.07 | 99.03 | 92.41 | 92.04 | 95.01 | 94.05 | 87.66 | 91.40 | 92.32 | 88.34 | 85.01 | 75.35 | 76.13 | 87.60 | 96.53 | 79.00 | 77.38 |
| Total Operating Expenses | 171.97 | 173.69 | 161.22 | 169.85 | 163.26 | 162.59 | 153.36 | 155.20 | 153.79 | 144.04 | 148.95 | 146.80 | 142.79 | 135.24 | 124.63 | 130.41 | 140.89 | 156.51 | 139.34 | 130.14 |
| Operating Income | 159.51 | 181.76 | 166.25 | 156.31 | 129.21 | 154.84 | 144.90 | 128.90 | 99.96 | 160.69 | 132.52 | 112.78 | 78.61 | 157.25 | 107.58 | 98.11 | 60.51 | 105.37 | 97.67 | 94.58 |
| Interest Expense | 9.94 | -- | 10.48 | -- | 10.14 | -- | 11.41 | 11.22 | 10.57 | 10.96 | 12.50 | 14.99 | 12.94 | 13.67 | 14.00 | 9.79 | 9.53 | 10.15 | 9.96 | 10.18 |
| Pretax Income | 157.76 | 177.00 | 161.15 | 156.76 | 125.09 | 153.20 | 143.62 | 126.24 | 99.00 | 156.85 | 127.05 | 105.74 | 73.44 | 145.01 | 97.33 | 92.87 | 53.98 | 98.38 | 91.34 | 84.84 |
| Tax Provision | 29.58 | 40.00 | 36.32 | 35.70 | 23.76 | 35.34 | 32.46 | 26.77 | 22.50 | 36.96 | 30.27 | 24.74 | 16.59 | 35.99 | 23.56 | 22.00 | 13.29 | 21.80 | 21.64 | 23.44 |
| Net Income | 128.19 | 137.00 | 124.83 | 121.06 | 101.34 | 117.85 | 111.16 | 99.47 | 76.50 | 119.89 | 96.78 | 81.00 | 56.85 | 109.02 | 73.77 | 70.87 | 40.69 | 76.58 | 69.70 | 61.41 |
| Basic EPS | 3.47 | 3.70 | 3.34 | 3.21 | 2.69 | 3.10 | 2.91 | 2.60 | 2.00 | 3.14 | 2.53 | 2.11 | 1.48 | 2.85 | 1.92 | 1.84 | 1.06 | 1.95 | 1.71 | 1.50 |
| Diluted EPS | 3.46 | 3.69 | 3.31 | 3.19 | 2.68 | 3.09 | 2.89 | 2.58 | 1.99 | 3.11 | 2.51 | 2.10 | 1.48 | 2.83 | 1.91 | 1.83 | 1.05 | 1.94 | 1.70 | 1.49 |
* Derived from reported values
Cash Flow Statement
(in millions 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 | (5.65) | 352.74 | 192.84 | 136.59 | (38.76) | 301.30 | 177.27 | 111.34 | (45.63) | 282.37 | 146.36 | 110.95 | (91.60) | 292.39 | 95.66 | 31.04 | (124.31) | 231.91 | 107.29 | 75.08 |
| Capital Expenditures | 11.83 | 37.64 | 16.90 | 19.38 | 15.77 | 23.27 | 14.58 | 11.06 | 12.06 | 12.63 | 9.37 | 12.00 | 10.66 | 9.43 | 9.30 | 8.60 | 10.90 | 13.25 | 10.09 | 9.23 |
| Free Cash Flow* | (17.49) | 315.11 | 175.94 | 117.20 | (54.54) | 278.03 | 162.69 | 100.27 | (57.69) | 269.74 | 136.99 | 98.95 | (102.26) | 282.96 | 86.36 | 22.45 | (135.21) | 218.66 | 97.20 | 65.85 |
| Investing Cash Flow | (11.52) | (36.79) | (16.78) | (11.66) | (24.89) | (213.06) | (13.51) | (44.73) | (12.01) | (3.95) | (9.38) | (11.75) | (10.44) | (43.91) | (263.72) | (7.84) | (10.39) | (12.59) | (9.68) | (7.27) |
| Financing Cash Flow | (8.01) | (168.32) | (282.34) | (29.06) | (98.58) | (128.68) | (115.25) | (20.56) | (7.01) | (28.36) | (140.58) | (72.74) | (31.73) | (115.36) | 126.67 | 11.94 | 106.18 | (284.72) | (57.51) | (19.79) |
* 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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 |