IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CW

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.340.230.330.230.440.380.340.150.160.130.110.170.140.230.200.15
Accounts Receivable1.000.980.960.910.860.820.780.790.750.720.710.700.660.670.640.62
Inventory0.640.640.610.580.580.560.550.540.550.530.500.480.450.430.450.45
Total Current Assets2.071.932.001.801.951.841.741.551.521.451.411.441.311.421.401.29
Property, Plant & Equipment0.380.360.360.350.330.330.330.330.340.340.340.350.360.360.370.37
Goodwill1.691.691.701.671.581.571.551.551.561.551.511.531.461.461.471.47
Intangible Assets0.520.550.570.580.530.550.540.570.590.610.620.640.520.550.570.58
Total Non-current Assets*3.203.173.193.152.932.912.872.872.922.922.932.962.782.662.682.69
Total Assets5.275.105.194.954.894.754.614.414.444.364.344.404.094.084.083.98
Accounts Payable0.280.270.260.240.220.220.230.210.230.210.180.170.170.160.170.16
Short-term Debt0.200.000.000.000.090.090.090.000.000.000.200.200.200.100.100.10
Total Current Liabilities1.361.101.030.950.990.900.860.780.720.670.841.060.800.770.770.73
Long-term Debt0.960.970.960.961.051.051.051.051.181.231.341.211.171.061.061.06
Total Non-current Liabilities*1.281.471.461.441.411.391.371.451.581.641.621.481.441.421.421.41
Total Liabilities2.642.572.482.392.402.292.232.232.302.312.462.532.242.182.192.14
Retained Earnings4.434.184.073.953.753.653.563.383.303.223.073.012.942.842.782.72
Total Stockholder Equity2.632.532.712.562.492.462.382.192.142.051.881.871.851.901.891.84

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue913.69946.98869.17876.58805.65824.31798.92784.79713.17785.79724.33704.40630.86757.67630.54609.36559.46666.76620.62621.50
Cost of Revenue*582.20591.54541.70550.42513.18506.88500.66500.69459.41481.06442.86444.82409.45465.18398.33380.84358.06404.89383.61396.78
Gross Profit331.48355.44327.47326.16292.46317.43298.26284.10253.76304.73281.47259.57221.41292.48232.21228.51201.40261.87237.01224.72
Research & Development24.1825.4323.4123.3123.0225.7820.7322.1522.9820.0723.4620.2122.0219.0317.3923.8720.5521.8121.6223.19
Selling, General & Admin102.34100.0696.45104.0799.0392.4192.0495.0194.0587.6691.4092.3288.3485.0175.3576.1387.6096.5379.0077.38
Total Operating Expenses171.97173.69161.22169.85163.26162.59153.36155.20153.79144.04148.95146.80142.79135.24124.63130.41140.89156.51139.34130.14
Operating Income159.51181.76166.25156.31129.21154.84144.90128.9099.96160.69132.52112.7878.61157.25107.5898.1160.51105.3797.6794.58
Interest Expense9.94--10.48--10.14--11.4111.2210.5710.9612.5014.9912.9413.6714.009.799.5310.159.9610.18
Pretax Income157.76177.00161.15156.76125.09153.20143.62126.2499.00156.85127.05105.7473.44145.0197.3392.8753.9898.3891.3484.84
Tax Provision29.5840.0036.3235.7023.7635.3432.4626.7722.5036.9630.2724.7416.5935.9923.5622.0013.2921.8021.6423.44
Net Income128.19137.00124.83121.06101.34117.85111.1699.4776.50119.8996.7881.0056.85109.0273.7770.8740.6976.5869.7061.41
Basic EPS3.473.703.343.212.693.102.912.602.003.142.532.111.482.851.921.841.061.951.711.50
Diluted EPS3.463.693.313.192.683.092.892.581.993.112.512.101.482.831.911.831.051.941.701.49

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow(5.65)352.74192.84136.59(38.76)301.30177.27111.34(45.63)282.37146.36110.95(91.60)292.3995.6631.04(124.31)231.91107.2975.08
Capital Expenditures11.8337.6416.9019.3815.7723.2714.5811.0612.0612.639.3712.0010.669.439.308.6010.9013.2510.099.23
Free Cash Flow*(17.49)315.11175.94117.20(54.54)278.03162.69100.27(57.69)269.74136.9998.95(102.26)282.9686.3622.45(135.21)218.6697.2065.85
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)126.6711.94106.18(284.72)(57.51)(19.79)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Dividends Per Share0.240.240.240.240.210.210.210.210.200.200.200.200.190.190.190.190.180.180.180.18