Financial Statements — D
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 | 0.35 | 0.93 | 0.34 | 0.36 | 1.78 | 0.14 | 0.27 | 0.14 | 0.14 | 1.79 | 0.16 | 0.27 | 0.44 | 0.18 | 0.24 | 0.48 |
| Accounts Receivable | 2.39 | 2.29 | 2.29 | 2.05 | 2.08 | 2.26 | 2.15 | 2.27 | 2.50 | 2.44 | 2.17 | 2.25 | 2.16 | 1.85 | 1.73 | 1.84 |
| Inventory | 1.94 | 1.89 | 1.83 | 1.77 | 1.72 | 1.76 | 1.72 | 1.63 | 1.83 | 1.75 | 1.77 | 1.58 | 1.51 | 1.59 | 1.54 | 1.48 |
| Total Current Assets | 9.00 | 8.22 | 6.96 | 6.41 | 7.99 | 10.75 | 16.19 | 24.68 | 7.98 | 9.61 | 8.70 | 11.39 | 8.38 | 9.30 | 6.92 | 6.66 |
| Property, Plant & Equipment | 80.21 | 75.81 | 73.28 | 71.17 | 65.42 | 63.36 | 60.56 | 56.16 | 66.54 | 64.63 | 62.89 | 61.26 | 60.12 | 58.39 | 59.23 | 58.42 |
| Goodwill | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 7.30 | 7.30 | 7.30 | 7.30 | 7.30 | 7.41 | 7.41 | 7.38 |
| Intangible Assets | -- | 1.46 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Assets* | 109.58 | 103.38 | 100.49 | 98.15 | 91.83 | 89.67 | 85.82 | 81.26 | 98.09 | 95.72 | 94.84 | 92.29 | 92.47 | 90.51 | 91.04 | 90.04 |
| Total Assets | 118.58 | 111.60 | 107.44 | 104.56 | 99.82 | 100.42 | 102.01 | 105.94 | 106.06 | 105.33 | 103.54 | 103.68 | 100.85 | 99.80 | 97.96 | 96.70 |
| Accounts Payable | 1.17 | 1.01 | 1.01 | 1.00 | 0.94 | 0.92 | 0.72 | 0.76 | 1.00 | 1.13 | 1.11 | 1.13 | 1.09 | 0.85 | 0.77 | 0.85 |
| Short-term Debt | 3.10 | 2.52 | 3.78 | 2.08 | 4.10 | 3.16 | 3.63 | 3.79 | 4.58 | 3.55 | 2.94 | 3.08 | 2.55 | 3.89 | 3.03 | 2.82 |
| Total Current Liabilities | 11.57 | 9.73 | 10.45 | 8.78 | 10.83 | 11.51 | 15.42 | 21.63 | 13.99 | 12.76 | 12.17 | 13.17 | 10.58 | 13.22 | 11.68 | 11.84 |
| Long-term Debt | 45.11 | 43.29 | 40.29 | 39.95 | 37.10 | 36.62 | 35.06 | 33.06 | 39.22 | 40.16 | 38.16 | 38.26 | 36.66 | 34.78 | 34.59 | 33.25 |
| Total Non-current Liabilities* | 73.30 | 70.14 | 66.12 | 65.06 | 61.46 | 61.84 | 59.17 | 56.28 | 63.65 | 64.21 | 62.79 | 62.22 | 61.14 | 59.35 | 59.40 | 57.83 |
| Total Liabilities | 84.87 | 79.87 | 76.57 | 73.83 | 72.29 | 73.34 | 74.58 | 77.92 | 77.64 | 76.97 | 74.96 | 75.38 | 71.72 | 72.57 | 71.08 | 69.67 |
| Retained Earnings | 2.34 | 2.33 | 1.91 | 2.10 | 3.98 | 3.60 | 3.62 | 4.09 | 4.51 | 4.49 | 4.68 | 4.48 | 5.52 | 4.56 | 4.43 | 4.67 |
| Total Stockholder Equity | 29.15 | 27.69 | 27.22 | 27.37 | 27.53 | 27.07 | 27.42 | 28.03 | 28.43 | 28.36 | 28.57 | 28.30 | 27.52 | 26.91 | 26.55 | 26.70 |
* 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 | 5.09 | 4.21 | 4.51 | 3.72 | 4.09 | 3.42 | 3.79 | 3.46 | 3.52 | 1.29 | 3.76 | 3.69 | 4.76 | 4.73 | 4.66 | 3.79 | 4.55 | 3.81 | 3.43 | 3.08 |
| Operating Income | 1.39 | 0.76 | 1.34 | 1.10 | 1.22 | 0.39 | 1.22 | 0.81 | 0.83 | 0.21 | 1.03 | 0.72 | 1.45 | (0.13) | 1.07 | (0.32) | 0.98 | 0.94 | 0.84 | 0.36 |
| Pretax Income | 0.83 | 0.59 | 1.24 | 1.03 | 0.75 | (0.25) | 1.15 | 0.59 | 0.69 | (0.10) | 0.90 | 0.71 | 1.22 | (0.21) | 0.91 | (0.57) | 0.93 | 1.05 | 0.64 | 0.22 |
| Tax Provision | 0.05 | 0.04 | 0.22 | 0.22 | 0.06 | (0.10) | 0.18 | 0.10 | 0.13 | 0.05 | 0.18 | 0.12 | 0.22 | (0.17) | 0.12 | (0.12) | 0.24 | 0.23 | 0.04 | (0.05) |
| Net Income | 0.62 | 0.59 | 1.01 | 0.76 | 0.65 | (0.08) | 0.95 | 0.57 | 0.67 | 0.24 | 0.16 | 0.60 | 1.00 | (0.04) | 0.78 | (0.45) | 0.71 | 1.34 | 0.65 | 0.28 |
| Basic EPS | 0.69 | 0.66 | 1.17 | 0.88 | 0.75 | (0.11) | 1.12 | 0.65 | 0.78 | 0.26 | 0.17 | 0.69 | 1.17 | (0.08) | 0.91 | (0.58) | 0.84 | 1.63 | 0.79 | 0.33 |
| Diluted EPS | 0.69 | 0.66 | 1.16 | 0.88 | 0.75 | (0.11) | 1.12 | 0.65 | 0.78 | 0.26 | 0.17 | 0.69 | 1.17 | (0.07) | 0.91 | (0.58) | 0.83 | 1.63 | 0.79 | 0.33 |
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 | 0.88 | 0.99 | 1.95 | 1.25 | 1.18 | 0.64 | 1.54 | 0.86 | 1.98 | 1.39 | 1.99 | 1.10 | 2.10 | 1.03 | 1.31 | 0.24 | 1.13 | 0.50 | 1.30 | 0.79 |
| Investing Cash Flow | (3.10) | (3.47) | (3.12) | (3.15) | (3.24) | (3.48) | (1.03) | (0.06) | 1.39 | (3.12) | 0.92 | (2.71) | (2.30) | (2.23) | 0.63 | (3.57) | (1.57) | 0.36 | (2.84) | (1.46) |
| Financing Cash Flow | 2.37 | 1.76 | 1.82 | 1.84 | 2.17 | 1.30 | 1.19 | (0.93) | (3.33) | 1.78 | (2.98) | (0.03) | 1.82 | 1.20 | (2.01) | 3.15 | 0.64 | (0.72) | 1.51 | 0.41 |
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 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.63 | 0.63 | 0.63 |