IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — D

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.350.930.340.361.780.140.270.140.141.790.160.270.440.180.240.48
Accounts Receivable2.392.292.292.052.082.262.152.272.502.442.172.252.161.851.731.84
Inventory1.941.891.831.771.721.761.721.631.831.751.771.581.511.591.541.48
Total Current Assets9.008.226.966.417.9910.7516.1924.687.989.618.7011.398.389.306.926.66
Property, Plant & Equipment80.2175.8173.2871.1765.4263.3660.5656.1666.5464.6362.8961.2660.1258.3959.2358.42
Goodwill4.144.144.144.144.144.144.144.147.307.307.307.307.307.417.417.38
Intangible Assets--1.46----------------------------
Total Non-current Assets*109.58103.38100.4998.1591.8389.6785.8281.2698.0995.7294.8492.2992.4790.5191.0490.04
Total Assets118.58111.60107.44104.5699.82100.42102.01105.94106.06105.33103.54103.68100.8599.8097.9696.70
Accounts Payable1.171.011.011.000.940.920.720.761.001.131.111.131.090.850.770.85
Short-term Debt3.102.523.782.084.103.163.633.794.583.552.943.082.553.893.032.82
Total Current Liabilities11.579.7310.458.7810.8311.5115.4221.6313.9912.7612.1713.1710.5813.2211.6811.84
Long-term Debt45.1143.2940.2939.9537.1036.6235.0633.0639.2240.1638.1638.2636.6634.7834.5933.25
Total Non-current Liabilities*73.3070.1466.1265.0661.4661.8459.1756.2863.6564.2162.7962.2261.1459.3559.4057.83
Total Liabilities84.8779.8776.5773.8372.2973.3474.5877.9277.6476.9774.9675.3871.7272.5771.0869.67
Retained Earnings2.342.331.912.103.983.603.624.094.514.494.684.485.524.564.434.67
Total Stockholder Equity29.1527.6927.2227.3727.5327.0727.4228.0328.4328.3628.5728.3027.5226.9126.5526.70

* Derived from reported values

Income Statement

(in billions 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 Revenue5.094.214.513.724.093.423.793.463.521.293.763.694.764.734.663.794.553.813.433.08
Operating Income1.390.761.341.101.220.391.220.810.830.211.030.721.45(0.13)1.07(0.32)0.980.940.840.36
Pretax Income0.830.591.241.030.75(0.25)1.150.590.69(0.10)0.900.711.22(0.21)0.91(0.57)0.931.050.640.22
Tax Provision0.050.040.220.220.06(0.10)0.180.100.130.050.180.120.22(0.17)0.12(0.12)0.240.230.04(0.05)
Net Income0.620.591.010.760.65(0.08)0.950.570.670.240.160.601.00(0.04)0.78(0.45)0.711.340.650.28
Basic EPS0.690.661.170.880.75(0.11)1.120.650.780.260.170.691.17(0.08)0.91(0.58)0.841.630.790.33
Diluted EPS0.690.661.160.880.75(0.11)1.120.650.780.260.170.691.17(0.07)0.91(0.58)0.831.630.790.33

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow0.880.991.951.251.180.641.540.861.981.391.991.102.101.031.310.241.130.501.300.79
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 Flow2.371.761.821.842.171.301.19(0.93)(3.33)1.78(2.98)(0.03)1.821.20(2.01)3.150.64(0.72)1.510.41

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 Share0.670.670.670.670.670.670.670.670.670.670.670.670.670.670.670.670.670.630.630.63