Financial Statements — DRI
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 | 0.24 | 0.22 | 0.21 | 0.22 | 0.22 | 0.19 | 0.24 | 0.20 | 0.19 | 0.28 | 0.24 | 0.38 | 0.56 | 0.75 | 0.95 | 0.99 | 0.78 | 0.65 |
| Accounts Receivable | 0.11 | 0.13 | 0.09 | 0.07 | 0.08 | 0.06 | 0.07 | 0.08 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.07 | 0.07 | 0.04 | 0.05 | 0.05 |
| Inventory | 0.35 | 0.35 | 0.31 | 0.32 | 0.32 | 0.30 | 0.30 | 0.31 | 0.29 | 0.31 | 0.30 | 0.27 | 0.24 | 0.23 | 0.21 | 0.19 | 0.20 | 0.19 |
| Total Current Assets | 1.01 | 1.04 | 0.93 | 0.88 | 0.88 | 0.82 | 0.88 | 0.87 | 0.84 | 0.89 | 0.89 | 0.94 | 1.28 | 1.51 | 1.66 | 1.30 | 1.11 | 0.97 |
| Property, Plant & Equipment | 4.98 | 4.94 | 4.83 | 4.67 | 4.59 | 4.27 | 4.10 | 4.04 | 3.99 | 3.61 | 3.56 | 3.49 | 3.25 | 3.14 | 3.06 | 2.81 | 2.78 | 2.74 |
| Goodwill | 1.66 | 1.66 | 1.66 | 1.65 | 1.65 | 1.39 | 1.40 | 1.39 | 1.38 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| Total Non-current Assets* | 11.88 | 11.90 | 11.83 | 11.68 | 11.64 | 10.54 | 10.48 | 10.45 | 10.43 | 9.18 | 9.13 | 9.07 | 8.93 | 8.89 | 8.88 | 8.80 | 8.82 | 8.82 |
| Total Assets | 12.89 | 12.94 | 12.76 | 12.56 | 12.52 | 11.36 | 11.36 | 11.32 | 11.27 | 10.08 | 10.03 | 10.01 | 10.21 | 10.40 | 10.54 | 10.10 | 9.93 | 9.79 |
| Accounts Payable | 0.45 | 0.46 | 0.47 | 0.42 | 0.41 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.44 | 0.41 | 0.35 | 0.36 | 0.33 | 0.24 | 0.24 | 0.25 |
| Short-term Debt | 0.29 | 0.44 | 0.14 | 0.06 | 0.28 | 0.29 | 0.16 | 0.35 | 0.10 | -- | 0.06 | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities | 2.61 | 2.65 | 2.35 | 2.28 | 2.40 | 2.32 | 2.27 | 2.38 | 2.09 | 1.95 | 1.91 | 1.83 | 1.82 | 1.78 | 1.72 | 1.65 | 1.55 | 1.54 |
| Long-term Debt | 2.14 | 2.14 | 2.14 | 2.12 | 2.12 | 1.39 | 1.37 | 1.37 | 1.48 | 0.88 | 0.89 | 0.90 | 0.92 | 0.93 | 0.94 | 0.93 | 0.93 | 0.93 |
| Total Non-current Liabilities* | 8.18 | 8.21 | 8.19 | 8.07 | 8.05 | 6.89 | 6.90 | 6.90 | 7.03 | 6.08 | 6.10 | 6.13 | 6.10 | 6.08 | 6.07 | 5.87 | 5.93 | 5.87 |
| Total Liabilities | 10.78 | 10.86 | 10.53 | 10.36 | 10.45 | 9.21 | 9.18 | 9.28 | 9.12 | 8.03 | 8.00 | 7.95 | 7.92 | 7.86 | 7.79 | 7.52 | 7.47 | 7.41 |
| Retained Earnings | (0.22) | (0.24) | (0.10) | (0.11) | (0.22) | (0.14) | (0.10) | (0.23) | (0.12) | (0.17) | (0.20) | (0.15) | 0.03 | 0.26 | 0.45 | 0.30 | 0.22 | 0.17 |
| Total Stockholder Equity | 2.10 | 2.08 | 2.23 | 2.20 | 2.07 | 2.14 | 2.18 | 2.04 | 2.15 | 2.04 | 2.02 | 2.06 | 2.29 | 2.54 | 2.75 | 2.58 | 2.46 | 2.38 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 3.72 | 3.35 | 3.10 | 3.04 | 3.27 | 3.16 | 2.89 | 2.76 | 2.96 | 2.97 | 2.73 | 2.73 | 2.77 | 2.79 | 2.49 | 2.45 | 2.60 | 2.45 | 2.27 | 2.31 |
| Cost of Revenue* | 2.90 | 2.64 | 2.52 | 2.47 | 2.55 | 2.49 | 2.33 | 2.24 | 2.34 | 2.36 | 2.21 | 2.21 | 2.20 | 2.23 | 2.07 | 2.02 | 2.08 | 1.97 | 1.85 | 1.82 |
| Gross Profit | 0.82 | 0.70 | 0.58 | 0.57 | 0.72 | 0.67 | 0.56 | 0.52 | 0.62 | 0.61 | 0.51 | 0.52 | 0.57 | 0.56 | 0.41 | 0.42 | 0.52 | 0.47 | 0.43 | 0.48 |
| Selling, General & Admin | 0.14 | 0.12 | 0.12 | 0.14 | 0.13 | 0.12 | 0.14 | 0.13 | 0.10 | 0.11 | 0.11 | 0.15 | 0.10 | 0.11 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.11 |
| Total Operating Expenses | 0.31 | 0.30 | 0.26 | 0.24 | 0.34 | 0.25 | 0.27 | 0.25 | 0.22 | 0.23 | 0.23 | 0.27 | 0.20 | 0.21 | 0.18 | 0.18 | 0.18 | 0.56 | 0.18 | 0.20 |
| Operating Income | 0.52 | 0.41 | 0.32 | 0.34 | 0.38 | 0.42 | 0.29 | 0.27 | 0.40 | 0.39 | 0.28 | 0.25 | 0.37 | 0.35 | 0.23 | 0.24 | 0.34 | 0.30 | 0.24 | 0.28 |
| Pretax Income | 0.47 | 0.36 | 0.27 | 0.29 | 0.34 | 0.37 | 0.25 | 0.23 | 0.36 | 0.35 | 0.24 | 0.22 | 0.35 | 0.33 | 0.21 | 0.22 | 0.32 | 0.28 | 0.23 | 0.27 |
| Tax Provision | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 | 0.03 | 0.02 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 |
| Net Income | 0.40 | 0.31 | 0.24 | 0.26 | 0.30 | 0.32 | 0.22 | 0.21 | 0.31 | 0.31 | 0.21 | 0.19 | 0.32 | 0.29 | 0.19 | 0.19 | 0.28 | 0.25 | 0.19 | 0.23 |
| Basic EPS | -- | 2.67 | 2.05 | 2.21 | 2.59 | 2.76 | 1.83 | 1.75 | 2.57 | 2.62 | 1.77 | 1.61 | 2.60 | 2.36 | 1.53 | 1.57 | 2.25 | 1.94 | 1.50 | 1.77 |
| Diluted EPS | -- | 2.65 | 2.03 | 2.19 | 2.56 | 2.74 | 1.82 | 1.74 | 2.56 | 2.60 | 1.76 | 1.59 | 2.57 | 2.34 | 1.52 | 1.56 | 2.23 | 1.93 | 1.48 | 1.75 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 572.10 | 617.80 | 320.70 | 342.50 | 457.00 | 588.20 | 388.60 | 273.20 | 426.00 | 585.80 | 340.80 | 269.10 | 412.30 | 504.90 | 207.80 | 427.80 | 348.10 | 435.00 | 301.20 | 180.30 |
| Capital Expenditures | 193.10 | 165.90 | 200.90 | 174.10 | 172.00 | 158.10 | 169.30 | 145.20 | 140.40 | 148.40 | 161.50 | 150.90 | 154.40 | 130.20 | 157.50 | 122.80 | 101.30 | 102.30 | 90.60 | 82.70 |
| Free Cash Flow* | 379.00 | 451.90 | 119.80 | 168.40 | 285.00 | 430.10 | 219.30 | 128.00 | 285.60 | 437.40 | 179.30 | 118.20 | 257.90 | 374.70 | 50.30 | 305.00 | 246.80 | 332.70 | 210.60 | 97.60 |
| Investing Cash Flow | (188.30) | (159.20) | (204.60) | (159.30) | (178.70) | (160.30) | (789.60) | (149.70) | (148.60) | (153.10) | (168.70) | (854.20) | (158.90) | (136.10) | (155.30) | (118.10) | (108.10) | (103.10) | (94.10) | (83.70) |
| Financing Cash Flow | (402.30) | (446.60) | (102.70) | (212.20) | (261.90) | (422.80) | 425.60 | (126.70) | (324.90) | (375.20) | (192.70) | 409.40 | (170.40) | (327.80) | (189.50) | (345.40) | (374.30) | (514.40) | (408.20) | (312.80) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Dividends Per Share | 1.50 | 1.50 | 1.50 | 1.50 | 1.40 | 1.40 | 1.40 | 1.40 | 1.31 | 1.31 | 1.31 | 1.31 | 1.21 | 1.21 | 1.21 | 1.21 | 1.10 | 1.10 | 1.10 | 1.10 |