IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EAT

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.060.020.030.020.010.020.020.020.010.010.010.020.010.020.030.060.060.06
Accounts Receivable0.100.110.060.060.080.050.050.080.050.070.090.060.060.090.060.070.080.06
Inventory0.040.040.030.040.040.030.030.030.030.030.040.040.030.030.030.030.030.03
Total Current Assets0.270.240.210.190.210.180.170.210.180.210.240.210.190.220.220.250.270.24
Property, Plant & Equipment0.970.970.970.940.890.880.850.820.820.820.830.820.820.840.800.750.770.78
Goodwill0.190.190.190.190.190.190.190.200.190.190.190.190.200.190.190.190.190.19
Intangible Assets0.020.020.020.020.020.020.020.020.020.030.030.030.030.030.030.020.020.02
Total Non-current Assets*2.502.512.502.382.352.352.322.302.302.262.282.282.272.242.122.062.092.10
Total Assets2.772.752.712.572.562.532.502.512.472.482.522.492.462.462.342.312.362.34
Accounts Payable0.190.160.160.190.160.150.150.150.140.160.140.150.130.120.110.120.100.10
Total Current Liabilities0.680.670.620.670.640.580.580.590.540.590.570.570.580.570.550.580.520.51
Long-term Debt0.420.450.530.520.650.810.820.880.920.931.021.020.991.051.001.021.131.16
Total Non-current Liabilities*1.681.701.751.651.781.941.962.032.092.102.212.222.192.222.122.122.282.29
Total Liabilities*2.372.372.372.312.432.522.542.622.632.692.792.792.772.782.662.702.802.80
Retained Earnings0.540.410.290.08(0.04)(0.16)(0.25)(0.30)(0.34)(0.41)(0.46)(0.48)(0.19)(0.23)(0.25)(0.34)(0.37)(0.39)
Total Stockholder Equity0.410.380.340.260.130.01(0.05)(0.11)(0.16)(0.21)(0.27)(0.30)(0.31)(0.33)(0.33)(0.39)(0.44)(0.47)

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue1.471.451.351.461.431.361.141.211.121.071.011.081.081.020.961.020.980.930.881.01
Cost of Revenue--------------------------------0.270.250.230.26
Gross Profit--------------------------------0.710.670.640.75
Selling, General & Admin0.060.060.060.060.060.050.050.050.050.040.040.040.040.040.040.040.040.030.040.04
Total Operating Expenses--------------------------------0.660.630.620.65
Operating Income0.170.170.120.140.160.160.060.070.070.060.020.060.060.04(0.02)0.040.050.040.030.10
Interest Expense0.010.010.010.010.010.010.010.020.020.020.020.010.010.010.010.010.010.010.010.01
Pretax Income--------------------------------------0.09
Tax Provision0.030.030.010.030.020.020.000.000.010.000.00(0.01)-0.00-0.00-0.00(0.01)0.000.000.000.01
Net Income0.130.130.100.110.120.120.040.060.050.040.010.050.050.03(0.03)0.040.040.030.010.08
Basic EPS2.962.922.232.392.682.670.861.281.100.950.161.241.150.63(0.69)0.900.820.610.291.65
Diluted EPS2.872.862.172.312.562.610.841.221.080.940.161.231.120.62(0.69)0.890.810.600.281.61

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow232.10218.90120.80186.00212.00218.2062.80141.50130.1091.2059.1055.50132.8043.4024.6040.60104.2067.2040.20101.10
Capital Expenditures51.2063.7058.6079.9079.6049.3056.5058.0051.4042.6046.9048.3041.3048.6046.7041.3034.9036.8037.3031.60
Free Cash Flow*180.90155.2062.20106.10132.40168.906.3083.5078.7048.6012.207.2091.50(5.20)(22.10)(0.70)69.3030.402.9069.50
Investing Cash Flow(51.10)(63.70)(57.90)(78.00)(79.60)(49.30)(56.50)(54.20)(51.20)(41.20)(45.60)(40.90)(40.10)(47.60)(45.60)(40.80)(35.30)(93.80)(64.30)(31.60)
Financing Cash Flow(138.90)(173.80)(48.20)(106.60)(129.70)(170.30)(54.70)(38.20)(86.10)(41.70)(14.20)(13.30)(93.60)(0.60)27.000.80(71.60)11.0031.40(109.20)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2020Q3 2020Q2 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018Q3 2018Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016
Dividends Per Share0.000.380.380.380.380.380.380.380.380.380.380.380.340.340.340.340.320.320.320.32