IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ED

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.150.181.510.360.091.500.170.541.960.770.081.130.110.071.070.08
Accounts Receivable2.812.352.392.752.572.422.622.051.682.042.102.042.181.921.711.95
Total Current Assets6.295.466.056.136.086.496.175.946.205.875.736.025.465.105.114.59
Property, Plant & Equipment56.1054.4053.6352.8151.3650.6349.8548.5447.9347.2950.3949.6649.0247.9547.3447.07
Goodwill0.410.410.410.410.410.410.410.410.410.410.440.440.440.450.450.45
Intangible Assets--------------------1.221.241.271.321.341.43
Total Non-current Assets*68.4666.3865.4564.5662.5761.4360.5158.4757.5756.9460.0359.0658.2857.8457.8157.71
Total Assets74.7471.8471.5070.6968.6567.9266.6864.4163.7762.8065.7665.0763.7462.9462.9262.30
Accounts Payable1.661.581.551.451.471.501.441.311.321.361.591.551.311.371.221.21
Total Current Liabilities5.295.085.514.786.036.226.246.056.074.896.896.825.425.265.566.56
Long-term Debt--------23.4423.3121.9320.6520.6520.6522.3522.3622.5821.8421.6720.61
Total Non-current Liabilities*43.8642.6042.2342.1340.7240.1438.8237.2836.8937.0738.1337.8637.9437.6537.6236.71
Total Liabilities*49.1547.6847.7546.9146.7546.3645.0743.3342.9741.9645.0244.6943.3642.9043.1843.27
Retained Earnings15.46------------------------------
Total Stockholder Equity25.6024.1723.7623.7821.9021.5621.6221.0820.8120.8420.7520.3920.3820.0419.7419.03

* 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 Revenue5.233.974.573.634.893.674.223.304.283.633.852.774.223.964.163.383.953.253.662.95
Total Operating Expenses3.923.513.563.243.673.163.232.903.242.993.152.673.523.483.283.033.262.722.762.55
Operating Income1.180.490.970.361.130.480.860.321.010.450.720.281.740.550.890.390.800.700.850.42
Interest Expense0.310.310.310.300.310.300.310.290.290.270.260.240.260.270.200.210.180.240.230.26
Pretax Income1.230.380.890.301.030.320.720.190.900.410.670.261.670.340.780.270.710.180.600.11
Tax Provision0.300.080.200.050.240.010.13(0.01)0.180.070.140.030.240.170.160.020.15-0.000.13(0.01)
Net Income0.920.300.690.250.790.310.590.200.720.330.530.231.430.190.610.260.600.220.540.17
Basic EPS2.550.811.910.682.260.901.700.582.081.011.530.654.060.531.730.721.700.631.520.48
Diluted EPS2.540.811.900.682.250.891.690.582.080.991.520.654.050.521.720.721.700.631.520.48

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 Flow0.171.480.501.980.841.310.391.340.570.980.021.070.091.320.661.480.471.020.321.10
Investing Cash Flow(0.94)(1.46)(1.13)(1.42)(1.23)(1.38)(1.27)(1.28)(1.34)(1.35)(1.10)(1.17)2.62(1.22)(1.23)(1.17)(0.95)(1.05)(0.44)(0.90)
Financing Cash Flow(0.72)1.43(0.70)0.59(0.58)1.31(0.53)1.27(0.25)1.03(0.33)1.28(3.47)1.19(0.43)0.73(0.47)0.96(0.84)0.82

Dividends Per Share

(USD)
MetricQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020
Dividends Per Share0.850.850.850.830.830.830.810.810.810.810.790.790.790.790.780.780.780.780.780.76