Financial Statements — ED
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 | 0.15 | 0.18 | 1.51 | 0.36 | 0.09 | 1.50 | 0.17 | 0.54 | 1.96 | 0.77 | 0.08 | 1.13 | 0.11 | 0.07 | 1.07 | 0.08 |
| Accounts Receivable | 2.81 | 2.35 | 2.39 | 2.75 | 2.57 | 2.42 | 2.62 | 2.05 | 1.68 | 2.04 | 2.10 | 2.04 | 2.18 | 1.92 | 1.71 | 1.95 |
| Total Current Assets | 6.29 | 5.46 | 6.05 | 6.13 | 6.08 | 6.49 | 6.17 | 5.94 | 6.20 | 5.87 | 5.73 | 6.02 | 5.46 | 5.10 | 5.11 | 4.59 |
| Property, Plant & Equipment | 56.10 | 54.40 | 53.63 | 52.81 | 51.36 | 50.63 | 49.85 | 48.54 | 47.93 | 47.29 | 50.39 | 49.66 | 49.02 | 47.95 | 47.34 | 47.07 |
| Goodwill | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.44 | 0.44 | 0.44 | 0.45 | 0.45 | 0.45 |
| Intangible Assets | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.22 | 1.24 | 1.27 | 1.32 | 1.34 | 1.43 |
| Total Non-current Assets* | 68.46 | 66.38 | 65.45 | 64.56 | 62.57 | 61.43 | 60.51 | 58.47 | 57.57 | 56.94 | 60.03 | 59.06 | 58.28 | 57.84 | 57.81 | 57.71 |
| Total Assets | 74.74 | 71.84 | 71.50 | 70.69 | 68.65 | 67.92 | 66.68 | 64.41 | 63.77 | 62.80 | 65.76 | 65.07 | 63.74 | 62.94 | 62.92 | 62.30 |
| Accounts Payable | 1.66 | 1.58 | 1.55 | 1.45 | 1.47 | 1.50 | 1.44 | 1.31 | 1.32 | 1.36 | 1.59 | 1.55 | 1.31 | 1.37 | 1.22 | 1.21 |
| Total Current Liabilities | 5.29 | 5.08 | 5.51 | 4.78 | 6.03 | 6.22 | 6.24 | 6.05 | 6.07 | 4.89 | 6.89 | 6.82 | 5.42 | 5.26 | 5.56 | 6.56 |
| Long-term Debt | -- | -- | -- | -- | 23.44 | 23.31 | 21.93 | 20.65 | 20.65 | 20.65 | 22.35 | 22.36 | 22.58 | 21.84 | 21.67 | 20.61 |
| Total Non-current Liabilities* | 43.86 | 42.60 | 42.23 | 42.13 | 40.72 | 40.14 | 38.82 | 37.28 | 36.89 | 37.07 | 38.13 | 37.86 | 37.94 | 37.65 | 37.62 | 36.71 |
| Total Liabilities* | 49.15 | 47.68 | 47.75 | 46.91 | 46.75 | 46.36 | 45.07 | 43.33 | 42.97 | 41.96 | 45.02 | 44.69 | 43.36 | 42.90 | 43.18 | 43.27 |
| Retained Earnings | 15.46 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Stockholder Equity | 25.60 | 24.17 | 23.76 | 23.78 | 21.90 | 21.56 | 21.62 | 21.08 | 20.81 | 20.84 | 20.75 | 20.39 | 20.38 | 20.04 | 19.74 | 19.03 |
* 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 | 5.23 | 3.97 | 4.57 | 3.63 | 4.89 | 3.67 | 4.22 | 3.30 | 4.28 | 3.63 | 3.85 | 2.77 | 4.22 | 3.96 | 4.16 | 3.38 | 3.95 | 3.25 | 3.66 | 2.95 |
| Total Operating Expenses | 3.92 | 3.51 | 3.56 | 3.24 | 3.67 | 3.16 | 3.23 | 2.90 | 3.24 | 2.99 | 3.15 | 2.67 | 3.52 | 3.48 | 3.28 | 3.03 | 3.26 | 2.72 | 2.76 | 2.55 |
| Operating Income | 1.18 | 0.49 | 0.97 | 0.36 | 1.13 | 0.48 | 0.86 | 0.32 | 1.01 | 0.45 | 0.72 | 0.28 | 1.74 | 0.55 | 0.89 | 0.39 | 0.80 | 0.70 | 0.85 | 0.42 |
| Interest Expense | 0.31 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.31 | 0.29 | 0.29 | 0.27 | 0.26 | 0.24 | 0.26 | 0.27 | 0.20 | 0.21 | 0.18 | 0.24 | 0.23 | 0.26 |
| Pretax Income | 1.23 | 0.38 | 0.89 | 0.30 | 1.03 | 0.32 | 0.72 | 0.19 | 0.90 | 0.41 | 0.67 | 0.26 | 1.67 | 0.34 | 0.78 | 0.27 | 0.71 | 0.18 | 0.60 | 0.11 |
| Tax Provision | 0.30 | 0.08 | 0.20 | 0.05 | 0.24 | 0.01 | 0.13 | (0.01) | 0.18 | 0.07 | 0.14 | 0.03 | 0.24 | 0.17 | 0.16 | 0.02 | 0.15 | -0.00 | 0.13 | (0.01) |
| Net Income | 0.92 | 0.30 | 0.69 | 0.25 | 0.79 | 0.31 | 0.59 | 0.20 | 0.72 | 0.33 | 0.53 | 0.23 | 1.43 | 0.19 | 0.61 | 0.26 | 0.60 | 0.22 | 0.54 | 0.17 |
| Basic EPS | 2.55 | 0.81 | 1.91 | 0.68 | 2.26 | 0.90 | 1.70 | 0.58 | 2.08 | 1.01 | 1.53 | 0.65 | 4.06 | 0.53 | 1.73 | 0.72 | 1.70 | 0.63 | 1.52 | 0.48 |
| Diluted EPS | 2.54 | 0.81 | 1.90 | 0.68 | 2.25 | 0.89 | 1.69 | 0.58 | 2.08 | 0.99 | 1.52 | 0.65 | 4.05 | 0.52 | 1.72 | 0.72 | 1.70 | 0.63 | 1.52 | 0.48 |
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 | 0.17 | 1.48 | 0.50 | 1.98 | 0.84 | 1.31 | 0.39 | 1.34 | 0.57 | 0.98 | 0.02 | 1.07 | 0.09 | 1.32 | 0.66 | 1.48 | 0.47 | 1.02 | 0.32 | 1.10 |
| 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)| Metric | Q3
2025 | Q2
2025 | Q1
2025 | 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 | Q1
2021 | Q4
2020 | Q3
2020 |
|---|
| Dividends Per Share | 0.85 | 0.85 | 0.85 | 0.83 | 0.83 | 0.83 | 0.81 | 0.81 | 0.81 | 0.81 | 0.79 | 0.79 | 0.79 | 0.79 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.76 |