IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ES

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.270.260.340.110.100.130.360.080.040.040.490.160.160.220.370.18
Accounts Receivable2.081.661.711.871.561.471.591.431.331.661.451.351.471.291.221.29
Total Current Assets5.344.864.904.914.834.674.884.013.724.143.923.273.473.073.273.15
Goodwill4.233.573.573.574.534.534.534.534.524.524.484.484.484.454.454.45
Total Non-current Assets*59.3656.8456.0555.2853.7453.6852.4452.2850.8249.9747.6846.6545.8244.9443.9743.37
Total Assets64.7161.7060.9660.1958.5758.3557.3256.2954.5454.1151.6049.9249.2948.0147.2346.52
Accounts Payable1.661.481.511.491.561.761.661.641.551.821.461.351.491.291.061.06
Total Current Liabilities8.216.806.886.525.626.256.377.125.796.415.494.265.604.265.105.54
Long-term Debt26.8626.8526.2126.2525.9725.8424.9322.0921.7720.5619.8319.5817.9117.4215.8514.78
Total Non-current Liabilities*39.9738.8838.4138.3437.9137.2836.4133.4933.1931.9530.8330.6028.8529.3427.8226.75
Total Liabilities*48.1845.6745.2944.8543.5343.5342.7840.6138.9938.3636.3234.8634.4533.6032.9232.28
Retained Earnings4.824.374.284.204.124.504.415.675.565.785.435.305.234.914.834.77
Total Stockholder Equity16.5316.0315.6715.3415.0414.8214.5415.6915.5515.7515.2815.0614.8414.4114.3114.23

* 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 Revenue4.543.333.232.834.112.943.072.523.282.682.832.633.753.003.262.563.452.462.442.14
Total Operating Expenses3.432.662.532.183.192.622.451.932.492.142.262.073.052.512.662.122.812.011.951.67
Operating Income1.080.710.690.660.930.350.610.600.850.560.530.560.750.520.560.460.660.470.480.45
Interest Expense------------0.300.270.250.230.220.210.190.190.180.160.150.150.150.15
Pretax Income*0.810.480.170.470.720.15(0.04)0.450.69(1.35)0.390.050.640.430.470.390.580.360.380.35
Tax Provision0.200.06(0.20)0.110.170.080.080.110.16(0.07)0.050.030.150.100.120.100.140.050.090.09
Net Income0.610.420.370.350.550.07(0.12)0.340.52(1.29)0.340.020.490.320.350.290.450.310.290.27
Basic EPS1.611.110.990.961.500.16(0.33)0.951.49(3.69)0.970.041.410.921.010.841.280.890.820.77
Diluted EPS1.611.110.990.961.500.16(0.33)0.951.49(3.68)0.970.041.410.931.000.841.280.890.820.77

* Derived from reported values

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 Flow1.320.921.101.061.040.640.560.670.290.480.520.580.070.710.850.470.370.440.710.40
Capital Expenditures1.010.981.131.041.011.191.071.071.151.211.091.060.981.090.800.780.760.960.790.73
Free Cash Flow*0.32(0.07)(0.03)0.020.03(0.55)(0.52)(0.40)(0.86)(0.73)(0.56)(0.48)(0.91)(0.38)0.04(0.31)(0.39)(0.52)(0.08)(0.34)
Investing Cash Flow(1.15)(1.01)(1.19)(1.10)(1.00)(1.21)(0.39)(1.48)(1.45)(0.91)(1.56)(1.35)(1.05)(1.20)(1.13)(0.94)(0.86)(1.03)(0.92)(0.79)
Financing Cash Flow(0.08)(0.02)0.020.280.030.49(0.09)0.591.350.421.040.780.620.410.730.460.430.590.060.59

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020
Dividends Per Share0.790.750.750.750.720.720.720.670.680.680.640.640.640.640.600.600.600.600.570.57