Financial Statements — ES
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 | 0.27 | 0.26 | 0.34 | 0.11 | 0.10 | 0.13 | 0.36 | 0.08 | 0.04 | 0.04 | 0.49 | 0.16 | 0.16 | 0.22 | 0.37 | 0.18 |
| Accounts Receivable | 2.08 | 1.66 | 1.71 | 1.87 | 1.56 | 1.47 | 1.59 | 1.43 | 1.33 | 1.66 | 1.45 | 1.35 | 1.47 | 1.29 | 1.22 | 1.29 |
| Total Current Assets | 5.34 | 4.86 | 4.90 | 4.91 | 4.83 | 4.67 | 4.88 | 4.01 | 3.72 | 4.14 | 3.92 | 3.27 | 3.47 | 3.07 | 3.27 | 3.15 |
| Goodwill | 4.23 | 3.57 | 3.57 | 3.57 | 4.53 | 4.53 | 4.53 | 4.53 | 4.52 | 4.52 | 4.48 | 4.48 | 4.48 | 4.45 | 4.45 | 4.45 |
| Total Non-current Assets* | 59.36 | 56.84 | 56.05 | 55.28 | 53.74 | 53.68 | 52.44 | 52.28 | 50.82 | 49.97 | 47.68 | 46.65 | 45.82 | 44.94 | 43.97 | 43.37 |
| Total Assets | 64.71 | 61.70 | 60.96 | 60.19 | 58.57 | 58.35 | 57.32 | 56.29 | 54.54 | 54.11 | 51.60 | 49.92 | 49.29 | 48.01 | 47.23 | 46.52 |
| Accounts Payable | 1.66 | 1.48 | 1.51 | 1.49 | 1.56 | 1.76 | 1.66 | 1.64 | 1.55 | 1.82 | 1.46 | 1.35 | 1.49 | 1.29 | 1.06 | 1.06 |
| Total Current Liabilities | 8.21 | 6.80 | 6.88 | 6.52 | 5.62 | 6.25 | 6.37 | 7.12 | 5.79 | 6.41 | 5.49 | 4.26 | 5.60 | 4.26 | 5.10 | 5.54 |
| Long-term Debt | 26.86 | 26.85 | 26.21 | 26.25 | 25.97 | 25.84 | 24.93 | 22.09 | 21.77 | 20.56 | 19.83 | 19.58 | 17.91 | 17.42 | 15.85 | 14.78 |
| Total Non-current Liabilities* | 39.97 | 38.88 | 38.41 | 38.34 | 37.91 | 37.28 | 36.41 | 33.49 | 33.19 | 31.95 | 30.83 | 30.60 | 28.85 | 29.34 | 27.82 | 26.75 |
| Total Liabilities* | 48.18 | 45.67 | 45.29 | 44.85 | 43.53 | 43.53 | 42.78 | 40.61 | 38.99 | 38.36 | 36.32 | 34.86 | 34.45 | 33.60 | 32.92 | 32.28 |
| Retained Earnings | 4.82 | 4.37 | 4.28 | 4.20 | 4.12 | 4.50 | 4.41 | 5.67 | 5.56 | 5.78 | 5.43 | 5.30 | 5.23 | 4.91 | 4.83 | 4.77 |
| Total Stockholder Equity | 16.53 | 16.03 | 15.67 | 15.34 | 15.04 | 14.82 | 14.54 | 15.69 | 15.55 | 15.75 | 15.28 | 15.06 | 14.84 | 14.41 | 14.31 | 14.23 |
* 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 | 4.54 | 3.33 | 3.23 | 2.83 | 4.11 | 2.94 | 3.07 | 2.52 | 3.28 | 2.68 | 2.83 | 2.63 | 3.75 | 3.00 | 3.26 | 2.56 | 3.45 | 2.46 | 2.44 | 2.14 |
| Total Operating Expenses | 3.43 | 2.66 | 2.53 | 2.18 | 3.19 | 2.62 | 2.45 | 1.93 | 2.49 | 2.14 | 2.26 | 2.07 | 3.05 | 2.51 | 2.66 | 2.12 | 2.81 | 2.01 | 1.95 | 1.67 |
| Operating Income | 1.08 | 0.71 | 0.69 | 0.66 | 0.93 | 0.35 | 0.61 | 0.60 | 0.85 | 0.56 | 0.53 | 0.56 | 0.75 | 0.52 | 0.56 | 0.46 | 0.66 | 0.47 | 0.48 | 0.45 |
| Interest Expense | -- | -- | -- | -- | -- | -- | 0.30 | 0.27 | 0.25 | 0.23 | 0.22 | 0.21 | 0.19 | 0.19 | 0.18 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 |
| Pretax Income* | 0.81 | 0.48 | 0.17 | 0.47 | 0.72 | 0.15 | (0.04) | 0.45 | 0.69 | (1.35) | 0.39 | 0.05 | 0.64 | 0.43 | 0.47 | 0.39 | 0.58 | 0.36 | 0.38 | 0.35 |
| Tax Provision | 0.20 | 0.06 | (0.20) | 0.11 | 0.17 | 0.08 | 0.08 | 0.11 | 0.16 | (0.07) | 0.05 | 0.03 | 0.15 | 0.10 | 0.12 | 0.10 | 0.14 | 0.05 | 0.09 | 0.09 |
| Net Income | 0.61 | 0.42 | 0.37 | 0.35 | 0.55 | 0.07 | (0.12) | 0.34 | 0.52 | (1.29) | 0.34 | 0.02 | 0.49 | 0.32 | 0.35 | 0.29 | 0.45 | 0.31 | 0.29 | 0.27 |
| Basic EPS | 1.61 | 1.11 | 0.99 | 0.96 | 1.50 | 0.16 | (0.33) | 0.95 | 1.49 | (3.69) | 0.97 | 0.04 | 1.41 | 0.92 | 1.01 | 0.84 | 1.28 | 0.89 | 0.82 | 0.77 |
| Diluted EPS | 1.61 | 1.11 | 0.99 | 0.96 | 1.50 | 0.16 | (0.33) | 0.95 | 1.49 | (3.68) | 0.97 | 0.04 | 1.41 | 0.93 | 1.00 | 0.84 | 1.28 | 0.89 | 0.82 | 0.77 |
* Derived from reported values
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 | 1.32 | 0.92 | 1.10 | 1.06 | 1.04 | 0.64 | 0.56 | 0.67 | 0.29 | 0.48 | 0.52 | 0.58 | 0.07 | 0.71 | 0.85 | 0.47 | 0.37 | 0.44 | 0.71 | 0.40 |
| Capital Expenditures | 1.01 | 0.98 | 1.13 | 1.04 | 1.01 | 1.19 | 1.07 | 1.07 | 1.15 | 1.21 | 1.09 | 1.06 | 0.98 | 1.09 | 0.80 | 0.78 | 0.76 | 0.96 | 0.79 | 0.73 |
| Free Cash Flow* | 0.32 | (0.07) | (0.03) | 0.02 | 0.03 | (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) | 0.02 | 0.28 | 0.03 | 0.49 | (0.09) | 0.59 | 1.35 | 0.42 | 1.04 | 0.78 | 0.62 | 0.41 | 0.73 | 0.46 | 0.43 | 0.59 | 0.06 | 0.59 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
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 | 0.79 | 0.75 | 0.75 | 0.75 | 0.72 | 0.72 | 0.72 | 0.67 | 0.68 | 0.68 | 0.64 | 0.64 | 0.64 | 0.64 | 0.60 | 0.60 | 0.60 | 0.60 | 0.57 | 0.57 |