IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — F

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents17.6526.7923.0220.8623.4519.9519.7226.4326.4122.1421.5519.5221.0127.4322.9621.83
Short-term Investments12.8415.4014.4814.3613.4614.6114.7414.6916.4217.3718.6317.1820.2219.0018.0824.28
Accounts Receivable17.2319.2019.7117.2316.4716.8018.7015.1314.4814.9214.7615.0413.0310.858.7510.45
Inventory16.5416.5117.2717.9018.0217.1818.6318.3317.7016.2115.2113.9814.6513.5113.5912.74
Total Current Assets116.33130.72126.61123.05125.10120.52120.60121.36121.71115.12108.09100.47106.14106.97101.28113.93
Property, Plant & Equipment38.0944.7443.8842.4741.1740.7140.5239.3738.5037.9735.5336.1636.6336.6036.7236.36
Goodwill--------------0.600.610.610.570.600.620.700.740.57
Total Non-current Assets*166.11170.27166.11161.49161.95156.07153.75146.71144.28141.68138.83145.29146.84145.71147.26146.89
Total Assets282.43300.99292.73284.54287.05276.59274.34268.07265.99256.80246.92245.76252.99252.68248.53260.82
Accounts Payable26.0427.8727.7626.2627.4225.4627.3827.8127.7526.0327.0523.3823.2622.9218.5923.49
Total Current Liabilities106.68116.65114.99108.73109.04103.40103.21100.27101.0295.9190.1786.4590.3589.0383.4794.25
Total Non-current Liabilities*138.27136.93132.66131.15133.67129.59128.24123.53121.37118.70114.66115.07117.55126.94130.27132.60
Total Liabilities244.95253.57247.64239.88242.71232.99231.44223.80222.39214.60204.83201.52207.90215.97213.75226.85
Retained Earnings24.4534.1932.3533.0032.5332.2431.0232.1731.5830.2731.0732.5132.2523.8922.0621.50
Total Stockholder Equity37.4547.3945.0644.6444.3243.5742.8744.2643.6842.3742.1344.1744.9936.5934.6633.83

* 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 Revenue43.2545.8950.5350.1840.6648.2146.2047.8142.7845.9643.8044.9541.4744.0039.3940.1934.4837.6835.6826.75
Cost of Revenue35.3151.6243.4144.2535.1941.3040.1740.4936.4840.8637.5537.4734.6737.8234.3533.1929.0432.3930.0622.90
Gross Profit7.94(5.73)7.125.945.476.916.037.326.305.106.257.486.816.185.047.005.445.295.633.85
Selling, General & Admin2.812.972.742.712.432.782.462.682.382.782.672.752.512.542.852.762.743.252.952.88
Total Operating Expenses5.615.835.575.435.155.685.155.445.085.355.125.024.694.624.534.134.104.554.283.87
Operating Income2.33(11.56)1.560.510.321.230.881.881.23(0.24)1.132.462.111.560.502.871.340.741.34(0.02)
Pretax Income2.91(14.81)1.820.540.622.310.872.441.61(1.87)1.392.292.161.17(1.12)0.79(3.85)11.221.890.74
Tax Provision0.36(3.76)(0.63)0.570.150.48(0.03)0.610.28(1.34)0.210.270.50(0.09)(0.19)0.15(0.73)(1.05)0.060.18
Net Income2.55(11.05)2.45(0.04)0.471.820.891.831.33(0.53)1.201.921.761.26(0.93)0.64(3.12)12.271.820.55
Basic EPS0.64(2.78)0.61(0.01)0.120.470.220.460.33(0.13)0.300.480.440.33(0.21)0.17(0.78)3.070.460.14
Diluted EPS0.63(2.77)0.60(0.01)0.120.450.220.460.33(0.13)0.300.470.440.34(0.21)0.16(0.78)3.050.450.14

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 Flow1.323.887.406.323.683.035.505.511.392.494.595.042.801.183.812.95(1.08)3.537.010.76
Capital Expenditures2.382.782.132.091.822.501.994.192.092.302.211.951.782.071.731.701.371.771.571.51
Free Cash Flow*(1.06)1.105.284.231.860.533.511.31(0.71)0.202.383.091.02(0.89)2.081.25(2.45)1.765.43(0.76)
Investing Cash Flow(0.77)(7.66)(7.38)(3.22)0.21(6.86)(5.59)(6.04)(5.88)(7.41)(4.06)(4.18)(1.98)(4.97)(3.52)0.833.32(2.26)(1.17)6.67
Financing Cash Flow(6.17)0.353.85(1.29)(6.12)3.793.310.84(0.46)3.38(0.34)3.41(3.87)7.061.70(4.58)(1.66)(8.08)(1.22)(6.40)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2020Q1 2020Q4 2019
Dividends Per Share0.150.150.150.150.300.150.150.150.330.150.150.150.800.150.100.100.150.000.150.15