Financial Statements — FDS
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 | 0.29 | 0.27 | 0.28 | 0.36 | 0.28 | 0.29 | 0.45 | 0.38 | 0.41 | 0.49 | 0.45 | 0.44 | 0.53 | 0.77 | 0.67 | 0.66 | 0.60 | 0.56 |
| Short-term Investments | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.07 | 0.07 | 0.07 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Accounts Receivable | 0.29 | 0.32 | 0.29 | 0.27 | 0.28 | 0.25 | 0.24 | 0.27 | 0.25 | 0.24 | 0.26 | 0.23 | 0.23 | 0.19 | 0.16 | 0.16 | 0.17 | 0.16 |
| Total Current Assets | 0.73 | 0.72 | 0.71 | 0.76 | 0.71 | 0.75 | 0.86 | 0.82 | 0.77 | 0.84 | 0.86 | 0.83 | 0.87 | 1.09 | 0.95 | 0.92 | 0.87 | 0.80 |
| Property, Plant & Equipment | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.11 | 0.12 | 0.14 | 0.13 | 0.14 |
| Goodwill | 1.28 | 1.29 | 1.28 | 1.28 | 1.25 | 1.09 | 1.00 | 1.00 | 1.01 | 0.98 | 0.98 | 0.97 | 0.98 | 0.79 | 0.78 | 0.75 | 0.75 | 0.74 |
| Intangible Assets | 1.87 | 1.88 | 1.90 | 1.93 | 1.94 | 1.87 | 1.85 | 1.86 | 1.85 | 1.86 | 1.87 | 1.88 | 1.91 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 |
| Total Non-current Assets* | 3.46 | 3.50 | 3.51 | 3.58 | 3.53 | 3.30 | 3.18 | 3.17 | 3.19 | 3.15 | 3.14 | 3.15 | 3.20 | 1.28 | 1.31 | 1.30 | 1.30 | 1.30 |
| Total Assets | 4.19 | 4.22 | 4.22 | 4.34 | 4.24 | 4.05 | 4.04 | 3.99 | 3.95 | 4.00 | 4.00 | 3.98 | 4.07 | 2.37 | 2.25 | 2.22 | 2.16 | 2.10 |
| Accounts Payable | 0.16 | 0.15 | 0.15 | 0.14 | 0.13 | 0.15 | 0.14 | 0.13 | 0.15 | 0.11 | 0.12 | 0.12 | 0.10 | 0.09 | 0.11 | 0.08 | 0.08 | 0.08 |
| Total Current Liabilities | 1.06 | 0.51 | 0.46 | 0.52 | 0.48 | 0.54 | 0.67 | 0.46 | 0.46 | 0.40 | 0.41 | 0.38 | 0.41 | 0.29 | 0.27 | 0.28 | 0.27 | 0.23 |
| Long-term Debt | 1.39 | 1.37 | 1.37 | 1.43 | 1.47 | 1.36 | 1.43 | 1.49 | 1.55 | 1.67 | 1.74 | 1.86 | 2.11 | 0.57 | 0.57 | 0.57 | 0.57 | 0.58 |
| Total Non-current Liabilities* | 1.09 | 1.58 | 1.59 | 1.66 | 1.70 | 1.52 | 1.48 | 1.73 | 1.79 | 1.93 | 1.98 | 2.12 | 2.39 | 0.86 | 0.88 | 0.91 | 0.91 | 0.92 |
| Total Liabilities | 2.16 | 2.09 | 2.05 | 2.18 | 2.18 | 2.06 | 2.15 | 2.19 | 2.25 | 2.33 | 2.39 | 2.50 | 2.80 | 1.16 | 1.16 | 1.19 | 1.18 | 1.15 |
| Retained Earnings | 2.61 | 2.53 | 2.44 | 2.21 | 2.10 | 2.00 | 1.84 | 1.72 | 1.62 | 1.48 | 1.38 | 1.28 | 1.11 | 1.07 | 0.99 | 0.84 | 0.77 | 0.71 |
| Total Stockholder Equity | 2.03 | 2.13 | 2.17 | 2.16 | 2.06 | 1.99 | 1.89 | 1.80 | 1.70 | 1.67 | 1.61 | 1.47 | 1.27 | 1.22 | 1.10 | 1.03 | 0.98 | 0.95 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 622.92 | 611.02 | 607.62 | 596.90 | 585.52 | 570.66 | 568.67 | 562.19 | 552.71 | 545.95 | 542.22 | 535.80 | 529.81 | 515.09 | 504.82 | 499.30 | 488.75 | 431.12 | 424.73 | 411.89 |
| Cost of Revenue* | 312.19 | 296.74 | 287.92 | 288.67 | 280.73 | 269.60 | 258.78 | 258.20 | 246.99 | 255.14 | 251.62 | 263.69 | 241.69 | 240.81 | 227.04 | 241.94 | 222.62 | 199.41 | -- | 197.53 |
| Gross Profit | 310.73 | 314.28 | 319.71 | 308.23 | 304.79 | 301.06 | 309.89 | 303.99 | 305.72 | 581.40 | 290.60 | 272.11 | 288.12 | 274.28 | 217.59 | 257.35 | 266.13 | 231.71 | -- | 214.36 |
| Selling, General & Admin | 144.43 | 129.32 | 127.63 | 130.91 | 110.64 | 115.56 | 118.55 | 172.52 | 103.10 | 108.81 | 100.71 | 131.23 | 115.73 | 104.58 | 105.60 | 109.86 | 119.88 | 108.38 | 94.92 | 95.19 |
| Total Operating Expenses* | 144.43 | 129.32 | 127.63 | 130.91 | 110.64 | 115.56 | 118.55 | 176.13 | 103.26 | 210.42 | 101.56 | 156.01 | 116.16 | 105.03 | 45.70 | (281.41) | 168.88 | 307.77 | 302.06 | (493.68) |
| Operating Income | 166.30 | 184.96 | 192.07 | 177.32 | 194.16 | 185.49 | 191.34 | 127.86 | 202.46 | 181.94 | 189.04 | 116.10 | 171.96 | 169.25 | 171.90 | 132.22 | 97.25 | 123.35 | 122.66 | 119.18 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 16.60 | 16.74 | -- | 16.35 | -- | -- | -- | -- | -- | -- | -- |
| Pretax Income | 154.12 | 161.11 | 190.11 | 188.95 | 179.95 | 172.32 | 179.74 | 117.13 | 190.53 | 168.65 | 175.20 | 107.31 | 162.00 | 156.76 | 157.89 | 116.43 | 85.28 | 121.96 | 119.93 | 118.44 |
| Tax Provision | 27.40 | 28.06 | 37.53 | 35.34 | 31.41 | 27.46 | 29.72 | 27.63 | 32.40 | 27.71 | 26.64 | 42.19 | 27.34 | 25.17 | 21.09 | 12.01 | 10.37 | 12.02 | 12.28 | 17.38 |
| Net Income | 126.72 | 133.06 | 152.58 | 153.62 | 148.54 | 144.86 | 150.02 | 89.50 | 158.14 | 140.94 | 148.56 | 65.12 | 134.66 | 131.59 | 136.80 | 104.42 | 74.91 | 109.94 | 107.65 | 101.06 |
| Basic EPS | 3.51 | 3.60 | 4.08 | 4.06 | 3.92 | 3.81 | 3.95 | 2.35 | 4.15 | 3.70 | 3.91 | 1.71 | 3.52 | 3.44 | 3.59 | 2.74 | 1.97 | 2.91 | 2.86 | 2.69 |
| Diluted EPS | 3.50 | 3.59 | 4.06 | 4.03 | 3.87 | 3.76 | 3.89 | 2.33 | 4.09 | 3.65 | 3.84 | 1.68 | 3.46 | 3.38 | 3.52 | 2.69 | 1.93 | 2.84 | 2.79 | 2.62 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 0.28 | 0.21 | 0.12 | 0.21 | 0.25 | 0.17 | 0.09 | 0.16 | 0.24 | 0.14 | 0.16 | 0.16 | 0.22 | 0.16 | 0.11 | 0.15 | 0.19 | 0.12 | 0.07 | 0.18 |
| Capital Expenditures | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | -0.00 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Free Cash Flow* | 0.25 | 0.19 | 0.09 | 0.18 | 0.23 | 0.15 | 0.06 | 0.14 | 0.22 | 0.12 | 0.14 | 0.16 | 0.19 | 0.15 | 0.09 | 0.14 | 0.18 | 0.11 | 0.06 | 0.17 |
| Investing Cash Flow | (0.05) | (0.03) | 0.00 | (0.02) | (0.03) | (0.19) | (0.15) | (0.04) | (0.02) | (0.06) | (0.03) | (0.02) | (0.03) | (0.02) | (0.03) | (0.02) | (1.95) | (0.01) | (0.06) | (0.05) |
| Financing Cash Flow | (0.22) | (0.20) | (0.19) | (0.21) | (0.15) | 0.02 | (0.07) | (0.16) | (0.14) | (0.11) | (0.14) | (0.19) | (0.15) | (0.14) | (0.15) | (0.15) | 1.51 | (0.01) | (0.02) | (0.11) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q1
2020 | Q3
2019 | Q2
2019 | Q1
2019 | Q3
2018 | Q2
2018 | Q1
2018 | Q3
2017 | Q2
2017 | Q1
2017 | Q3
2016 | Q2
2016 | Q1
2016 | Q3
2015 |
|---|
| Dividends Per Share | 1.16 | 1.10 | 1.10 | 1.04 | 1.04 | 0.98 | 0.72 | 0.72 | 0.64 | 0.64 | 0.64 | 0.56 | 0.56 | 0.56 | 0.50 | 0.50 | 0.50 | 0.44 | 0.44 | 0.44 |