IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — FDS

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.290.270.280.360.280.290.450.380.410.490.450.440.530.770.670.660.600.56
Short-term Investments0.020.020.020.010.010.070.070.070.030.030.030.030.030.030.030.020.020.02
Accounts Receivable0.290.320.290.270.280.250.240.270.250.240.260.230.230.190.160.160.170.16
Total Current Assets0.730.720.710.760.710.750.860.820.770.840.860.830.871.090.950.920.870.80
Property, Plant & Equipment0.080.080.080.080.080.080.080.080.080.080.080.080.090.110.120.140.130.14
Goodwill1.281.291.281.281.251.091.001.001.010.980.980.970.980.790.780.750.750.74
Intangible Assets1.871.881.901.931.941.871.851.861.851.861.871.881.910.140.140.130.130.13
Total Non-current Assets*3.463.503.513.583.533.303.183.173.193.153.143.153.201.281.311.301.301.30
Total Assets4.194.224.224.344.244.054.043.993.954.004.003.984.072.372.252.222.162.10
Accounts Payable0.160.150.150.140.130.150.140.130.150.110.120.120.100.090.110.080.080.08
Total Current Liabilities1.060.510.460.520.480.540.670.460.460.400.410.380.410.290.270.280.270.23
Long-term Debt1.391.371.371.431.471.361.431.491.551.671.741.862.110.570.570.570.570.58
Total Non-current Liabilities*1.091.581.591.661.701.521.481.731.791.931.982.122.390.860.880.910.910.92
Total Liabilities2.162.092.052.182.182.062.152.192.252.332.392.502.801.161.161.191.181.15
Retained Earnings2.612.532.442.212.102.001.841.721.621.481.381.281.111.070.990.840.770.71
Total Stockholder Equity2.032.132.172.162.061.991.891.801.701.671.611.471.271.221.101.030.980.95

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue622.92611.02607.62596.90585.52570.66568.67562.19552.71545.95542.22535.80529.81515.09504.82499.30488.75431.12424.73411.89
Cost of Revenue*312.19296.74287.92288.67280.73269.60258.78258.20246.99255.14251.62263.69241.69240.81227.04241.94222.62199.41--197.53
Gross Profit310.73314.28319.71308.23304.79301.06309.89303.99305.72581.40290.60272.11288.12274.28217.59257.35266.13231.71--214.36
Selling, General & Admin144.43129.32127.63130.91110.64115.56118.55172.52103.10108.81100.71131.23115.73104.58105.60109.86119.88108.3894.9295.19
Total Operating Expenses*144.43129.32127.63130.91110.64115.56118.55176.13103.26210.42101.56156.01116.16105.0345.70(281.41)168.88307.77302.06(493.68)
Operating Income166.30184.96192.07177.32194.16185.49191.34127.86202.46181.94189.04116.10171.96169.25171.90132.2297.25123.35122.66119.18
Interest Expense------------------16.6016.74--16.35--------------
Pretax Income154.12161.11190.11188.95179.95172.32179.74117.13190.53168.65175.20107.31162.00156.76157.89116.4385.28121.96119.93118.44
Tax Provision27.4028.0637.5335.3431.4127.4629.7227.6332.4027.7126.6442.1927.3425.1721.0912.0110.3712.0212.2817.38
Net Income126.72133.06152.58153.62148.54144.86150.0289.50158.14140.94148.5665.12134.66131.59136.80104.4274.91109.94107.65101.06
Basic EPS3.513.604.084.063.923.813.952.354.153.703.911.713.523.443.592.741.972.912.862.69
Diluted EPS3.503.594.064.033.873.763.892.334.093.653.841.683.463.383.522.691.932.842.792.62

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow0.280.210.120.210.250.170.090.160.240.140.160.160.220.160.110.150.190.120.070.18
Capital Expenditures0.030.030.030.030.030.020.030.030.020.020.02-0.000.030.020.020.020.020.010.010.01
Free Cash Flow*0.250.190.090.180.230.150.060.140.220.120.140.160.190.150.090.140.180.110.060.17
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)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q1 2020Q3 2019Q2 2019Q1 2019Q3 2018Q2 2018Q1 2018Q3 2017Q2 2017Q1 2017Q3 2016Q2 2016Q1 2016Q3 2015
Dividends Per Share1.161.101.101.041.040.980.720.720.640.640.640.560.560.560.500.500.500.440.440.44