Financial Statements — FE
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 | 0.05 | 1.40 | 0.57 | 0.13 | 0.44 | 0.06 | 0.89 | 0.12 | 0.17 | 0.18 | 0.25 | 0.48 | 0.28 | 0.58 | 1.25 | 1.28 |
| Accounts Receivable | 1.65 | 1.52 | 1.60 | 1.57 | 1.51 | 1.50 | 1.37 | 1.30 | 1.19 | 1.26 | 1.18 | -- | -- | -- | -- | -- |
| Inventory | 0.58 | 0.58 | 0.60 | 0.57 | 0.54 | 0.54 | 0.54 | 0.48 | 0.45 | 0.46 | 0.36 | 0.30 | 0.27 | 0.25 | 0.27 | 0.30 |
| Total Current Assets | 3.05 | 4.21 | 3.47 | 2.96 | 3.07 | 3.26 | 4.06 | 2.52 | 2.49 | 2.51 | 2.31 | 2.54 | 2.25 | 2.53 | 3.20 | 3.19 |
| Property, Plant & Equipment | -- | -- | -- | -- | 40.12 | 39.41 | 38.80 | 37.68 | 37.15 | 36.63 | 35.57 | 35.37 | 35.00 | 34.31 | 34.02 | 33.64 |
| Goodwill | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| Total Non-current Assets* | 53.87 | 51.67 | 50.76 | 49.81 | 47.69 | 47.76 | 47.24 | 44.95 | 44.58 | 43.97 | 42.54 | 42.58 | 42.37 | 41.32 | 41.17 | 40.93 |
| Total Assets | 56.92 | 55.88 | 54.23 | 52.77 | 50.76 | 51.02 | 51.30 | 47.47 | 47.07 | 46.48 | 44.85 | 45.12 | 44.62 | 43.85 | 44.36 | 44.12 |
| Accounts Payable | 2.03 | 1.64 | 1.83 | 1.52 | 1.52 | 1.48 | 1.38 | 1.26 | 1.20 | 1.24 | 1.13 | 1.18 | 1.09 | 0.88 | 1.18 | 0.87 |
| Short-term Debt | 1.31 | 0.29 | 0.40 | 1.64 | 0.08 | 0.80 | 0.25 | 0.27 | 0.35 | 0.55 | -- | -- | 0.35 | 0.00 | 0.50 | 1.45 |
| Total Current Liabilities | 5.84 | 5.63 | 5.65 | 7.11 | 5.47 | 6.36 | 6.27 | 4.80 | 4.15 | 3.70 | 3.49 | 3.37 | 4.36 | 4.09 | 3.87 | 4.62 |
| Long-term Debt | 26.33 | 25.51 | 23.75 | 21.22 | 21.60 | 20.83 | 21.65 | 22.88 | 22.66 | 22.12 | 20.91 | 20.76 | 21.75 | 22.50 | 23.03 | 22.20 |
| Total Non-current Liabilities | 36.97 | 36.07 | 34.41 | 31.80 | 31.59 | 30.94 | 31.41 | 31.73 | 31.95 | 32.05 | 9.22 | 9.67 | 9.75 | 9.78 | 10.04 | 9.93 |
| Total Liabilities* | 42.81 | 41.70 | 40.06 | 38.91 | 37.06 | 37.29 | 37.69 | 36.53 | 36.09 | 35.75 | 34.08 | 34.26 | 35.86 | 36.38 | 36.93 | 36.76 |
| Retained Earnings | 0.17 | 0.34 | 0.41 | 0.15 | 0.03 | 0.05 | 0.00 | (0.27) | (0.67) | (0.91) | (0.80) | (1.13) | (1.32) | (2.03) | (2.49) | (2.55) |
| Total Stockholder Equity | 12.65 | 12.80 | 12.85 | 12.57 | 12.43 | 12.47 | 12.40 | 10.47 | 10.51 | 10.25 | 10.77 | 10.86 | 8.76 | 7.48 | 7.43 | 7.36 |
* 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 | 4.20 | 3.80 | 4.15 | 3.38 | 3.77 | 3.18 | 3.73 | 3.28 | 3.29 | 3.15 | 3.49 | 3.01 | 3.23 | 3.18 | 3.48 | 2.81 | 2.97 | 2.66 | 3.11 | 2.61 |
| Operating Income | 0.83 | (0.02) | 0.83 | 0.65 | 0.75 | 0.61 | 0.73 | 0.42 | 0.61 | 0.57 | 0.67 | 0.48 | 0.55 | 0.40 | 0.51 | 0.45 | 0.56 | 0.22 | 0.63 | 0.31 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.31 | 0.30 | 0.29 | 0.28 | 0.26 | 0.21 | 0.25 | 0.27 | 0.31 | 0.29 | 0.28 | 0.29 |
| Pretax Income | 0.60 | 0.00 | 0.61 | 0.41 | 0.54 | 0.38 | 0.56 | 0.16 | 0.40 | 0.27 | 1.20 | 0.33 | 0.40 | 0.38 | 0.45 | 0.24 | 0.37 | 0.48 | 0.50 | 0.15 |
| Tax Provision | 0.14 | -0.00 | 0.08 | 0.09 | 0.13 | 0.08 | 0.09 | 0.07 | 0.14 | 0.07 | 0.03 | 0.07 | 0.09 | 0.76 | 0.11 | 0.05 | 0.08 | 0.05 | 0.09 | 0.10 |
| Net Income | 0.41 | (0.05) | 0.44 | 0.27 | 0.36 | 0.26 | 0.42 | 0.05 | 0.25 | 0.18 | 0.40 | 0.24 | 0.29 | (0.40) | 0.33 | 0.19 | 0.29 | 0.43 | 0.46 | 0.06 |
| Basic EPS | 0.70 | (0.07) | 0.76 | 0.46 | 0.62 | 0.45 | 0.73 | 0.08 | 0.44 | 0.30 | 0.70 | 0.41 | 0.51 | (0.71) | 0.58 | 0.33 | 0.51 | 0.77 | 0.85 | 0.11 |
| Diluted EPS | 0.70 | (0.08) | 0.76 | 0.46 | 0.62 | 0.45 | 0.73 | 0.08 | 0.44 | 0.31 | 0.69 | 0.41 | 0.51 | (0.70) | 0.58 | 0.33 | 0.50 | 0.77 | 0.85 | 0.11 |
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 | 0.15 | 1.14 | 0.85 | 1.08 | 0.64 | 1.04 | 0.78 | 1.11 | (0.04) | 0.96 | 0.64 | (0.10) | (0.11) | 0.85 | 0.55 | 0.93 | 0.36 | 0.71 | 0.76 | 0.81 |
| Capital Expenditures | 1.25 | 1.17 | 1.32 | 1.22 | 1.00 | 1.29 | 1.00 | 0.94 | 0.79 | 1.09 | 0.85 | 0.77 | 0.65 | 0.97 | 0.64 | 0.63 | 0.52 | 0.68 | 0.54 | 0.62 |
| Free Cash Flow* | (1.11) | (0.03) | (0.47) | (0.14) | (0.37) | (0.25) | (0.23) | 0.17 | (0.83) | (0.13) | (0.21) | (0.87) | (0.76) | (0.12) | (0.09) | 0.30 | (0.16) | 0.03 | 0.22 | 0.19 |
| Investing Cash Flow | (1.37) | (1.26) | (1.39) | (1.32) | (1.09) | (1.39) | (1.08) | (1.01) | (0.87) | (1.18) | (0.93) | (0.83) | (0.72) | (1.07) | (0.72) | (0.69) | (0.59) | (0.75) | (0.64) | (0.67) |
| Financing Cash Flow | 1.21 | (1.21) | 1.36 | 0.69 | 0.47 | 0.03 | 0.67 | (0.92) | 1.65 | 0.26 | 0.21 | 0.94 | 0.83 | 0.16 | (0.09) | (0.02) | (0.96) | 0.87 | (0.75) | (0.15) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q1
2025 | Q4
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q1
2022 | Q3
2021 | Q1
2021 | Q4
2020 | Q3
2020 | Q1
2020 | Q4
2019 | Q3
2019 | Q2
2019 | Q1
2019 | Q4
2018 |
|---|
| Dividends Per Share | 0.47 | 0.45 | 0.43 | 0.43 | 0.41 | 0.41 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.00 | 0.38 | 0.38 |