IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — FE

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.051.400.570.130.440.060.890.120.170.180.250.480.280.581.251.28
Accounts Receivable1.651.521.601.571.511.501.371.301.191.261.18----------
Inventory0.580.580.600.570.540.540.540.480.450.460.360.300.270.250.270.30
Total Current Assets3.054.213.472.963.073.264.062.522.492.512.312.542.252.533.203.19
Property, Plant & Equipment--------40.1239.4138.8037.6837.1536.6335.5735.3735.0034.3134.0233.64
Goodwill5.625.625.625.625.625.625.625.625.625.625.625.625.625.625.625.62
Total Non-current Assets*53.8751.6750.7649.8147.6947.7647.2444.9544.5843.9742.5442.5842.3741.3241.1740.93
Total Assets56.9255.8854.2352.7750.7651.0251.3047.4747.0746.4844.8545.1244.6243.8544.3644.12
Accounts Payable2.031.641.831.521.521.481.381.261.201.241.131.181.090.881.180.87
Short-term Debt1.310.290.401.640.080.800.250.270.350.55----0.350.000.501.45
Total Current Liabilities5.845.635.657.115.476.366.274.804.153.703.493.374.364.093.874.62
Long-term Debt26.3325.5123.7521.2221.6020.8321.6522.8822.6622.1220.9120.7621.7522.5023.0322.20
Total Non-current Liabilities36.9736.0734.4131.8031.5930.9431.4131.7331.9532.059.229.679.759.7810.049.93
Total Liabilities*42.8141.7040.0638.9137.0637.2937.6936.5336.0935.7534.0834.2635.8636.3836.9336.76
Retained Earnings0.170.340.410.150.030.050.00(0.27)(0.67)(0.91)(0.80)(1.13)(1.32)(2.03)(2.49)(2.55)
Total Stockholder Equity12.6512.8012.8512.5712.4312.4712.4010.4710.5110.2510.7710.868.767.487.437.36

* 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 Revenue4.203.804.153.383.773.183.733.283.293.153.493.013.233.183.482.812.972.663.112.61
Operating Income0.83(0.02)0.830.650.750.610.730.420.610.570.670.480.550.400.510.450.560.220.630.31
Interest Expense----------------0.310.300.290.280.260.210.250.270.310.290.280.29
Pretax Income0.600.000.610.410.540.380.560.160.400.271.200.330.400.380.450.240.370.480.500.15
Tax Provision0.14-0.000.080.090.130.080.090.070.140.070.030.070.090.760.110.050.080.050.090.10
Net Income0.41(0.05)0.440.270.360.260.420.050.250.180.400.240.29(0.40)0.330.190.290.430.460.06
Basic EPS0.70(0.07)0.760.460.620.450.730.080.440.300.700.410.51(0.71)0.580.330.510.770.850.11
Diluted EPS0.70(0.08)0.760.460.620.450.730.080.440.310.690.410.51(0.70)0.580.330.500.770.850.11

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 Flow0.151.140.851.080.641.040.781.11(0.04)0.960.64(0.10)(0.11)0.850.550.930.360.710.760.81
Capital Expenditures1.251.171.321.221.001.291.000.940.791.090.850.770.650.970.640.630.520.680.540.62
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)0.030.220.19
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 Flow1.21(1.21)1.360.690.470.030.67(0.92)1.650.260.210.940.830.16(0.09)(0.02)(0.96)0.87(0.75)(0.15)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q1 2025Q4 2024Q1 2024Q4 2023Q3 2023Q1 2023Q4 2022Q3 2022Q1 2022Q3 2021Q1 2021Q4 2020Q3 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018
Dividends Per Share0.470.450.430.430.410.410.390.390.390.390.390.390.390.390.390.390.380.000.380.38