Financial Statements — FI
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 | 0.83 | 1.07 | 1.00 | 1.18 | 1.23 | 1.20 | 1.21 | 3.01 | 2.86 | 2.88 | 3.38 | 3.06 | 2.83 | 0.94 | 0.86 | 0.84 |
| Accounts Receivable | 3.88 | 3.96 | 4.12 | 3.94 | 3.71 | 3.74 | 3.57 | 3.46 | 3.47 | 3.34 | 3.30 | 3.19 | 2.91 | 2.79 | 2.66 | 2.62 |
| Total Current Assets | 24.78 | 24.16 | 26.47 | 25.59 | 25.13 | 38.33 | 37.09 | 28.58 | 21.44 | 20.29 | 19.88 | 20.28 | 18.44 | 18.43 | 17.73 | 16.44 |
| Property, Plant & Equipment | 3.23 | 2.97 | 2.59 | 2.43 | 2.38 | 2.29 | 2.23 | 2.12 | 2.02 | 2.00 | 1.92 | 1.80 | 1.73 | 1.72 | 1.65 | 1.65 |
| Goodwill | 37.60 | 37.45 | 37.47 | 36.98 | 37.13 | 36.87 | 37.04 | 36.84 | 37.11 | 37.02 | 36.24 | 36.83 | 36.54 | 36.30 | 36.67 | 36.38 |
| Intangible Assets | 9.98 | 10.16 | 10.42 | 10.50 | 10.32 | 10.55 | 10.93 | 11.44 | 11.78 | 11.99 | 12.46 | 13.02 | 13.44 | 14.27 | 14.71 | 15.00 |
| Total Non-current Assets* | 55.77 | 55.21 | 55.06 | 54.81 | 54.67 | 55.09 | 55.60 | 55.57 | 56.16 | 56.26 | 55.77 | 56.93 | 57.03 | 57.34 | 58.05 | 58.40 |
| Total Assets | 80.55 | 79.37 | 81.53 | 80.40 | 79.79 | 93.42 | 92.70 | 84.15 | 77.60 | 76.55 | 75.64 | 77.21 | 75.47 | 75.77 | 75.78 | 74.84 |
| Accounts Payable | 4.59 | 4.64 | 4.35 | 4.34 | 4.16 | 4.19 | 3.96 | 3.59 | 3.36 | 3.57 | 3.46 | 3.47 | 3.33 | 3.34 | 3.36 | 3.24 |
| Short-term Debt | 1.32 | 1.32 | 1.53 | 1.28 | 1.20 | 1.11 | 0.67 | 0.65 | 0.61 | 0.46 | 0.53 | 0.60 | 0.55 | 0.45 | 0.42 | 0.37 |
| Total Current Liabilities | 23.42 | 22.38 | 24.32 | 23.29 | 23.57 | 36.20 | 35.12 | 26.63 | 19.46 | 18.86 | 18.72 | 19.35 | 17.73 | 17.56 | 17.25 | 15.91 |
| Long-term Debt | 27.86 | 28.88 | 28.06 | 27.02 | 24.09 | 24.40 | 23.75 | 22.66 | 22.60 | 21.94 | 20.85 | 20.92 | 20.52 | 20.54 | 20.43 | 20.84 |
| Total Non-current Liabilities* | 30.91 | 31.85 | 31.45 | 30.59 | 27.82 | 28.44 | 28.00 | 27.14 | 27.26 | 26.73 | 25.77 | 25.89 | 25.60 | 25.62 | 25.73 | 26.09 |
| Total Liabilities | 54.33 | 54.23 | 55.77 | 53.88 | 51.39 | 64.64 | 63.12 | 53.77 | 46.72 | 45.59 | 44.50 | 45.24 | 43.33 | 43.18 | 42.98 | 42.00 |
| Retained Earnings | 27.63 | 26.24 | 25.45 | 24.43 | 22.64 | 22.07 | 21.18 | 19.57 | 18.62 | 17.94 | 16.59 | 16.11 | 15.52 | 14.44 | 14.01 | 13.75 |
| Total Stockholder Equity | 26.20 | 25.12 | 25.22 | 25.88 | 27.75 | 28.15 | 28.80 | 29.57 | 29.99 | 30.08 | 30.33 | 31.11 | 31.27 | 31.60 | 31.79 | 31.85 |
* 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 | 5.03 | 5.28 | 5.26 | 5.52 | 5.13 | 5.25 | 5.22 | 5.11 | 4.88 | 4.92 | 4.87 | 4.76 | 4.55 | 4.63 | 4.52 | 4.45 | 4.14 | 4.26 | 4.16 | 4.05 |
| Selling, General & Admin | 1.89 | 1.73 | 1.76 | 1.71 | 1.68 | 1.56 | 1.61 | 1.70 | 1.70 | 1.62 | 1.65 | 1.70 | 1.60 | 1.50 | 1.55 | 1.55 | 1.47 | 1.52 | 1.48 | 1.44 |
| Operating Income | 0.92 | 1.29 | 1.44 | 1.70 | 1.40 | 1.67 | 1.60 | 1.43 | 1.18 | 1.45 | 1.50 | 1.13 | 0.93 | 1.18 | 0.86 | 0.86 | 0.85 | 0.53 | 0.64 | 0.64 |
| Interest Expense | 0.36 | -- | 0.43 | 0.38 | 0.34 | -- | 0.34 | 0.29 | 0.27 | 0.29 | 0.27 | 0.24 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.18 |
| Pretax Income | 0.59 | 0.96 | 0.96 | 1.29 | 1.05 | 1.18 | 1.27 | 1.14 | 0.91 | 1.10 | 1.21 | 0.87 | 0.71 | 0.97 | 0.65 | 0.62 | 0.67 | 0.40 | 0.48 | 0.47 |
| Tax Provision | 0.02 | 0.20 | 0.17 | 0.25 | 0.19 | 0.19 | 0.07 | 0.22 | 0.15 | 0.21 | 0.24 | 0.18 | 0.12 | 0.17 | 0.15 | 0.14 | 0.10 | 0.06 | 0.05 | 0.23 |
| Net Income | 0.57 | 0.81 | 0.79 | 1.03 | 0.85 | 0.94 | 0.56 | 0.89 | 0.74 | 0.87 | 0.95 | 0.68 | 0.56 | 0.78 | 0.48 | 0.60 | 0.67 | 0.33 | 0.43 | 0.27 |
| Basic EPS | 1.07 | 1.52 | 1.46 | 1.86 | 1.52 | 1.66 | 0.98 | 1.53 | 1.24 | 1.44 | 1.57 | 1.11 | 0.90 | 1.23 | 0.75 | 0.93 | 1.03 | 0.50 | 0.65 | 0.41 |
| Diluted EPS | 1.07 | 1.51 | 1.46 | 1.86 | 1.51 | 1.63 | 0.98 | 1.53 | 1.24 | 1.43 | 1.56 | 1.10 | 0.89 | 1.22 | 0.75 | 0.92 | 1.02 | 0.50 | 0.64 | 0.40 |
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 | 0.60 | 1.94 | 1.81 | 1.67 | 0.65 | 2.22 | 2.24 | 1.34 | 0.83 | 1.60 | 1.56 | 0.88 | 1.13 | 1.63 | 1.18 | 0.99 | 0.82 | 1.34 | 0.68 | 1.06 |
| Capital Expenditures | 0.46 | 0.44 | 0.51 | 0.48 | 0.34 | 0.40 | 0.40 | 0.35 | 0.42 | 0.35 | 0.36 | 0.34 | 0.34 | 0.33 | 0.43 | 0.39 | 0.33 | 0.35 | 0.32 | 0.26 |
| Free Cash Flow* | 0.14 | 1.50 | 1.30 | 1.19 | 0.31 | 1.82 | 1.84 | 0.99 | 0.41 | 1.24 | 1.20 | 0.54 | 0.79 | 1.30 | 0.75 | 0.60 | 0.48 | 1.00 | 0.36 | 0.80 |
| Investing Cash Flow | (0.20) | (0.62) | (0.63) | (0.34) | (0.92) | (0.66) | (0.53) | (0.81) | (0.40) | (0.36) | (0.10) | (0.30) | (0.31) | (0.58) | (0.37) | (1.06) | (0.10) | (0.66) | (0.27) | 0.01 |
| Financing Cash Flow | (0.92) | (1.30) | (1.37) | (1.79) | 0.63 | (1.98) | (1.07) | (0.92) | (0.19) | (1.32) | (1.29) | (0.60) | (1.15) | (1.28) | (0.44) | 0.32 | (1.08) | (0.05) | (0.31) | (1.07) |
* Derived from reported values