Financial Statements — FMC
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 | 0.39 | 0.50 | 0.44 | 0.32 | 0.42 | 0.47 | 0.42 | 0.32 | 0.94 | 0.49 | 0.36 | 0.59 | 0.37 | 0.34 | 0.73 | 0.42 |
| Accounts Receivable | 2.24 | 2.33 | 3.08 | 2.90 | 2.89 | 2.70 | 2.82 | 2.56 | 2.78 | 3.20 | 2.60 | 2.89 | 2.87 | 2.50 | 2.63 | 2.53 |
| Inventory | 1.24 | 1.38 | 1.40 | 1.37 | 1.39 | 1.44 | 1.59 | 2.00 | 2.07 | 1.91 | 1.73 | 1.59 | 1.59 | 1.45 | 1.40 | 1.25 |
| Total Current Assets | 4.90 | 5.57 | 5.47 | 5.08 | 5.32 | 5.21 | 5.20 | 5.32 | 6.27 | 6.02 | 5.11 | 5.52 | 5.30 | 4.73 | 5.20 | 4.67 |
| Property, Plant & Equipment | 0.63 | 0.86 | 0.89 | 0.86 | 0.87 | 0.86 | 0.88 | 0.87 | 0.87 | 0.86 | 0.79 | 0.80 | 0.80 | 0.78 | 0.78 | 0.76 |
| Goodwill | -- | 1.36 | 1.53 | 1.52 | 1.52 | 1.51 | 1.59 | 1.58 | 1.59 | 1.59 | 1.57 | 1.46 | 1.46 | 1.46 | 1.47 | 1.47 |
| Intangible Assets | 0.72 | 0.76 | 0.78 | 0.78 | 0.80 | 0.81 | 0.82 | 0.85 | 0.87 | 0.89 | 0.86 | 0.82 | 0.85 | 0.89 | 0.91 | 0.93 |
| Total Non-current Assets* | 4.51 | 6.51 | 6.83 | 6.72 | 6.90 | 6.92 | 6.78 | 5.63 | 5.68 | 5.71 | 5.65 | 5.53 | 5.61 | 5.68 | 5.74 | 5.76 |
| Total Assets | 9.42 | 12.08 | 12.30 | 11.80 | 12.22 | 12.13 | 11.98 | 10.96 | 11.95 | 11.73 | 10.76 | 11.04 | 10.90 | 10.41 | 10.94 | 10.42 |
| Accounts Payable | 0.63 | 0.73 | 0.91 | 0.80 | 0.80 | 0.70 | 0.59 | 0.66 | 1.03 | 1.18 | 1.05 | 1.12 | 1.06 | 1.10 | 1.16 | 1.07 |
| Short-term Debt | 1.76 | 1.27 | 0.89 | 0.98 | 1.04 | 1.15 | 1.31 | 1.09 | 1.66 | 1.88 | 0.83 | 1.16 | 1.04 | 0.76 | 1.19 | 0.97 |
| Total Current Liabilities | 3.81 | 3.99 | 3.57 | 3.31 | 3.59 | 3.52 | 3.55 | 3.45 | 4.35 | 4.67 | 3.63 | 3.99 | 3.83 | 3.43 | 3.84 | 3.38 |
| Long-term Debt | 3.36 | 3.36 | 3.36 | 3.11 | 3.11 | 3.11 | 3.12 | 3.52 | 3.52 | 2.82 | 2.82 | 2.82 | 2.83 | 3.02 | 3.02 | 3.02 |
| Total Non-current Liabilities* | 3.78 | 4.31 | 4.33 | 4.11 | 4.02 | 4.05 | 4.11 | 4.22 | 4.25 | 3.59 | 3.94 | 3.95 | 4.02 | 3.95 | 3.99 | 4.03 |
| Total Liabilities* | 7.60 | 8.31 | 7.90 | 7.42 | 7.61 | 7.57 | 7.67 | 7.67 | 8.60 | 8.26 | 7.58 | 7.94 | 7.85 | 7.38 | 7.83 | 7.41 |
| Retained Earnings | 3.88 | 5.90 | 6.54 | 6.55 | 6.73 | 6.73 | 6.51 | 5.56 | 5.64 | 5.68 | 5.35 | 5.20 | 5.13 | 4.86 | 4.77 | 4.63 |
| Total Stockholder Equity | 1.82 | 3.77 | 4.40 | 4.38 | 4.61 | 4.56 | 4.31 | 3.29 | 3.35 | 3.47 | 3.19 | 3.11 | 3.06 | 3.03 | 3.11 | 3.01 |
* 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 | 0.76 | 1.08 | 0.54 | 1.05 | 0.79 | 1.22 | 1.07 | 1.04 | 0.92 | 1.15 | 0.98 | 1.01 | 1.34 | 1.62 | 1.38 | 1.45 | 1.35 | 1.41 | 1.19 | 1.24 |
| Cost of Revenue | 0.51 | 0.65 | 0.41 | 0.64 | 0.47 | 0.70 | 0.68 | 0.64 | 0.58 | 0.71 | 0.60 | 0.58 | 0.76 | 0.94 | 0.90 | 0.86 | 0.78 | 0.80 | 0.68 | 0.71 |
| Gross Profit | 0.25 | 0.43 | 0.13 | 0.41 | 0.32 | 0.52 | 0.39 | 0.40 | 0.34 | 0.44 | 0.38 | 0.43 | 0.58 | 0.69 | 0.48 | 0.59 | 0.57 | 0.61 | 0.51 | 0.53 |
| Selling, General & Admin | 0.19 | 0.17 | 0.17 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.21 | 0.19 | 0.21 | 0.18 | 0.19 | 0.19 | 0.20 | 0.18 | 0.16 |
| Total Operating Expenses* | 0.33 | 1.85 | 0.53 | 0.28 | 0.26 | 0.29 | 0.25 | 0.34 | 0.27 | 0.42 | 0.28 | 0.30 | 0.28 | 0.29 | 0.27 | 0.36 | 0.27 | 0.34 | 0.30 | 0.24 |
| Operating Income | (0.08) | (1.42) | (0.40) | 0.13 | 0.06 | 0.23 | 0.14 | 0.06 | 0.07 | 0.02 | 0.10 | 0.13 | 0.30 | 0.39 | 0.21 | 0.24 | 0.30 | 0.28 | 0.22 | 0.29 |
| Pretax Income | (0.15) | (1.48) | (0.47) | 0.06 | 0.00 | 0.18 | 0.07 | (0.01) | 0.01 | (0.04) | 0.03 | 0.06 | 0.25 | 0.35 | 0.17 | 0.20 | 0.27 | 0.24 | 0.18 | 0.25 |
| Tax Provision | 0.11 | 0.20 | 0.08 | 0.01 | 0.01 | 0.15 | 0.01 | (0.30) | -0.00 | (1.20) | 0.03 | 0.01 | 0.04 | 0.01 | 0.04 | 0.05 | 0.04 | 0.02 | 0.01 | 0.03 |
| Net Income | (0.28) | (1.72) | (0.57) | 0.07 | (0.02) | (0.02) | 0.07 | 0.30 | -0.00 | 1.10 | -0.00 | 0.03 | 0.20 | 0.27 | 0.12 | 0.13 | 0.21 | 0.19 | 0.16 | 0.20 |
| Basic EPS | (2.25) | (13.77) | (4.52) | 0.53 | (0.12) | (0.12) | 0.52 | 2.35 | (0.02) | 8.78 | (0.03) | 0.24 | 1.56 | 2.16 | 0.96 | 1.06 | 1.65 | 1.52 | 1.22 | 1.57 |
| Diluted EPS | (2.25) | (13.77) | (4.52) | 0.53 | (0.12) | (0.13) | 0.52 | 2.35 | (0.02) | 8.77 | (0.03) | 0.24 | 1.55 | 2.16 | 0.95 | 1.06 | 1.64 | 1.52 | 1.22 | 1.56 |
* Derived from reported values
Cash Flow Statement
(in millions 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 | (600.90) | 657.10 | (184.20) | 65.90 | (545.00) | 427.90 | 159.50 | 292.20 | (142.90) | 317.90 | 101.60 | 131.50 | (851.30) | 644.30 | 417.60 | 195.90 | (597.80) | 600.40 | 337.60 | 254.70 |
| Capital Expenditures | 16.60 | 26.00 | 23.70 | 15.00 | 31.60 | 21.60 | 15.70 | 9.90 | 20.70 | 25.10 | 33.00 | 28.90 | 46.90 | 33.90 | 34.70 | 23.40 | 50.30 | 23.70 | 29.50 | 21.90 |
| Free Cash Flow* | (617.50) | 631.10 | (207.90) | 50.90 | (576.60) | 406.30 | 143.80 | 282.30 | (163.60) | 292.80 | 68.60 | 102.60 | (898.20) | 610.40 | 382.90 | 172.50 | (648.10) | 576.70 | 308.10 | 232.80 |
| Investing Cash Flow | (16.20) | (15.30) | (33.00) | (13.40) | (38.00) | 319.50 | (16.30) | (15.90) | (23.70) | -- | (48.30) | (24.10) | (54.40) | -- | -- | (9.40) | (55.90) | -- | -- | -- |
| Financing Cash Flow | 442.30 | (546.10) | 303.40 | 76.60 | 552.10 | (768.60) | (186.20) | (221.00) | 305.70 | (230.60) | (632.50) | 354.30 | 840.30 | (435.10) | (388.00) | 70.20 | 515.50 | -- | (682.90) | 111.20 |
* Derived from reported values
Dividends Per Share
(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 |
|---|
| Dividends Per Share | 0.08 | 0.08 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.53 | 0.53 | 0.53 | 0.48 | 0.48 | 0.48 |