IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — IBP

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.470.330.310.300.410.380.400.340.260.220.200.070.220.190.200.21
Short-term Investments--------------------0.020.090.05------
Accounts Receivable0.430.450.450.420.450.440.430.430.420.400.420.380.350.310.280.27
Inventory0.210.190.190.200.180.180.170.160.160.170.180.190.160.120.100.09
Total Current Assets1.171.041.020.991.121.091.081.000.920.860.900.820.840.670.640.61
Property, Plant & Equipment0.190.180.180.180.170.150.150.130.130.130.120.110.110.100.110.11
Goodwill0.460.440.440.440.420.410.400.400.390.390.360.350.330.260.250.24
Intangible Assets0.270.260.260.270.260.260.260.270.280.290.280.290.260.200.190.19
Total Non-current Assets*1.061.021.001.000.950.940.920.920.920.920.870.890.810.650.640.62
Total Assets2.232.052.022.002.072.032.001.921.841.781.761.701.651.331.271.23
Accounts Payable0.120.140.150.140.170.160.160.140.140.130.160.160.150.120.110.10
Total Current Liabilities0.350.370.360.340.380.350.340.320.310.320.360.360.330.280.260.25
Long-term Debt1.070.880.880.870.870.880.880.870.860.860.860.860.860.570.570.57
Total Non-current Liabilities*1.211.001.000.990.980.990.980.970.960.960.950.940.930.650.650.65
Total Liabilities1.561.371.361.341.361.341.321.291.281.271.311.301.260.930.910.89
Retained Earnings1.020.980.910.850.810.750.690.640.580.530.450.400.350.330.310.28
Total Stockholder Equity0.670.680.660.660.720.690.680.630.560.510.460.400.390.390.360.34

* Derived from reported values

Income Statement

(in millions 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 Revenue660.50747.50778.20760.30684.80750.20760.60737.60692.90720.73706.47692.10659.31686.49719.11676.75587.49533.72509.76488.10
Cost of Revenue448.20486.00514.00500.40461.10498.40503.80486.20458.40475.02464.37459.63448.89469.09497.84460.04415.09377.40353.88336.21
Gross Profit212.30261.50264.20259.90223.70251.80256.80251.40234.50245.71242.09232.48210.42217.40221.28216.71172.40156.32155.88151.89
Selling, General & Admin110.20104.60111.10113.10108.40106.30109.20106.70102.60103.0296.7995.9889.5088.1784.3584.0379.1471.7568.0666.47
Total Operating Expenses*154.70152.70157.40158.90153.90153.30155.50156.60146.60148.10139.79140.14133.55114.91127.37124.66115.43107.56101.4798.28
Operating Income57.60108.80106.80101.0069.8098.50101.3094.8087.9097.58102.3192.3376.88102.4893.9192.0556.9748.7754.4253.60
Interest Expense--------------8.2011.907.789.729.839.679.9010.6710.4010.6010.067.697.52
Pretax Income47.10102.00100.3093.4061.3089.4093.9086.7076.4090.2692.8082.6967.3692.7583.0681.2846.2338.6547.2146.18
Tax Provision12.3025.4025.9024.4015.9022.5025.3021.5020.5025.4224.8021.0918.0924.0222.0821.3712.409.2812.328.96
Net Income34.8076.6074.4069.0045.4066.9068.6065.2055.9064.8467.9961.6049.2768.7260.9859.9033.8229.3734.8937.21
Basic EPS1.302.832.752.531.652.412.452.321.982.292.412.191.762.412.142.081.150.991.191.27
Diluted EPS1.292.812.742.521.642.392.442.301.972.292.402.181.742.402.132.071.140.991.181.26

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow102.3064.90124.0090.4092.1074.80101.4079.0084.8089.66112.4564.2673.8379.2499.2151.2448.2321.8433.0445.82
Capital Expenditures16.6015.6019.2015.6020.2021.9024.1020.8021.8014.7018.5713.3814.9510.4310.7014.1510.369.087.629.43
Free Cash Flow*85.7049.30104.8074.8071.9052.9077.3058.2063.0074.9693.8750.8858.8868.8088.5137.0937.8612.7625.4236.39
Investing Cash Flow(45.30)(31.60)(37.20)(17.10)(26.10)(64.70)(39.20)(34.10)(21.10)(25.52)(18.36)(11.91)(47.61)(18.73)57.97(129.19)(68.72)(156.83)(34.72)(34.49)
Financing Cash Flow95.40(44.70)(58.70)(66.80)(94.90)(88.70)(36.30)(64.50)(50.30)(17.37)(9.55)(15.82)(37.16)(34.28)(23.71)(69.54)(95.56)277.04(10.80)(14.75)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Dividends Per Share2.190.370.370.372.070.350.350.351.950.330.330.331.230.300.320.321.220.000.300.00