Financial Statements — IBP
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 | 0.47 | 0.33 | 0.31 | 0.30 | 0.41 | 0.38 | 0.40 | 0.34 | 0.26 | 0.22 | 0.20 | 0.07 | 0.22 | 0.19 | 0.20 | 0.21 |
| Short-term Investments | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.02 | 0.09 | 0.05 | -- | -- | -- |
| Accounts Receivable | 0.43 | 0.45 | 0.45 | 0.42 | 0.45 | 0.44 | 0.43 | 0.43 | 0.42 | 0.40 | 0.42 | 0.38 | 0.35 | 0.31 | 0.28 | 0.27 |
| Inventory | 0.21 | 0.19 | 0.19 | 0.20 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.17 | 0.18 | 0.19 | 0.16 | 0.12 | 0.10 | 0.09 |
| Total Current Assets | 1.17 | 1.04 | 1.02 | 0.99 | 1.12 | 1.09 | 1.08 | 1.00 | 0.92 | 0.86 | 0.90 | 0.82 | 0.84 | 0.67 | 0.64 | 0.61 |
| Property, Plant & Equipment | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 |
| Goodwill | 0.46 | 0.44 | 0.44 | 0.44 | 0.42 | 0.41 | 0.40 | 0.40 | 0.39 | 0.39 | 0.36 | 0.35 | 0.33 | 0.26 | 0.25 | 0.24 |
| Intangible Assets | 0.27 | 0.26 | 0.26 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.28 | 0.29 | 0.28 | 0.29 | 0.26 | 0.20 | 0.19 | 0.19 |
| Total Non-current Assets* | 1.06 | 1.02 | 1.00 | 1.00 | 0.95 | 0.94 | 0.92 | 0.92 | 0.92 | 0.92 | 0.87 | 0.89 | 0.81 | 0.65 | 0.64 | 0.62 |
| Total Assets | 2.23 | 2.05 | 2.02 | 2.00 | 2.07 | 2.03 | 2.00 | 1.92 | 1.84 | 1.78 | 1.76 | 1.70 | 1.65 | 1.33 | 1.27 | 1.23 |
| Accounts Payable | 0.12 | 0.14 | 0.15 | 0.14 | 0.17 | 0.16 | 0.16 | 0.14 | 0.14 | 0.13 | 0.16 | 0.16 | 0.15 | 0.12 | 0.11 | 0.10 |
| Total Current Liabilities | 0.35 | 0.37 | 0.36 | 0.34 | 0.38 | 0.35 | 0.34 | 0.32 | 0.31 | 0.32 | 0.36 | 0.36 | 0.33 | 0.28 | 0.26 | 0.25 |
| Long-term Debt | 1.07 | 0.88 | 0.88 | 0.87 | 0.87 | 0.88 | 0.88 | 0.87 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.57 | 0.57 | 0.57 |
| Total Non-current Liabilities* | 1.21 | 1.00 | 1.00 | 0.99 | 0.98 | 0.99 | 0.98 | 0.97 | 0.96 | 0.96 | 0.95 | 0.94 | 0.93 | 0.65 | 0.65 | 0.65 |
| Total Liabilities | 1.56 | 1.37 | 1.36 | 1.34 | 1.36 | 1.34 | 1.32 | 1.29 | 1.28 | 1.27 | 1.31 | 1.30 | 1.26 | 0.93 | 0.91 | 0.89 |
| Retained Earnings | 1.02 | 0.98 | 0.91 | 0.85 | 0.81 | 0.75 | 0.69 | 0.64 | 0.58 | 0.53 | 0.45 | 0.40 | 0.35 | 0.33 | 0.31 | 0.28 |
| Total Stockholder Equity | 0.67 | 0.68 | 0.66 | 0.66 | 0.72 | 0.69 | 0.68 | 0.63 | 0.56 | 0.51 | 0.46 | 0.40 | 0.39 | 0.39 | 0.36 | 0.34 |
* Derived from reported values
Income Statement
(in millions 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 | 660.50 | 747.50 | 778.20 | 760.30 | 684.80 | 750.20 | 760.60 | 737.60 | 692.90 | 720.73 | 706.47 | 692.10 | 659.31 | 686.49 | 719.11 | 676.75 | 587.49 | 533.72 | 509.76 | 488.10 |
| Cost of Revenue | 448.20 | 486.00 | 514.00 | 500.40 | 461.10 | 498.40 | 503.80 | 486.20 | 458.40 | 475.02 | 464.37 | 459.63 | 448.89 | 469.09 | 497.84 | 460.04 | 415.09 | 377.40 | 353.88 | 336.21 |
| Gross Profit | 212.30 | 261.50 | 264.20 | 259.90 | 223.70 | 251.80 | 256.80 | 251.40 | 234.50 | 245.71 | 242.09 | 232.48 | 210.42 | 217.40 | 221.28 | 216.71 | 172.40 | 156.32 | 155.88 | 151.89 |
| Selling, General & Admin | 110.20 | 104.60 | 111.10 | 113.10 | 108.40 | 106.30 | 109.20 | 106.70 | 102.60 | 103.02 | 96.79 | 95.98 | 89.50 | 88.17 | 84.35 | 84.03 | 79.14 | 71.75 | 68.06 | 66.47 |
| Total Operating Expenses* | 154.70 | 152.70 | 157.40 | 158.90 | 153.90 | 153.30 | 155.50 | 156.60 | 146.60 | 148.10 | 139.79 | 140.14 | 133.55 | 114.91 | 127.37 | 124.66 | 115.43 | 107.56 | 101.47 | 98.28 |
| Operating Income | 57.60 | 108.80 | 106.80 | 101.00 | 69.80 | 98.50 | 101.30 | 94.80 | 87.90 | 97.58 | 102.31 | 92.33 | 76.88 | 102.48 | 93.91 | 92.05 | 56.97 | 48.77 | 54.42 | 53.60 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | 8.20 | 11.90 | 7.78 | 9.72 | 9.83 | 9.67 | 9.90 | 10.67 | 10.40 | 10.60 | 10.06 | 7.69 | 7.52 |
| Pretax Income | 47.10 | 102.00 | 100.30 | 93.40 | 61.30 | 89.40 | 93.90 | 86.70 | 76.40 | 90.26 | 92.80 | 82.69 | 67.36 | 92.75 | 83.06 | 81.28 | 46.23 | 38.65 | 47.21 | 46.18 |
| Tax Provision | 12.30 | 25.40 | 25.90 | 24.40 | 15.90 | 22.50 | 25.30 | 21.50 | 20.50 | 25.42 | 24.80 | 21.09 | 18.09 | 24.02 | 22.08 | 21.37 | 12.40 | 9.28 | 12.32 | 8.96 |
| Net Income | 34.80 | 76.60 | 74.40 | 69.00 | 45.40 | 66.90 | 68.60 | 65.20 | 55.90 | 64.84 | 67.99 | 61.60 | 49.27 | 68.72 | 60.98 | 59.90 | 33.82 | 29.37 | 34.89 | 37.21 |
| Basic EPS | 1.30 | 2.83 | 2.75 | 2.53 | 1.65 | 2.41 | 2.45 | 2.32 | 1.98 | 2.29 | 2.41 | 2.19 | 1.76 | 2.41 | 2.14 | 2.08 | 1.15 | 0.99 | 1.19 | 1.27 |
| Diluted EPS | 1.29 | 2.81 | 2.74 | 2.52 | 1.64 | 2.39 | 2.44 | 2.30 | 1.97 | 2.29 | 2.40 | 2.18 | 1.74 | 2.40 | 2.13 | 2.07 | 1.14 | 0.99 | 1.18 | 1.26 |
* 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 | 102.30 | 64.90 | 124.00 | 90.40 | 92.10 | 74.80 | 101.40 | 79.00 | 84.80 | 89.66 | 112.45 | 64.26 | 73.83 | 79.24 | 99.21 | 51.24 | 48.23 | 21.84 | 33.04 | 45.82 |
| Capital Expenditures | 16.60 | 15.60 | 19.20 | 15.60 | 20.20 | 21.90 | 24.10 | 20.80 | 21.80 | 14.70 | 18.57 | 13.38 | 14.95 | 10.43 | 10.70 | 14.15 | 10.36 | 9.08 | 7.62 | 9.43 |
| Free Cash Flow* | 85.70 | 49.30 | 104.80 | 74.80 | 71.90 | 52.90 | 77.30 | 58.20 | 63.00 | 74.96 | 93.87 | 50.88 | 58.88 | 68.80 | 88.51 | 37.09 | 37.86 | 12.76 | 25.42 | 36.39 |
| 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 Flow | 95.40 | (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)| 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 | 2.19 | 0.37 | 0.37 | 0.37 | 2.07 | 0.35 | 0.35 | 0.35 | 1.95 | 0.33 | 0.33 | 0.33 | 1.23 | 0.30 | 0.32 | 0.32 | 1.22 | 0.00 | 0.30 | 0.00 |