Financial Statements — IT
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 | 1.67 | 1.43 | 2.20 | 2.09 | 1.77 | 1.24 | 1.24 | 1.25 | 1.17 | 0.89 | 0.53 | 0.36 | 0.46 | 0.77 | 0.80 | 0.45 |
| Accounts Receivable | 1.41 | 1.12 | 1.26 | 1.50 | 1.31 | 1.40 | 1.57 | 1.14 | 1.27 | 1.52 | 1.05 | 1.17 | 1.33 | 0.97 | 1.10 | 1.18 |
| Total Current Assets | 3.65 | 3.06 | 3.97 | 4.13 | 3.55 | 3.11 | 3.33 | 2.84 | 2.90 | 2.90 | 1.98 | 1.98 | 2.27 | 2.11 | 2.26 | 2.00 |
| Property, Plant & Equipment | 0.20 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.30 | 0.31 | 0.32 |
| Goodwill | 2.74 | 2.79 | 2.94 | 2.93 | 2.94 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 | 2.94 | 2.94 | 2.95 | 2.95 | 2.96 | 2.94 |
| Intangible Assets | 0.32 | 0.36 | 0.38 | 0.39 | 0.44 | 0.46 | 0.48 | 0.52 | 0.55 | 0.56 | 0.60 | 0.65 | 0.68 | 0.74 | 0.78 | 0.78 |
| Total Non-current Assets* | 4.01 | 4.19 | 4.35 | 4.35 | 4.29 | 4.32 | 4.38 | 4.41 | 4.46 | 4.48 | 4.55 | 4.61 | 4.71 | 4.89 | 4.93 | 4.94 |
| Total Assets | 7.66 | 7.25 | 8.33 | 8.48 | 7.85 | 7.43 | 7.71 | 7.24 | 7.36 | 7.38 | 6.53 | 6.59 | 6.99 | 6.99 | 7.19 | 6.94 |
| Accounts Payable | 0.86 | 0.96 | 0.90 | 0.87 | 0.91 | 0.84 | 0.84 | 0.91 | 0.83 | 0.84 | 0.85 | 0.78 | 0.83 | 0.87 | 0.75 | 0.70 |
| Total Current Liabilities | 3.89 | 3.49 | 3.59 | 3.79 | 3.47 | 3.46 | 3.64 | 3.31 | 3.34 | 3.45 | 3.09 | 3.18 | 3.26 | 2.90 | 2.91 | 2.81 |
| Long-term Debt | 2.98 | 2.46 | 2.46 | 2.46 | 2.46 | 2.46 | 2.46 | 2.45 | 2.45 | 2.45 | 2.45 | 2.46 | 2.46 | 2.46 | 2.46 | 1.95 |
| Total Non-current Liabilities* | 3.71 | 3.20 | 3.20 | 3.19 | 3.31 | 3.32 | 3.35 | 3.37 | 3.43 | 3.45 | 3.50 | 3.56 | 3.61 | 3.76 | 3.75 | 3.23 |
| Total Liabilities | 7.59 | 6.69 | 6.80 | 6.98 | 6.78 | 6.78 | 6.99 | 6.68 | 6.77 | 6.91 | 6.59 | 6.73 | 6.87 | 6.66 | 6.66 | 6.05 |
| Retained Earnings | 6.94 | 6.48 | 6.44 | 6.20 | 5.59 | 5.18 | 4.95 | 4.53 | 4.35 | 4.15 | 3.60 | 3.43 | 3.22 | 2.84 | 2.69 | 2.42 |
| Total Stockholder Equity | 0.06 | 0.56 | 1.53 | 1.50 | 1.06 | 0.65 | 0.72 | 0.57 | 0.59 | 0.47 | (0.06) | (0.14) | 0.12 | 0.33 | 0.53 | 0.89 |
* 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 | 1.51 | 1.75 | 1.52 | 1.69 | 1.53 | 1.72 | 1.48 | 1.60 | 1.47 | 1.59 | 1.41 | 1.50 | 1.41 | 1.50 | 1.33 | 1.38 | 1.26 | 1.31 | 1.16 | 1.17 |
| Cost of Revenue | 0.43 | 0.57 | 0.47 | 0.53 | 0.48 | 0.57 | 0.48 | 0.51 | 0.46 | 0.53 | 0.45 | 0.49 | 0.44 | 0.48 | 0.42 | 0.42 | 0.38 | 0.40 | 0.36 | 0.35 |
| Gross Profit* | 1.09 | 1.19 | 1.06 | 1.16 | 1.07 | 1.15 | 1.01 | 1.08 | 1.01 | 1.06 | 0.96 | 1.02 | 0.97 | 1.03 | 0.92 | 0.95 | 0.89 | 0.91 | 0.80 | 0.82 |
| Selling, General & Admin | 0.73 | 0.80 | 0.76 | 0.78 | 0.73 | 0.77 | 0.71 | 0.71 | 0.69 | 0.70 | 0.66 | 0.68 | 0.66 | 0.65 | 0.61 | 0.60 | 0.62 | 0.67 | 0.51 | 0.49 |
| Total Operating Expenses* | 0.77 | 0.85 | 0.97 | 0.83 | 0.79 | 0.83 | 0.77 | 0.78 | 0.75 | 0.79 | 0.71 | 0.73 | 0.57 | 0.70 | 0.66 | 0.65 | 0.67 | 0.72 | 0.57 | 0.54 |
| Operating Income | 0.32 | 0.33 | 0.09 | 0.33 | 0.28 | 0.32 | 0.25 | 0.32 | 0.27 | 0.30 | 0.24 | 0.28 | 0.41 | 0.33 | 0.25 | 0.30 | 0.22 | 0.19 | 0.23 | 0.27 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.02 | 0.06 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Pretax Income | 0.29 | 0.31 | 0.07 | 0.32 | 0.27 | 0.30 | 0.53 | 0.30 | 0.26 | 0.28 | 0.22 | 0.26 | 0.38 | 0.30 | 0.23 | 0.28 | 0.22 | 0.18 | 0.20 | 0.38 |
| Tax Provision | 0.07 | 0.07 | 0.03 | 0.08 | 0.06 | (0.10) | 0.11 | 0.07 | 0.05 | 0.07 | 0.04 | 0.07 | 0.09 | 0.05 | 0.06 | 0.07 | 0.04 | (0.03) | 0.05 | 0.11 |
| Net Income | 0.22 | 0.24 | 0.04 | 0.24 | 0.21 | 0.40 | 0.42 | 0.23 | 0.21 | 0.21 | 0.18 | 0.20 | 0.30 | 0.26 | 0.17 | 0.20 | 0.17 | 0.21 | 0.15 | 0.27 |
| Basic EPS | 3.19 | 3.36 | 0.47 | 3.12 | 2.73 | 5.12 | 5.36 | 2.95 | 2.69 | 2.67 | 2.28 | 2.50 | 3.72 | 3.24 | 2.19 | 2.55 | 2.10 | 2.53 | 1.78 | 3.16 |
| Diluted EPS | 3.18 | 3.36 | 0.47 | 3.11 | 2.71 | 5.08 | 5.32 | 2.93 | 2.67 | 2.66 | 2.26 | 2.48 | 3.68 | 3.18 | 2.17 | 2.53 | 2.08 | 2.48 | 1.76 | 3.13 |
* Derived from reported values
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 | 0.39 | 0.29 | 0.30 | 0.38 | 0.31 | 0.34 | 0.59 | 0.37 | 0.19 | 0.22 | 0.33 | 0.44 | 0.16 | 0.20 | 0.31 | 0.42 | 0.17 | 0.23 | 0.35 | 0.58 |
| Capital Expenditures | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Free Cash Flow* | 0.37 | 0.27 | 0.27 | 0.35 | 0.29 | 0.31 | 0.56 | 0.34 | 0.17 | 0.20 | 0.30 | 0.41 | 0.14 | 0.17 | 0.28 | 0.39 | 0.15 | 0.21 | 0.33 | 0.56 |
| Investing Cash Flow | 0.08 | (0.02) | (0.03) | (0.04) | (0.03) | (0.02) | (0.03) | (0.03) | (0.02) | (0.02) | (0.03) | (0.03) | 0.14 | (0.04) | (0.04) | (0.02) | (0.02) | (0.02) | (0.01) | (0.03) |
| Financing Cash Flow | (0.53) | 0.03 | (1.05) | (0.27) | (0.15) | (0.09) | (0.06) | (0.33) | (0.22) | (0.15) | (0.21) | (0.13) | (0.10) | (0.01) | (0.09) | (0.48) | (0.45) | (0.21) | (0.35) | (0.19) |
* Derived from reported values