Financial Statements — J
Balance Sheet
(in billions USD)| Metric | Q2
2026 | 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 | 1.37 | 1.55 | 1.29 | 1.20 | 1.30 | 1.21 | 1.03 | 1.14 | 1.09 | 1.22 | 1.21 | 1.10 | 1.24 | 1.25 | 0.97 | 0.89 | 0.84 |
| Accounts Receivable | 3.56 | 3.06 | 3.05 | 2.90 | 2.91 | 3.77 | 3.77 | 3.68 | 3.56 | 3.52 | 3.44 | 3.30 | 3.30 | 2.99 | 3.19 | 3.30 | 3.27 |
| Total Current Assets | 5.21 | 4.76 | 4.47 | 4.44 | 4.95 | 5.14 | 5.00 | 4.98 | 4.82 | 4.91 | 4.81 | 4.55 | 4.69 | 4.37 | 4.74 | 5.08 | 4.79 |
| Property, Plant & Equipment | 0.30 | 0.31 | 0.30 | 0.29 | 0.29 | 0.37 | 0.34 | 0.35 | 0.38 | 0.37 | 0.36 | 0.33 | 0.33 | 0.33 | 0.36 | 0.36 | 0.32 |
| Goodwill | 4.76 | 4.79 | 4.82 | 4.73 | 4.68 | 7.40 | 7.40 | 7.42 | 7.41 | 7.37 | 7.34 | 7.33 | 7.49 | 7.35 | 7.23 | 7.24 | 5.81 |
| Intangible Assets | 0.64 | 0.68 | 0.77 | 0.77 | 0.80 | 1.16 | 1.21 | 1.27 | 1.35 | 1.38 | 1.41 | 1.47 | 1.55 | 1.62 | 1.64 | 1.68 | 0.72 |
| Total Non-current Assets* | 6.73 | 6.86 | 6.94 | 6.77 | 6.66 | 9.91 | 9.90 | 9.98 | 10.11 | 10.09 | 10.11 | 10.17 | 10.49 | 10.43 | 10.47 | 10.48 | 7.98 |
| Total Assets | 11.94 | 11.61 | 11.41 | 11.21 | 11.61 | 15.05 | 14.90 | 14.95 | 14.94 | 15.00 | 14.92 | 14.72 | 15.18 | 14.80 | 15.21 | 15.56 | 12.77 |
| Accounts Payable | 1.48 | 1.26 | 1.13 | 0.99 | 0.98 | 1.26 | 1.16 | 1.11 | 1.09 | 0.97 | 0.93 | 0.95 | 0.92 | 0.82 | 0.92 | 0.91 | 1.00 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | -- |
| Total Current Liabilities | 3.64 | 3.58 | 3.21 | 2.96 | 3.94 | 4.50 | 4.27 | 3.64 | 3.30 | 3.21 | 3.24 | 3.19 | 3.76 | 3.13 | 3.24 | 3.40 | 2.89 |
| Long-term Debt | 4.08 | 2.49 | 2.51 | 2.63 | 1.72 | 2.09 | 2.16 | 2.83 | 3.15 | 3.40 | 3.43 | 3.52 | 3.20 | 3.07 | 3.07 | 3.43 | 1.80 |
| Total Non-current Liabilities* | 5.02 | 3.50 | 3.47 | 3.56 | 2.65 | 3.93 | 4.00 | 4.63 | 5.11 | 5.41 | 5.49 | 5.60 | 5.34 | 5.61 | 5.81 | 6.15 | 3.78 |
| Total Liabilities* | 8.65 | 8.17 | 7.59 | 7.35 | 7.41 | 8.43 | 8.27 | 8.27 | 8.41 | 8.62 | 8.73 | 8.79 | 9.11 | 8.73 | 9.06 | 9.55 | 6.67 |
| Retained Earnings | 0.96 | 1.33 | 1.66 | 1.82 | 2.18 | 4.56 | 4.58 | 4.60 | 4.46 | 4.39 | 4.23 | 4.08 | 4.07 | 4.09 | 4.25 | 4.13 | 4.25 |
| Total Stockholder Equity | 3.29 | 3.44 | 3.82 | 3.86 | 4.21 | 6.62 | 6.62 | 6.68 | 6.52 | 6.38 | 6.18 | 5.93 | 6.08 | 6.07 | 6.15 | 6.01 | 6.10 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2026 | 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 |
|---|
| Total Revenue | 3.69 | 3.29 | 3.15 | 3.03 | 2.91 | 2.93 | (1.16) | 4.23 | 4.27 | 4.16 | 4.29 | 4.19 | 4.08 | 3.80 | 3.88 | 3.83 | 3.83 | 3.38 | 3.59 | 3.58 |
| Cost of Revenue | 2.90 | 2.53 | 2.39 | 2.27 | 2.17 | 2.21 | (1.32) | 3.31 | 3.36 | 3.31 | 3.38 | 3.33 | 3.19 | 2.98 | 3.05 | 3.00 | 2.96 | 2.58 | 2.76 | 2.76 |
| Gross Profit | 0.79 | 0.77 | 0.77 | 0.76 | 0.74 | 0.72 | 0.16 | 0.92 | 0.90 | 0.85 | 0.91 | 0.86 | 0.89 | 0.81 | 0.84 | 0.82 | 0.87 | 0.80 | 0.83 | 0.82 |
| Selling, General & Admin | 0.88 | 0.53 | 0.56 | 0.52 | 0.53 | 0.51 | 0.21 | 0.66 | 0.62 | 0.65 | 0.63 | 0.59 | 0.60 | 0.58 | 0.53 | 0.56 | 0.70 | 0.62 | 0.58 | 0.55 |
| Total Operating Expenses | 0.88 | 0.53 | 0.56 | 0.52 | 0.62 | 0.51 | 0.21 | 0.66 | 1.27 | 0.65 | 0.63 | 0.59 | 0.60 | 0.58 | 0.53 | 0.56 | 1.32 | 0.62 | 0.58 | 0.55 |
| Operating Income | (0.08) | 0.23 | 0.21 | 0.24 | 0.21 | 0.21 | (0.05) | 0.26 | 0.28 | 0.20 | 0.28 | 0.27 | 0.29 | 0.24 | 0.31 | 0.27 | 0.17 | 0.18 | 0.25 | 0.26 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | (0.13) | 0.21 | 0.19 | 0.25 | 0.06 | 0.05 | 0.14 | 0.23 | 0.24 | 0.17 | 0.24 | 0.23 | 0.25 | 0.20 | 0.28 | 0.27 | 0.16 | 0.17 | 0.17 | 0.28 |
| Tax Provision | (0.05) | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.01 | 0.07 | 0.07 | (0.02) | 0.07 | 0.05 | 0.02 | 0.05 | 0.04 | -- | -- | -- | -- | -- |
| Net Income | (0.05) | 0.13 | 0.12 | 0.18 | 0.01 | (0.02) | 0.33 | 0.15 | 0.16 | 0.17 | 0.15 | 0.16 | 0.22 | 0.14 | 0.23 | 0.20 | 0.09 | 0.13 | 0.04 | 0.17 |
| Basic EPS | (0.34) | 1.12 | 0.89 | 1.55 | 0.06 | (0.11) | 2.52 | 1.17 | 1.29 | 1.37 | 1.24 | 1.30 | 1.71 | 1.07 | 1.75 | 1.53 | 0.69 | 1.04 | 0.33 | 0.83 |
| Diluted EPS | (0.34) | 1.12 | 0.88 | 1.55 | 0.06 | (0.11) | 2.50 | 1.17 | 1.28 | 1.37 | 1.25 | 1.29 | 1.70 | 1.06 | 1.75 | 1.52 | 0.68 | 1.03 | 0.33 | 0.83 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | 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 |
|---|
| Operating Cash Flow | (484.12) | 380.76 | 383.09 | 292.59 | (96.43) | 107.46 | 196.53 | 482.60 | (42.82) | 418.36 | 219.36 | 321.06 | 132.04 | 302.30 | 277.54 | (249.09) | 124.61 | 321.65 | 202.70 | 173.34 |
| Capital Expenditures | 20.78 | 15.82 | 29.58 | 22.05 | 17.27 | 10.33 | 38.34 | 37.66 | 27.80 | 17.31 | 39.25 | 30.85 | 35.20 | 32.19 | 47.56 | 31.83 | 28.91 | 19.32 | 27.14 | 20.62 |
| Free Cash Flow* | (504.90) | 364.94 | 353.51 | 270.54 | (113.70) | 97.12 | 158.19 | 444.94 | (70.62) | 401.06 | 180.12 | 290.21 | 96.84 | 270.11 | 229.98 | (280.92) | 95.71 | 302.33 | 175.56 | 152.72 |
| Investing Cash Flow | (16.27) | (15.49) | (28.90) | (22.05) | (16.42) | (7.92) | (32.24) | (37.65) | (41.31) | (16.00) | (39.24) | (29.75) | (27.94) | (48.74) | (47.19) | (32.41) | (209.26) | (249.57) | 341.33 | 18.42 |
| Financing Cash Flow | 451.86 | (59.85) | (399.05) | (232.80) | (5.52) | 112.15 | (259.07) | (261.77) | (22.09) | (208.70) | (316.07) | (434.33) | (89.87) | (246.15) | (141.59) | 226.68 | 90.78 | 144.36 | (481.21) | (385.58) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 | Q3
2020 | Q2
2020 | Q1
2020 | Q3
2019 | Q2
2019 |
|---|
| Dividends Per Share | 0.36 | 0.32 | 0.32 | 0.32 | 0.29 | 0.26 | 0.26 | 0.26 | 0.23 | 0.23 | 0.23 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 |