Financial Statements — KR
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 | 2.87 | 3.96 | 4.88 | 4.74 | 13.36 | 2.79 | 2.85 | 1.73 | 2.42 | 2.63 | 0.92 | 1.10 | 1.38 | 2.29 | 2.23 | 2.31 |
| Accounts Receivable | 2.10 | 2.37 | 2.21 | 2.13 | 2.19 | 2.15 | 1.97 | 1.94 | 1.82 | 1.77 | 2.02 | 1.87 | 1.89 | 1.91 | 1.96 | 1.94 |
| Total Current Assets | 14.21 | 15.99 | 15.81 | 15.77 | 25.03 | 14.06 | 14.16 | 13.44 | 12.85 | 13.20 | 13.40 | 11.91 | 12.28 | 13.38 | 12.33 | 12.55 |
| Property, Plant & Equipment | 24.77 | 24.09 | 25.95 | 25.83 | 25.70 | 25.71 | 25.54 | 24.88 | 24.89 | 24.94 | 24.08 | 24.12 | 24.21 | 23.32 | 22.99 | 23.06 |
| Goodwill | 2.62 | 2.67 | 2.67 | 2.67 | 2.67 | 2.67 | 2.67 | 2.92 | 2.92 | 2.92 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 |
| Intangible Assets | 0.85 | 0.86 | 0.87 | 0.84 | 0.87 | 0.87 | 0.86 | 0.89 | 0.89 | 0.89 | 0.91 | 0.92 | 0.93 | 0.95 | 0.97 | 0.98 |
| Total Non-current Assets* | 36.09 | 35.45 | 37.78 | 37.48 | 37.39 | 37.38 | 37.42 | 37.58 | 37.35 | 36.99 | 36.58 | 36.83 | 36.82 | 36.45 | 36.13 | 36.27 |
| Total Assets | 50.29 | 51.44 | 53.59 | 53.25 | 62.42 | 51.44 | 51.58 | 51.02 | 50.20 | 50.19 | 49.99 | 48.74 | 49.09 | 49.83 | 48.46 | 48.81 |
| Accounts Payable | 11.28 | 10.55 | 10.18 | 10.56 | 10.52 | 10.34 | 10.78 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 17.97 | 18.22 | 16.70 | 16.63 | 16.27 | 16.13 | 16.38 | 16.79 | 16.54 | 17.13 | 17.74 | 16.57 | 16.24 | 16.80 | 15.60 | 15.21 |
| Long-term Debt | 15.38 | 15.95 | 15.95 | 15.94 | 20.58 | 10.17 | 10.19 | 10.70 | 10.69 | 11.29 | 11.31 | 11.33 | 11.73 | 12.24 | 12.72 | 12.72 |
| Total Non-current Liabilities* | 25.84 | 26.18 | 27.61 | 27.72 | 33.25 | 22.80 | 22.79 | 23.05 | 23.06 | 22.18 | 22.32 | 22.54 | 23.46 | 23.54 | 23.60 | 24.37 |
| Total Liabilities | 43.81 | 44.40 | 44.31 | 44.34 | 49.52 | 38.93 | 39.17 | 39.83 | 39.60 | 39.31 | 40.06 | 39.10 | 39.70 | 40.34 | 39.20 | 39.58 |
| Retained Earnings | 29.54 | 28.21 | 29.75 | 29.38 | 28.30 | 27.92 | 27.68 | 26.42 | 25.98 | 26.38 | 25.34 | 25.13 | 24.58 | 23.66 | 23.33 | 23.02 |
| Total Stockholder Equity | 6.47 | 7.04 | 9.28 | 8.91 | 12.90 | 12.52 | 12.42 | 11.21 | 10.63 | 10.91 | 9.96 | 9.66 | 9.41 | 9.52 | 9.28 | 9.25 |
* 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 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Total Revenue | 46.12 | 34.73 | 33.86 | 33.94 | 45.12 | 37.06 | 33.63 | 33.91 | 45.27 | 33.96 | 33.85 | 45.17 | 34.82 | 34.20 | 34.64 | 44.60 | -- | 31.86 | 31.68 | 41.30 |
| Operating Income | 1.41 | 1.25 | (1.54) | 0.86 | 1.32 | 1.19 | 0.83 | 0.82 | 1.29 | 0.91 | (0.48) | 1.47 | 0.83 | 0.84 | 0.95 | 1.51 | 0.97 | 0.87 | 0.84 | 0.81 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | 0.08 | 0.12 | 0.09 | 0.09 | 0.15 | 0.11 | 0.12 | 0.13 | 0.18 | -- | 0.14 | 0.14 | 0.17 |
| Pretax Income | 1.18 | 1.12 | (1.79) | 0.77 | 1.10 | 0.93 | 0.80 | 0.61 | 1.19 | 0.85 | (0.20) | 1.25 | 0.62 | 0.53 | 0.94 | 0.81 | (0.11) | 0.56 | 0.60 | 0.18 |
| Tax Provision | 0.27 | 0.26 | (0.47) | 0.16 | 0.24 | 0.20 | 0.19 | 0.15 | 0.24 | 0.20 | (0.02) | 0.29 | 0.17 | 0.13 | 0.21 | 0.15 | 0.15 | 0.08 | 0.13 | 0.04 |
| Net Income | 0.90 | 0.86 | (1.32) | 0.61 | 0.87 | 0.74 | 0.62 | 0.47 | 0.95 | 0.65 | (0.18) | 0.96 | 0.45 | 0.40 | 0.73 | 0.66 | 0.56 | 0.48 | 0.47 | 0.14 |
| Basic EPS | 1.46 | 1.32 | (2.02) | 0.91 | 1.30 | 1.02 | 0.85 | 0.64 | 1.30 | 0.89 | (0.25) | 1.33 | 0.63 | 0.55 | 1.01 | 0.91 | -- | 0.64 | 0.62 | 0.18 |
| Diluted EPS | 1.46 | 1.31 | (2.02) | 0.91 | 1.29 | 1.01 | 0.84 | 0.64 | 1.29 | 0.88 | (0.25) | 1.32 | 0.62 | 0.55 | 1.00 | 0.90 | 0.74 | 0.64 | 0.61 | 0.18 |
Cash Flow Statement
(in billions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 1.77 | 2.65 | 0.97 | 3.69 | 2.15 | 0.93 | 3.46 | 2.34 | 0.50 | 4.36 | 2.86 | 1.16 | 0.91 | 2.43 | 1.10 | 1.67 | 3.12 | 2.26 |
| Capital Expenditures | 1.29 | 0.95 | 0.94 | 1.97 | 1.04 | 0.95 | 2.18 | 1.30 | 0.95 | 1.95 | 1.03 | 0.82 | 0.83 | 1.43 | 0.75 | 0.69 | 1.32 | 0.82 |
| Free Cash Flow* | 0.48 | 1.71 | 0.03 | 1.72 | 1.11 | (0.03) | 1.29 | 1.04 | (0.45) | 2.41 | 1.83 | 0.34 | 0.08 | 1.00 | 0.36 | 0.98 | 1.80 | 1.44 |
| Investing Cash Flow | (1.25) | (0.90) | (0.91) | (2.11) | (1.04) | (0.50) | (1.90) | (1.01) | (0.95) | (1.79) | (0.95) | (0.82) | (0.80) | (1.39) | (0.72) | (0.67) | (1.28) | (0.85) |
| Financing Cash Flow | (0.98) | (2.38) | (0.99) | (0.66) | (0.33) | 10.13 | (0.64) | (0.35) | (0.25) | (1.16) | (0.30) | (0.24) | (0.29) | (1.76) | (0.82) | (0.93) | (1.30) | (0.78) |
* 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 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.35 | 0.29 | 0.35 | 0.35 | 0.32 | 0.26 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.26 | 0.18 | 0.26 | 0.26 | 0.21 | 0.16 | 0.21 | 0.21 | 0.18 |