IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LH

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q1 2023Q3 2022Q2 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.980.600.650.371.520.270.100.731.930.411.071.231.961.89
Accounts Receivable2.292.112.122.122.062.092.081.961.902.162.222.242.212.32
Inventory0.500.520.510.490.480.440.480.460.490.470.440.440.420.43
Total Current Assets4.564.084.093.794.913.573.463.955.124.375.035.235.695.64
Property, Plant & Equipment3.073.113.133.093.052.932.902.822.762.882.872.812.702.70
Goodwill6.966.686.556.426.486.226.226.336.188.228.118.177.747.72
Intangible Assets3.083.012.932.933.543.333.393.283.153.813.863.973.753.83
Total Non-current Assets*14.5314.1813.9713.8113.7013.1413.0712.9312.6015.4515.3715.5014.7214.78
Total Assets19.0918.2618.0617.6018.6116.7116.5316.8917.7219.8320.4020.7320.4220.42
Accounts Payable0.700.670.790.720.660.760.700.690.710.770.750.620.600.62
Total Current Liabilities2.642.632.722.063.414.063.942.902.182.522.642.642.673.37
Long-term Debt5.835.085.085.575.353.053.054.435.045.335.365.385.424.92
Total Non-current Liabilities*7.706.926.857.227.024.634.616.096.737.197.347.357.487.01
Total Liabilities10.349.559.579.2810.438.698.568.998.919.719.989.9910.1510.37
Retained Earnings8.788.708.508.468.288.188.068.078.8410.8510.9010.9510.4210.17
Total Stockholder Equity8.738.708.478.318.178.017.967.878.7910.0910.4010.2710.2510.02

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q1 2023Q3 2022Q2 2022Q4 2021Q3 2021Q2 2021Q1 2021
Total Revenue3.543.523.563.533.353.333.283.223.183.033.063.033.613.704.063.903.844.16
Cost of Revenue2.522.522.542.482.402.432.382.292.282.212.212.192.552.572.682.672.582.56
Gross Profit1.010.991.031.050.950.900.900.930.900.820.850.841.061.121.381.231.261.60
Selling, General & Admin0.550.540.550.580.550.600.570.560.510.530.530.510.510.490.540.460.460.43
Total Operating Expenses*0.630.730.630.650.620.680.650.630.580.940.600.580.590.600.640.620.560.54
Operating Income0.380.270.400.390.330.220.250.290.32(0.12)0.250.270.470.530.730.690.701.06
Interest Expense0.060.060.060.060.060.060.050.050.050.050.050.050.050.040.040.040.080.05
Pretax Income*0.320.190.340.300.280.180.210.270.30(0.15)0.240.240.420.480.690.740.651.02
Tax Provision0.040.030.080.070.060.040.040.060.070.020.060.050.070.120.130.150.180.25
Net Income0.280.160.260.240.210.140.170.210.23(0.17)0.180.190.350.360.550.590.470.77
Basic EPS3.372.013.142.852.541.722.022.442.71(1.86)2.122.133.913.895.825.274.807.88
Diluted EPS3.351.983.122.842.521.722.002.432.69(1.86)2.112.123.903.875.765.234.767.82

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q1 2023Q3 2022Q2 2022Q4 2021Q3 2021Q2 2021Q1 2021
Operating Cash Flow0.190.610.390.620.020.780.280.56(0.03)0.580.750.120.370.930.700.360.491.16
Capital Expenditures0.120.120.110.080.130.110.120.130.130.170.290.090.100.260.150.120.100.10
Free Cash Flow*0.070.490.280.54(0.11)0.670.160.43(0.16)0.410.460.030.270.670.550.240.391.06
Investing Cash Flow(0.32)(0.39)(0.37)(0.09)(0.34)(0.21)(0.58)(0.18)(0.39)(0.33)(0.84)(0.10)(0.56)(0.82)(0.25)(0.57)(0.09)(0.13)
Financing Cash Flow0.58(0.29)(0.06)(0.27)(0.84)(0.55)1.55(0.21)(0.01)(0.45)0.39(0.06)(0.45)(0.50)(1.01)(0.02)(0.33)(0.45)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025
Dividends Per Share0.720.720.720.720.72