Financial Statements — LNT
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 | 0.12 | 0.50 | 0.33 | 0.03 | 0.83 | 0.09 | 0.03 | 0.21 | 0.01 | 0.16 | 0.34 | 0.02 | 0.07 | 0.02 | 0.02 | 0.01 |
| Short-term Investments | -- | 0.25 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 0.50 | 0.49 | 0.52 | 0.36 | 0.46 | 0.41 | 0.43 | 0.49 | 0.43 | 0.43 | 0.51 | 0.49 | 0.48 | 0.39 | 0.38 | 0.33 |
| Total Current Assets | 1.22 | 1.84 | 1.47 | 0.97 | 1.97 | 1.21 | 1.11 | 1.37 | 1.14 | 1.19 | 1.69 | 1.31 | 1.09 | 1.01 | 0.90 | 0.76 |
| Property, Plant & Equipment | 20.59 | 19.81 | 19.38 | 19.02 | 17.94 | 17.71 | 17.35 | 16.63 | 16.31 | 16.40 | 15.86 | 15.45 | 15.19 | 14.74 | 14.54 | 14.35 |
| Total Non-current Assets* | 23.59 | 22.78 | 22.28 | 21.88 | 20.86 | 20.62 | 20.14 | 19.53 | 19.25 | 19.05 | 18.51 | 18.08 | 17.75 | 17.31 | 17.04 | 16.84 |
| Total Assets | 24.81 | 24.63 | 23.75 | 22.85 | 22.83 | 21.84 | 21.25 | 20.90 | 20.38 | 20.24 | 20.20 | 19.39 | 18.84 | 18.33 | 17.94 | 17.59 |
| Accounts Payable | 0.46 | 0.55 | 0.50 | 0.41 | 0.47 | 0.58 | 0.44 | 0.60 | 0.59 | 0.52 | 0.79 | 0.58 | 0.38 | 0.36 | 0.39 | 0.31 |
| Short-term Debt | 0.43 | 0.19 | 0.29 | 0.68 | 0.33 | 0.05 | 0.33 | 0.45 | 0.39 | 0.06 | 0.38 | 0.40 | 0.28 | 0.32 | 0.54 | 0.34 |
| Total Current Liabilities | 1.78 | 2.23 | 2.58 | 2.89 | 2.29 | 1.85 | 1.98 | 1.94 | 1.89 | 1.91 | 2.42 | 2.28 | 1.52 | 1.56 | 1.64 | 1.41 |
| Long-term Debt | 11.01 | 10.66 | 9.64 | 8.58 | 9.24 | 8.90 | 8.52 | 8.43 | 8.19 | 8.13 | 7.57 | 6.98 | 7.38 | 6.69 | 6.47 | 6.47 |
| Total Non-current Liabilities* | 15.61 | 15.09 | 14.03 | 12.87 | 13.57 | 13.19 | 12.45 | 12.24 | 12.04 | 12.00 | 11.52 | 10.98 | 11.24 | 10.79 | 10.48 | 10.42 |
| Total Liabilities* | 17.39 | 17.32 | 16.61 | 15.76 | 15.86 | 15.05 | 14.43 | 14.18 | 13.93 | 13.91 | 13.94 | 13.25 | 12.76 | 12.34 | 12.12 | 11.83 |
| Retained Earnings | 4.33 | 4.23 | 4.08 | 4.04 | 3.93 | 3.76 | 3.79 | 3.75 | 3.61 | 3.56 | 3.51 | 3.39 | 3.34 | 3.26 | 3.11 | 3.06 |
| Total Stockholder Equity | 7.42 | 7.31 | 7.15 | 7.09 | 6.97 | 6.79 | 6.82 | 6.73 | 6.45 | 6.33 | 6.27 | 6.14 | 6.08 | 5.99 | 5.82 | 5.77 |
* 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 | 1.18 | 1.06 | 1.21 | 0.96 | 1.13 | 0.98 | 1.08 | 0.89 | 1.03 | 0.96 | 1.08 | 0.91 | 1.08 | 1.06 | 1.14 | 0.94 | 1.07 | 0.93 | 1.02 | 0.82 |
| Cost of Revenue | 0.16 | 0.15 | 0.17 | 0.15 | 0.16 | 0.15 | 0.17 | 0.15 | 0.15 | 0.14 | 0.15 | 0.14 | 0.15 | 0.14 | 0.16 | 0.13 | 0.14 | 0.13 | 0.15 | 0.12 |
| Gross Profit | 1.02 | 0.91 | 1.04 | 0.81 | 0.97 | 0.83 | 0.92 | 0.75 | 0.88 | 0.82 | 0.92 | 0.77 | 0.93 | 0.91 | 0.98 | 0.81 | 0.93 | 0.79 | 0.88 | 0.70 |
| Total Operating Expenses | 0.78 | 0.72 | 0.70 | 0.59 | 0.71 | 0.61 | 0.60 | 0.62 | 0.66 | 0.63 | 0.60 | 0.56 | 0.71 | 0.76 | 0.67 | 0.60 | 0.68 | 0.66 | 0.59 | 0.52 |
| Operating Income | 0.25 | 0.20 | 0.35 | 0.22 | 0.26 | 0.22 | 0.31 | 0.13 | 0.22 | 0.18 | 0.32 | 0.22 | 0.22 | 0.16 | 0.31 | 0.21 | 0.25 | 0.13 | 0.29 | 0.18 |
| Interest Expense | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | -- | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 |
| Pretax Income | 0.16 | 0.10 | 0.26 | 0.13 | 0.17 | 0.14 | 0.23 | 0.05 | 0.15 | 0.12 | 0.26 | 0.16 | 0.16 | 0.10 | 0.24 | 0.16 | 0.20 | 0.09 | 0.24 | 0.13 |
| Tax Provision | (0.06) | (0.04) | (0.02) | (0.04) | (0.05) | (0.01) | (0.06) | (0.03) | (0.01) | 0.00 | 0.01 | 0.00 | -0.00 | -0.00 | 0.01 | 0.00 | 0.01 | (0.01) | (0.02) | (0.02) |
| Net Income | 0.22 | 0.14 | 0.28 | 0.17 | 0.21 | 0.15 | 0.30 | 0.09 | 0.16 | 0.12 | 0.26 | 0.16 | 0.16 | 0.11 | 0.23 | 0.16 | 0.19 | 0.10 | 0.26 | 0.15 |
| Basic EPS | 0.87 | 0.55 | 1.09 | 0.68 | 0.83 | 0.58 | 1.15 | 0.34 | 0.62 | 0.47 | 1.02 | 0.64 | 0.65 | 0.43 | 0.90 | 0.63 | 0.77 | 0.35 | 1.02 | 0.58 |
| Diluted EPS | 0.87 | 0.54 | 1.09 | 0.68 | 0.83 | 0.58 | 1.15 | 0.34 | 0.62 | 0.47 | 1.02 | 0.64 | 0.65 | 0.43 | 0.90 | 0.63 | 0.77 | 0.35 | 1.02 | 0.57 |
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 | 368.00 | 269.00 | 408.00 | 243.00 | 249.00 | 254.00 | 351.00 | 255.00 | 307.00 | 245.00 | 311.00 | 123.00 | 188.00 | 1.00 | 185.00 | 49.00 | 251.00 | 105.00 | 270.00 | 62.00 |
| Capital Expenditures | 342.00 | 45.00 | 511.00 | 422.00 | 554.00 | 43.00 | 410.00 | 392.00 | 478.00 | 31.00 | 443.00 | 341.00 | 417.00 | 611.00 | 323.00 | 243.00 | 307.00 | 397.00 | 346.00 | 212.00 |
| Free Cash Flow* | 26.00 | 224.00 | (103.00) | (179.00) | (305.00) | 211.00 | (59.00) | (137.00) | (171.00) | 214.00 | (132.00) | (218.00) | (229.00) | (610.00) | (138.00) | (194.00) | (56.00) | (292.00) | (76.00) | (150.00) |
| Investing Cash Flow | (393.00) | (291.00) | (711.00) | (490.00) | (404.00) | (607.00) | (407.00) | (180.00) | (353.00) | (449.00) | (470.00) | (219.00) | (263.00) | (334.00) | (229.00) | (147.00) | (223.00) | (276.00) | (262.00) | (152.00) |
| Financing Cash Flow | (416.00) | 75.00 | 477.00 | 551.00 | 99.00 | (396.00) | 793.00 | (17.00) | 18.00 | 58.00 | 354.00 | (51.00) | 212.00 | 10.00 | 371.00 | 47.00 | 3.00 | 187.00 | 0.00 | 88.00 |
* Derived from reported values
Dividends Per Share
(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 | Q3
2020 | Q2
2020 | Q1
2020 | Q3
2019 |
|---|
| Dividends Per Share | 0.54 | 0.51 | 0.51 | 0.51 | 0.48 | 0.48 | 0.48 | 0.45 | 0.45 | 0.45 | 0.43 | 0.43 | 0.43 | 0.40 | 0.40 | 0.40 | 0.38 | 0.38 | 0.38 | 0.36 |