IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LOW

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.790.624.863.053.274.363.241.213.492.953.191.483.416.124.846.69
Short-term Investments0.460.410.400.370.340.330.260.320.370.420.460.450.370.551.420.45
Accounts Receivable1.151.22----------------------------
Inventory18.4517.1816.3418.3417.5716.8418.2217.5317.4219.5219.8219.3320.2416.6817.3218.38
Total Current Assets22.1620.2222.6422.6821.9822.3422.7519.9722.2423.9224.9922.6725.6124.8525.0826.82
Property, Plant & Equipment18.2518.3117.7117.6417.5917.5217.5317.5317.3717.4017.2718.7118.8918.9319.0319.06
Goodwill3.953.980.69--------------------0.310.310.31
Intangible Assets5.675.990.98--------------------------
Total Non-current Assets*32.7833.2323.9822.7022.7722.6022.6222.5522.2922.0021.9824.0624.1124.5524.3224.38
Total Assets54.9453.4546.6145.3744.7444.9345.3742.5244.5245.9246.9746.7349.7349.4049.4051.20
Accounts Payable11.9810.249.5111.2410.6010.3411.749.9110.3311.8912.2512.6313.8311.3312.0113.96
Short-term Debt0.38----------0.000.000.000.070.000.00--1.001.000.00
Total Current Liabilities20.2719.4521.6222.3919.4518.2519.5116.5017.6119.2120.8820.3721.8320.8321.6622.89
Long-term Debt36.7537.5030.5530.5432.9134.6634.6235.3735.8435.8632.9028.7628.7823.8821.9721.91
Total Non-current Liabilities*43.9444.3836.3936.2438.7240.4540.4741.1741.6441.4238.9734.8034.7730.1427.9227.86
Total Liabilities64.2163.8458.0158.6358.1658.7059.9757.6759.2560.6359.8455.1756.6050.9849.5850.76
Retained Earnings(9.88)(11.16)(12.11)(13.83)(13.99)(14.34)(15.19)(15.74)(15.34)(15.31)(13.31)(8.89)(7.37)(1.91)(0.46)0.10
Total Stockholder Equity(9.27)(10.38)(11.40)(13.25)(13.42)(13.76)(14.61)(15.15)(14.73)(14.71)(12.87)(8.44)(6.88)(1.58)(0.17)0.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue23.0820.5820.8123.9620.9318.6020.1723.5921.3622.4520.4724.9622.3521.3423.4827.4823.6620.3122.9227.57
Cost of Revenue15.5413.9013.7015.8613.9412.5813.3715.6914.2715.1913.5816.5614.8214.3115.6618.3415.6113.8615.3318.26
Gross Profit7.546.687.128.106.996.036.807.907.097.266.898.407.537.037.829.138.056.467.599.31
Selling, General & Admin4.424.414.164.184.053.903.834.034.015.133.764.093.824.746.444.464.304.544.374.69
Total Operating Expenses4.994.974.644.634.494.344.264.454.445.554.204.514.245.186.894.904.754.934.805.10
Operating Income2.551.712.483.472.491.692.543.452.651.702.703.893.291.850.924.233.301.522.794.21
Pretax Income2.151.312.133.162.161.342.223.132.301.382.353.552.941.610.633.973.061.322.573.99
Tax Provision0.530.310.510.760.520.320.520.750.550.430.580.870.680.410.480.970.730.340.670.98
Net Income1.631.001.622.401.641.021.702.381.760.961.772.672.261.210.152.992.330.981.903.02
Basic EPS2.901.782.884.282.931.822.994.183.061.753.074.563.781.840.254.683.521.352.744.27
Diluted EPS2.901.782.884.272.921.812.994.173.061.743.064.563.771.850.254.673.511.342.734.25

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Operating Cash Flow3.351.570.694.233.381.303.154.261.063.862.112.133.042.982.272.424.49
Capital Expenditures0.520.600.600.500.520.570.430.380.580.390.380.400.340.340.410.390.46
Free Cash Flow*2.830.960.093.742.860.732.733.880.493.481.731.722.692.631.862.044.03
Investing Cash Flow(0.50)(0.58)(9.34)(1.81)(0.53)(0.52)(0.42)(0.38)(0.59)(0.41)(0.30)(0.41)(0.40)(0.31)0.49(1.37)(0.48)
Financing Cash Flow(3.04)(0.63)4.42(0.61)(1.55)(1.87)(1.61)(1.57)(2.76)(2.91)(0.20)0.02(4.57)(0.39)(1.46)(2.91)(2.02)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Dividends Per Share1.201.151.201.201.151.101.151.151.101.051.101.101.050.801.051.050.800.600.800.80