Financial Statements — LOW
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 | 0.79 | 0.62 | 4.86 | 3.05 | 3.27 | 4.36 | 3.24 | 1.21 | 3.49 | 2.95 | 3.19 | 1.48 | 3.41 | 6.12 | 4.84 | 6.69 |
| Short-term Investments | 0.46 | 0.41 | 0.40 | 0.37 | 0.34 | 0.33 | 0.26 | 0.32 | 0.37 | 0.42 | 0.46 | 0.45 | 0.37 | 0.55 | 1.42 | 0.45 |
| Accounts Receivable | 1.15 | 1.22 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Inventory | 18.45 | 17.18 | 16.34 | 18.34 | 17.57 | 16.84 | 18.22 | 17.53 | 17.42 | 19.52 | 19.82 | 19.33 | 20.24 | 16.68 | 17.32 | 18.38 |
| Total Current Assets | 22.16 | 20.22 | 22.64 | 22.68 | 21.98 | 22.34 | 22.75 | 19.97 | 22.24 | 23.92 | 24.99 | 22.67 | 25.61 | 24.85 | 25.08 | 26.82 |
| Property, Plant & Equipment | 18.25 | 18.31 | 17.71 | 17.64 | 17.59 | 17.52 | 17.53 | 17.53 | 17.37 | 17.40 | 17.27 | 18.71 | 18.89 | 18.93 | 19.03 | 19.06 |
| Goodwill | 3.95 | 3.98 | 0.69 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.31 | 0.31 | 0.31 |
| Intangible Assets | 5.67 | 5.99 | 0.98 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Assets* | 32.78 | 33.23 | 23.98 | 22.70 | 22.77 | 22.60 | 22.62 | 22.55 | 22.29 | 22.00 | 21.98 | 24.06 | 24.11 | 24.55 | 24.32 | 24.38 |
| Total Assets | 54.94 | 53.45 | 46.61 | 45.37 | 44.74 | 44.93 | 45.37 | 42.52 | 44.52 | 45.92 | 46.97 | 46.73 | 49.73 | 49.40 | 49.40 | 51.20 |
| Accounts Payable | 11.98 | 10.24 | 9.51 | 11.24 | 10.60 | 10.34 | 11.74 | 9.91 | 10.33 | 11.89 | 12.25 | 12.63 | 13.83 | 11.33 | 12.01 | 13.96 |
| Short-term Debt | 0.38 | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | -- | 1.00 | 1.00 | 0.00 |
| Total Current Liabilities | 20.27 | 19.45 | 21.62 | 22.39 | 19.45 | 18.25 | 19.51 | 16.50 | 17.61 | 19.21 | 20.88 | 20.37 | 21.83 | 20.83 | 21.66 | 22.89 |
| Long-term Debt | 36.75 | 37.50 | 30.55 | 30.54 | 32.91 | 34.66 | 34.62 | 35.37 | 35.84 | 35.86 | 32.90 | 28.76 | 28.78 | 23.88 | 21.97 | 21.91 |
| Total Non-current Liabilities* | 43.94 | 44.38 | 36.39 | 36.24 | 38.72 | 40.45 | 40.47 | 41.17 | 41.64 | 41.42 | 38.97 | 34.80 | 34.77 | 30.14 | 27.92 | 27.86 |
| Total Liabilities | 64.21 | 63.84 | 58.01 | 58.63 | 58.16 | 58.70 | 59.97 | 57.67 | 59.25 | 60.63 | 59.84 | 55.17 | 56.60 | 50.98 | 49.58 | 50.76 |
| 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)| 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 | 23.08 | 20.58 | 20.81 | 23.96 | 20.93 | 18.60 | 20.17 | 23.59 | 21.36 | 22.45 | 20.47 | 24.96 | 22.35 | 21.34 | 23.48 | 27.48 | 23.66 | 20.31 | 22.92 | 27.57 |
| Cost of Revenue | 15.54 | 13.90 | 13.70 | 15.86 | 13.94 | 12.58 | 13.37 | 15.69 | 14.27 | 15.19 | 13.58 | 16.56 | 14.82 | 14.31 | 15.66 | 18.34 | 15.61 | 13.86 | 15.33 | 18.26 |
| Gross Profit | 7.54 | 6.68 | 7.12 | 8.10 | 6.99 | 6.03 | 6.80 | 7.90 | 7.09 | 7.26 | 6.89 | 8.40 | 7.53 | 7.03 | 7.82 | 9.13 | 8.05 | 6.46 | 7.59 | 9.31 |
| Selling, General & Admin | 4.42 | 4.41 | 4.16 | 4.18 | 4.05 | 3.90 | 3.83 | 4.03 | 4.01 | 5.13 | 3.76 | 4.09 | 3.82 | 4.74 | 6.44 | 4.46 | 4.30 | 4.54 | 4.37 | 4.69 |
| Total Operating Expenses | 4.99 | 4.97 | 4.64 | 4.63 | 4.49 | 4.34 | 4.26 | 4.45 | 4.44 | 5.55 | 4.20 | 4.51 | 4.24 | 5.18 | 6.89 | 4.90 | 4.75 | 4.93 | 4.80 | 5.10 |
| Operating Income | 2.55 | 1.71 | 2.48 | 3.47 | 2.49 | 1.69 | 2.54 | 3.45 | 2.65 | 1.70 | 2.70 | 3.89 | 3.29 | 1.85 | 0.92 | 4.23 | 3.30 | 1.52 | 2.79 | 4.21 |
| Pretax Income | 2.15 | 1.31 | 2.13 | 3.16 | 2.16 | 1.34 | 2.22 | 3.13 | 2.30 | 1.38 | 2.35 | 3.55 | 2.94 | 1.61 | 0.63 | 3.97 | 3.06 | 1.32 | 2.57 | 3.99 |
| Tax Provision | 0.53 | 0.31 | 0.51 | 0.76 | 0.52 | 0.32 | 0.52 | 0.75 | 0.55 | 0.43 | 0.58 | 0.87 | 0.68 | 0.41 | 0.48 | 0.97 | 0.73 | 0.34 | 0.67 | 0.98 |
| Net Income | 1.63 | 1.00 | 1.62 | 2.40 | 1.64 | 1.02 | 1.70 | 2.38 | 1.76 | 0.96 | 1.77 | 2.67 | 2.26 | 1.21 | 0.15 | 2.99 | 2.33 | 0.98 | 1.90 | 3.02 |
| Basic EPS | 2.90 | 1.78 | 2.88 | 4.28 | 2.93 | 1.82 | 2.99 | 4.18 | 3.06 | 1.75 | 3.07 | 4.56 | 3.78 | 1.84 | 0.25 | 4.68 | 3.52 | 1.35 | 2.74 | 4.27 |
| Diluted EPS | 2.90 | 1.78 | 2.88 | 4.27 | 2.92 | 1.81 | 2.99 | 4.17 | 3.06 | 1.74 | 3.06 | 4.56 | 3.77 | 1.85 | 0.25 | 4.67 | 3.51 | 1.34 | 2.73 | 4.25 |
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 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 3.35 | 1.57 | 0.69 | 4.23 | 3.38 | 1.30 | 3.15 | 4.26 | 1.06 | 3.86 | 2.11 | 2.13 | 3.04 | 2.98 | 2.27 | 2.42 | 4.49 |
| Capital Expenditures | 0.52 | 0.60 | 0.60 | 0.50 | 0.52 | 0.57 | 0.43 | 0.38 | 0.58 | 0.39 | 0.38 | 0.40 | 0.34 | 0.34 | 0.41 | 0.39 | 0.46 |
| Free Cash Flow* | 2.83 | 0.96 | 0.09 | 3.74 | 2.86 | 0.73 | 2.73 | 3.88 | 0.49 | 3.48 | 1.73 | 1.72 | 2.69 | 2.63 | 1.86 | 2.04 | 4.03 |
| 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)| 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 |
|---|
| Dividends Per Share | 1.20 | 1.15 | 1.20 | 1.20 | 1.15 | 1.10 | 1.15 | 1.15 | 1.10 | 1.05 | 1.10 | 1.10 | 1.05 | 0.80 | 1.05 | 1.05 | 0.80 | 0.60 | 0.80 | 0.80 |