Financial Statements — MSI
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 | 0.89 | 0.89 | 3.21 | 1.56 | 1.40 | 1.38 | 1.51 | 0.91 | 0.71 | 1.02 | 0.82 | 0.72 | 0.88 | 1.65 | 1.92 | 1.32 |
| Accounts Receivable | 2.05 | 2.02 | 1.85 | 1.77 | 1.85 | 1.76 | 1.59 | 1.67 | 1.51 | 1.34 | 1.37 | 1.28 | 1.15 | 1.20 | 1.17 | 1.09 |
| Inventory | 1.18 | 0.94 | 0.86 | 0.83 | 0.82 | 0.80 | 0.84 | 0.96 | 1.02 | 1.08 | 1.16 | 1.07 | 0.95 | 0.60 | 0.56 | 0.53 |
| Total Current Assets | 5.95 | 5.81 | 7.71 | 5.90 | 5.81 | 5.57 | 5.52 | 5.03 | 4.63 | 4.83 | 4.71 | 4.41 | 4.28 | 4.74 | 4.66 | 3.94 |
| Property, Plant & Equipment | 1.16 | 1.10 | 1.07 | 1.04 | 1.02 | 0.99 | 0.96 | 0.93 | 0.94 | 0.93 | 0.87 | 1.04 | 1.08 | 1.02 | 1.03 | 1.03 |
| Goodwill | 6.89 | 6.78 | 3.84 | 3.84 | 3.52 | 3.40 | 3.41 | 3.28 | 3.30 | 3.29 | 2.85 | 2.87 | 2.86 | 2.45 | 2.22 | 2.22 |
| Intangible Assets | 3.05 | 3.13 | 1.36 | 1.35 | 1.30 | 1.21 | 1.23 | 1.22 | 1.26 | 1.30 | 1.18 | 1.25 | 1.30 | 1.13 | 1.12 | 1.18 |
| Total Non-current Assets* | 13.13 | 12.99 | 8.70 | 8.53 | 8.08 | 7.77 | 7.81 | 7.40 | 7.63 | 7.53 | 6.92 | 7.26 | 7.37 | 6.69 | 6.47 | 6.48 |
| Total Assets | 19.08 | 18.80 | 16.41 | 14.43 | 13.89 | 13.35 | 13.33 | 12.44 | 12.25 | 12.35 | 11.63 | 11.67 | 11.65 | 11.42 | 11.13 | 10.42 |
| Accounts Payable | 0.93 | 0.94 | 0.91 | 0.85 | 0.87 | 0.86 | 0.82 | 0.72 | 0.68 | 0.72 | 0.89 | 0.92 | 0.83 | 0.62 | 0.55 | 0.48 |
| Short-term Debt | 0.55 | 0.93 | 0.07 | 0.32 | 0.32 | 0.56 | 0.31 | 1.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Total Current Liabilities | 5.56 | 5.66 | 4.46 | 4.92 | 4.67 | 4.64 | 4.63 | 5.29 | 3.77 | 3.97 | 3.77 | 3.80 | 3.89 | 3.43 | 3.18 | 3.10 |
| Long-term Debt | 8.41 | 8.41 | 7.66 | 5.68 | 5.67 | 5.74 | 5.99 | 4.70 | 6.02 | 6.01 | 6.01 | 6.01 | 5.69 | 5.69 | 5.69 | 5.16 |
| Total Non-current Liabilities* | 10.98 | 10.81 | 9.98 | 7.87 | 7.90 | 7.90 | 8.18 | 6.79 | 8.15 | 8.15 | 8.27 | 8.31 | 8.08 | 8.26 | 8.31 | 7.82 |
| Total Liabilities* | 16.54 | 16.47 | 14.44 | 12.79 | 12.56 | 12.54 | 12.81 | 12.07 | 11.92 | 12.12 | 12.03 | 12.12 | 11.97 | 11.69 | 11.49 | 10.92 |
| Retained Earnings | 2.60 | 2.59 | 2.34 | 2.22 | 1.97 | 1.61 | 1.40 | 1.33 | 1.33 | 1.33 | 0.99 | 0.94 | 1.00 | 1.20 | 1.15 | 1.08 |
| Total Stockholder Equity | 2.54 | 2.33 | 1.97 | 1.64 | 1.33 | 0.80 | 0.52 | 0.36 | 0.34 | 0.23 | (0.41) | (0.44) | (0.32) | (0.26) | (0.36) | (0.50) |
* 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 | 2.71 | 3.38 | 3.01 | 2.77 | 2.53 | 3.01 | 2.79 | 2.63 | 2.39 | 2.85 | 2.56 | 2.40 | 2.17 | 2.71 | 2.37 | 2.14 | 1.89 | 2.32 | 2.11 | 1.97 |
| Cost of Revenue | 1.35 | 1.61 | 1.46 | 1.35 | 1.23 | 1.46 | 1.36 | 1.29 | 1.20 | 1.39 | 1.28 | 1.21 | 1.13 | 1.36 | 1.34 | 1.15 | 1.03 | 1.14 | 1.06 | 1.02 |
| Gross Profit | 1.36 | 1.77 | 1.55 | 1.41 | 1.30 | 1.55 | 1.43 | 1.34 | 1.19 | 1.46 | 1.28 | 1.19 | 1.05 | 1.35 | 1.03 | 0.99 | 0.86 | 1.18 | 1.05 | 0.95 |
| Research & Development | 0.25 | 0.27 | 0.24 | 0.23 | 0.23 | 0.25 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 |
| Selling, General & Admin | 0.44 | 0.50 | 0.49 | 0.45 | 0.44 | 0.49 | 0.44 | 0.43 | 0.40 | 0.42 | 0.38 | 0.39 | 0.37 | 0.38 | 0.38 | 0.36 | 0.34 | 0.37 | 0.35 | 0.33 |
| Total Operating Expenses | 0.84 | 0.82 | 0.78 | 0.72 | 0.72 | 0.73 | 0.72 | 0.70 | 0.67 | 0.72 | 0.64 | 0.67 | 0.65 | 0.66 | 0.66 | 0.63 | 0.62 | 0.64 | 0.59 | 0.58 |
| Operating Income | 0.53 | 0.94 | 0.77 | 0.69 | 0.58 | 0.81 | 0.71 | 0.64 | 0.52 | 0.74 | 0.64 | 0.52 | 0.40 | 0.69 | 0.37 | 0.36 | 0.24 | 0.55 | 0.45 | 0.37 |
| Interest Expense | 0.11 | 0.12 | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 |
| Pretax Income | 0.44 | 0.86 | 0.73 | 0.68 | 0.55 | 0.79 | 0.70 | 0.58 | (0.09) | 0.71 | 0.59 | 0.49 | 0.36 | 0.66 | 0.33 | 0.30 | 0.22 | 0.52 | 0.41 | 0.34 |
| Tax Provision | 0.07 | 0.21 | 0.16 | 0.17 | 0.12 | 0.18 | 0.13 | 0.14 | (0.05) | 0.11 | 0.13 | 0.11 | 0.08 | 0.07 | 0.05 | 0.07 | (0.05) | 0.12 | 0.10 | 0.05 |
| Net Income | 0.37 | 0.65 | 0.56 | 0.51 | 0.43 | 0.61 | 0.56 | 0.44 | (0.04) | 0.60 | 0.46 | 0.37 | 0.28 | 0.59 | 0.28 | 0.23 | 0.27 | 0.40 | 0.31 | 0.29 |
| Basic EPS | 2.21 | 3.90 | 3.37 | 3.08 | 2.58 | 3.67 | 3.36 | 2.65 | (0.23) | 3.58 | 2.78 | 2.21 | 1.66 | 3.52 | 1.67 | 1.36 | 1.59 | 2.38 | 1.81 | 1.73 |
| Diluted EPS | 2.18 | 3.85 | 3.33 | 3.04 | 2.53 | 3.57 | 3.29 | 2.60 | (0.23) | 3.47 | 2.70 | 2.15 | 1.61 | 3.43 | 1.63 | 1.33 | 1.54 | 2.31 | 1.76 | 1.69 |
Cash Flow Statement
(in billions 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 | 0.45 | 1.26 | 0.80 | 0.27 | 0.51 | 1.07 | 0.76 | 0.18 | 0.38 | 1.25 | 0.71 | 0.09 | (0.01) | 1.27 | 0.39 | 0.01 | 0.15 | 0.70 | 0.38 | 0.39 |
| Capital Expenditures | 0.06 | 0.11 | 0.07 | 0.05 | 0.04 | 0.09 | 0.17 | 0.11 | 0.05 | 0.08 | 0.07 | 0.05 | 0.05 | 0.07 | 0.07 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 |
| Free Cash Flow* | 0.39 | 1.14 | 0.73 | 0.23 | 0.47 | 0.98 | 0.59 | 0.07 | 0.34 | 1.16 | 0.65 | 0.04 | (0.06) | 1.20 | 0.32 | (0.05) | 0.10 | 0.64 | 0.32 | 0.33 |
| Investing Cash Flow | (0.18) | (0.19) | (4.43) | (0.06) | (0.48) | (0.11) | (0.28) | (0.07) | (0.05) | (0.24) | (0.06) | (0.06) | (0.05) | (0.65) | (0.06) | (0.12) | (0.56) | (0.22) | (0.41) | (0.06) |
| Financing Cash Flow | (0.52) | (0.80) | 1.33 | 1.38 | (0.60) | (0.21) | (0.49) | (0.23) | (0.51) | (0.25) | (0.41) | (0.37) | (0.26) | (0.20) | (0.14) | 0.01 | (0.58) | (0.25) | (0.21) | 0.29 |
* 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 | 1.21 | 1.21 | 1.09 | 1.09 | 1.09 | 1.09 | 0.98 | 0.98 | 0.98 | 0.98 | 0.88 | 0.88 | 0.88 | 0.88 | 0.79 | 0.79 | 0.79 | 0.79 | 0.71 | 0.71 |