IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — PH

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.480.430.470.410.400.370.410.380.450.530.760.500.470.450.480.490.560.74
Short-term Investments------------0.010.010.010.020.020.020.040.040.040.040.040.03
Accounts Receivable3.162.762.872.852.452.71------------------------
Inventory3.183.153.082.822.812.872.973.093.033.073.103.132.332.312.261.901.871.80
Total Current Assets7.617.197.236.786.357.036.946.736.837.237.297.178.237.915.635.054.804.87
Property, Plant & Equipment2.962.972.972.822.802.842.872.912.842.842.842.752.172.202.222.252.302.29
Goodwill11.1011.1511.1410.4610.3610.6310.5810.6710.5210.8310.6710.387.958.008.018.038.107.97
Intangible Assets7.437.617.767.377.447.757.968.158.198.298.398.393.253.343.433.603.703.74
Total Non-current Assets*23.0723.3223.4522.1421.9222.5722.6422.9722.7623.2823.2422.7914.3214.4914.6114.7915.0314.92
Total Assets30.6830.5130.6828.9228.2729.6029.5829.6929.5930.5230.5229.9522.5522.4020.2419.8419.8319.79
Accounts Payable2.302.052.151.981.791.951.961.972.042.081.972.021.731.601.641.551.341.26
Total Current Liabilities6.746.096.785.615.997.347.997.507.675.795.705.505.415.263.283.043.213.33
Long-term Debt6.777.487.497.426.676.677.298.118.6011.4112.0312.246.236.256.266.576.607.06
Total Non-current Liabilities*9.3210.1110.119.909.169.369.9810.8911.3514.9315.4815.688.178.378.459.409.509.91
Total Liabilities16.0616.1916.8915.5215.1416.7017.9818.3819.0220.7221.1921.1813.5713.6311.7312.4312.7113.24
Retained Earnings23.6522.9722.3621.0820.3319.5918.5317.9917.5016.5216.1015.8815.7015.4915.2314.4314.0713.74
Total Stockholder Equity14.6114.3113.7813.3913.1212.8911.5911.3010.579.789.328.768.968.768.497.397.116.53

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue5.495.175.085.244.964.744.905.195.074.824.855.105.064.674.234.194.093.823.763.96
Cost of Revenue3.473.243.183.293.133.023.103.323.283.103.103.263.343.242.802.982.932.762.712.83
Gross Profit2.021.931.911.961.831.721.811.861.791.721.751.831.721.441.441.211.161.061.051.13
Selling, General & Admin0.880.840.870.840.780.780.850.820.820.810.870.830.870.810.840.430.410.380.410.41
Total Operating Expenses0.790.750.720.770.720.730.750.770.760.750.770.790.810.770.650.400.380.360.350.39
Operating Income1.231.181.181.191.110.991.061.091.030.970.981.040.910.670.790.810.770.700.690.74
Interest Expense----------------0.120.130.130.160.150.150.120.070.060.060.060.06
Pretax Income1.121.061.041.070.991.170.880.990.920.870.820.900.760.520.500.120.430.490.570.66
Tax Provision0.220.220.230.150.030.220.180.200.190.190.170.190.170.120.12(0.01)0.090.100.120.15
Net Income0.900.850.810.920.960.950.700.790.730.680.650.710.590.400.390.130.350.390.450.51
Basic EPS7.166.696.397.247.487.375.436.105.655.315.075.524.613.083.021.012.713.023.503.92
Diluted EPS7.066.606.297.167.377.255.346.065.565.234.995.484.543.042.981.002.672.973.453.88

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow0.980.860.781.470.630.930.741.240.800.700.651.190.720.620.460.890.540.580.420.69
Capital Expenditures0.100.090.090.130.090.120.100.120.080.110.100.110.090.100.080.070.050.060.050.07
Free Cash Flow*0.880.770.691.340.540.810.651.120.720.600.551.080.630.520.370.820.490.520.380.62
Investing Cash Flow(0.09)(0.07)(1.08)(0.12)(0.07)0.50(0.09)(0.10)(0.06)(0.08)(0.06)(0.09)(0.06)(0.09)(7.93)(0.29)(0.05)(0.03)(0.04)(0.05)
Financing Cash Flow(0.84)(0.83)0.31(1.30)(0.58)(1.39)(0.71)(1.11)(0.70)(0.69)(0.62)(1.16)(0.88)(0.27)1.343.12(0.47)1.69(0.42)(0.41)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Dividends Per Share1.801.801.801.801.631.631.631.631.481.481.481.481.331.331.331.331.031.031.031.03