Financial Statements — PH
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 | 0.48 | 0.43 | 0.47 | 0.41 | 0.40 | 0.37 | 0.41 | 0.38 | 0.45 | 0.53 | 0.76 | 0.50 | 0.47 | 0.45 | 0.48 | 0.49 | 0.56 | 0.74 |
| Short-term Investments | -- | -- | -- | -- | -- | -- | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
| Accounts Receivable | 3.16 | 2.76 | 2.87 | 2.85 | 2.45 | 2.71 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Inventory | 3.18 | 3.15 | 3.08 | 2.82 | 2.81 | 2.87 | 2.97 | 3.09 | 3.03 | 3.07 | 3.10 | 3.13 | 2.33 | 2.31 | 2.26 | 1.90 | 1.87 | 1.80 |
| Total Current Assets | 7.61 | 7.19 | 7.23 | 6.78 | 6.35 | 7.03 | 6.94 | 6.73 | 6.83 | 7.23 | 7.29 | 7.17 | 8.23 | 7.91 | 5.63 | 5.05 | 4.80 | 4.87 |
| Property, Plant & Equipment | 2.96 | 2.97 | 2.97 | 2.82 | 2.80 | 2.84 | 2.87 | 2.91 | 2.84 | 2.84 | 2.84 | 2.75 | 2.17 | 2.20 | 2.22 | 2.25 | 2.30 | 2.29 |
| Goodwill | 11.10 | 11.15 | 11.14 | 10.46 | 10.36 | 10.63 | 10.58 | 10.67 | 10.52 | 10.83 | 10.67 | 10.38 | 7.95 | 8.00 | 8.01 | 8.03 | 8.10 | 7.97 |
| Intangible Assets | 7.43 | 7.61 | 7.76 | 7.37 | 7.44 | 7.75 | 7.96 | 8.15 | 8.19 | 8.29 | 8.39 | 8.39 | 3.25 | 3.34 | 3.43 | 3.60 | 3.70 | 3.74 |
| Total Non-current Assets* | 23.07 | 23.32 | 23.45 | 22.14 | 21.92 | 22.57 | 22.64 | 22.97 | 22.76 | 23.28 | 23.24 | 22.79 | 14.32 | 14.49 | 14.61 | 14.79 | 15.03 | 14.92 |
| Total Assets | 30.68 | 30.51 | 30.68 | 28.92 | 28.27 | 29.60 | 29.58 | 29.69 | 29.59 | 30.52 | 30.52 | 29.95 | 22.55 | 22.40 | 20.24 | 19.84 | 19.83 | 19.79 |
| Accounts Payable | 2.30 | 2.05 | 2.15 | 1.98 | 1.79 | 1.95 | 1.96 | 1.97 | 2.04 | 2.08 | 1.97 | 2.02 | 1.73 | 1.60 | 1.64 | 1.55 | 1.34 | 1.26 |
| Total Current Liabilities | 6.74 | 6.09 | 6.78 | 5.61 | 5.99 | 7.34 | 7.99 | 7.50 | 7.67 | 5.79 | 5.70 | 5.50 | 5.41 | 5.26 | 3.28 | 3.04 | 3.21 | 3.33 |
| Long-term Debt | 6.77 | 7.48 | 7.49 | 7.42 | 6.67 | 6.67 | 7.29 | 8.11 | 8.60 | 11.41 | 12.03 | 12.24 | 6.23 | 6.25 | 6.26 | 6.57 | 6.60 | 7.06 |
| Total Non-current Liabilities* | 9.32 | 10.11 | 10.11 | 9.90 | 9.16 | 9.36 | 9.98 | 10.89 | 11.35 | 14.93 | 15.48 | 15.68 | 8.17 | 8.37 | 8.45 | 9.40 | 9.50 | 9.91 |
| Total Liabilities | 16.06 | 16.19 | 16.89 | 15.52 | 15.14 | 16.70 | 17.98 | 18.38 | 19.02 | 20.72 | 21.19 | 21.18 | 13.57 | 13.63 | 11.73 | 12.43 | 12.71 | 13.24 |
| Retained Earnings | 23.65 | 22.97 | 22.36 | 21.08 | 20.33 | 19.59 | 18.53 | 17.99 | 17.50 | 16.52 | 16.10 | 15.88 | 15.70 | 15.49 | 15.23 | 14.43 | 14.07 | 13.74 |
| Total Stockholder Equity | 14.61 | 14.31 | 13.78 | 13.39 | 13.12 | 12.89 | 11.59 | 11.30 | 10.57 | 9.78 | 9.32 | 8.76 | 8.96 | 8.76 | 8.49 | 7.39 | 7.11 | 6.53 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 5.49 | 5.17 | 5.08 | 5.24 | 4.96 | 4.74 | 4.90 | 5.19 | 5.07 | 4.82 | 4.85 | 5.10 | 5.06 | 4.67 | 4.23 | 4.19 | 4.09 | 3.82 | 3.76 | 3.96 |
| Cost of Revenue | 3.47 | 3.24 | 3.18 | 3.29 | 3.13 | 3.02 | 3.10 | 3.32 | 3.28 | 3.10 | 3.10 | 3.26 | 3.34 | 3.24 | 2.80 | 2.98 | 2.93 | 2.76 | 2.71 | 2.83 |
| Gross Profit | 2.02 | 1.93 | 1.91 | 1.96 | 1.83 | 1.72 | 1.81 | 1.86 | 1.79 | 1.72 | 1.75 | 1.83 | 1.72 | 1.44 | 1.44 | 1.21 | 1.16 | 1.06 | 1.05 | 1.13 |
| Selling, General & Admin | 0.88 | 0.84 | 0.87 | 0.84 | 0.78 | 0.78 | 0.85 | 0.82 | 0.82 | 0.81 | 0.87 | 0.83 | 0.87 | 0.81 | 0.84 | 0.43 | 0.41 | 0.38 | 0.41 | 0.41 |
| Total Operating Expenses | 0.79 | 0.75 | 0.72 | 0.77 | 0.72 | 0.73 | 0.75 | 0.77 | 0.76 | 0.75 | 0.77 | 0.79 | 0.81 | 0.77 | 0.65 | 0.40 | 0.38 | 0.36 | 0.35 | 0.39 |
| Operating Income | 1.23 | 1.18 | 1.18 | 1.19 | 1.11 | 0.99 | 1.06 | 1.09 | 1.03 | 0.97 | 0.98 | 1.04 | 0.91 | 0.67 | 0.79 | 0.81 | 0.77 | 0.70 | 0.69 | 0.74 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.12 | 0.13 | 0.13 | 0.16 | 0.15 | 0.15 | 0.12 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
| Pretax Income | 1.12 | 1.06 | 1.04 | 1.07 | 0.99 | 1.17 | 0.88 | 0.99 | 0.92 | 0.87 | 0.82 | 0.90 | 0.76 | 0.52 | 0.50 | 0.12 | 0.43 | 0.49 | 0.57 | 0.66 |
| Tax Provision | 0.22 | 0.22 | 0.23 | 0.15 | 0.03 | 0.22 | 0.18 | 0.20 | 0.19 | 0.19 | 0.17 | 0.19 | 0.17 | 0.12 | 0.12 | (0.01) | 0.09 | 0.10 | 0.12 | 0.15 |
| Net Income | 0.90 | 0.85 | 0.81 | 0.92 | 0.96 | 0.95 | 0.70 | 0.79 | 0.73 | 0.68 | 0.65 | 0.71 | 0.59 | 0.40 | 0.39 | 0.13 | 0.35 | 0.39 | 0.45 | 0.51 |
| Basic EPS | 7.16 | 6.69 | 6.39 | 7.24 | 7.48 | 7.37 | 5.43 | 6.10 | 5.65 | 5.31 | 5.07 | 5.52 | 4.61 | 3.08 | 3.02 | 1.01 | 2.71 | 3.02 | 3.50 | 3.92 |
| Diluted EPS | 7.06 | 6.60 | 6.29 | 7.16 | 7.37 | 7.25 | 5.34 | 6.06 | 5.56 | 5.23 | 4.99 | 5.48 | 4.54 | 3.04 | 2.98 | 1.00 | 2.67 | 2.97 | 3.45 | 3.88 |
Cash Flow Statement
(in billions USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 0.98 | 0.86 | 0.78 | 1.47 | 0.63 | 0.93 | 0.74 | 1.24 | 0.80 | 0.70 | 0.65 | 1.19 | 0.72 | 0.62 | 0.46 | 0.89 | 0.54 | 0.58 | 0.42 | 0.69 |
| Capital Expenditures | 0.10 | 0.09 | 0.09 | 0.13 | 0.09 | 0.12 | 0.10 | 0.12 | 0.08 | 0.11 | 0.10 | 0.11 | 0.09 | 0.10 | 0.08 | 0.07 | 0.05 | 0.06 | 0.05 | 0.07 |
| Free Cash Flow* | 0.88 | 0.77 | 0.69 | 1.34 | 0.54 | 0.81 | 0.65 | 1.12 | 0.72 | 0.60 | 0.55 | 1.08 | 0.63 | 0.52 | 0.37 | 0.82 | 0.49 | 0.52 | 0.38 | 0.62 |
| 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) | 1.34 | 3.12 | (0.47) | 1.69 | (0.42) | (0.41) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q3
2026 | Q2
2026 | 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 |
|---|
| Dividends Per Share | 1.80 | 1.80 | 1.80 | 1.80 | 1.63 | 1.63 | 1.63 | 1.63 | 1.48 | 1.48 | 1.48 | 1.48 | 1.33 | 1.33 | 1.33 | 1.33 | 1.03 | 1.03 | 1.03 | 1.03 |