Financial Statements — POOL
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 | 0.06 | 0.13 | 0.08 | 0.07 | 0.09 | 0.10 | 0.07 | 0.09 | 0.05 | 0.03 | 0.05 | 0.09 | 0.04 | 0.08 | 0.06 | 0.03 |
| Accounts Receivable | 0.16 | 0.14 | 0.17 | 0.15 | 0.12 | 0.17 | 0.15 | 0.14 | 0.20 | 0.16 | 0.19 | 0.24 | 0.20 | 0.17 | 0.21 | 0.12 |
| Inventory | 1.66 | 1.22 | 1.33 | 1.46 | 1.18 | 1.30 | 1.50 | 1.26 | 1.39 | 1.69 | 1.54 | 1.58 | 1.64 | 1.04 | 0.89 | 0.98 |
| Total Current Assets | 2.34 | 1.85 | 2.03 | 2.08 | 1.74 | 2.01 | 2.14 | 1.83 | 2.10 | 2.31 | 2.20 | 2.47 | 2.40 | 1.63 | 1.56 | 1.52 |
| Property, Plant & Equipment | 0.27 | 0.27 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.21 | 0.21 | 0.20 | 0.18 | 0.18 | 0.18 | 0.11 | 0.11 | 0.11 |
| Goodwill | 0.71 | 0.71 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.69 | 0.69 | 0.69 | 0.69 | 0.28 | 0.28 | 0.27 |
| Intangible Assets | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.01 | 0.01 | 0.01 |
| Total Non-current Assets* | 1.66 | 1.65 | 1.64 | 1.63 | 1.63 | 1.64 | 1.62 | 1.60 | 1.58 | 1.56 | 1.49 | 1.49 | 1.48 | 0.66 | 0.66 | 0.62 |
| Total Assets | 4.00 | 3.50 | 3.67 | 3.71 | 3.37 | 3.64 | 3.76 | 3.43 | 3.68 | 3.86 | 3.69 | 3.96 | 3.88 | 2.28 | 2.21 | 2.14 |
| Accounts Payable | 1.00 | 0.46 | 0.53 | 0.89 | 0.40 | 0.52 | 0.91 | 0.43 | 0.49 | 0.74 | 0.44 | 0.60 | 0.69 | 0.41 | 0.44 | 0.63 |
| Short-term Debt | 0.01 | 0.01 | 0.02 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Total Current Liabilities | 1.25 | 0.72 | 0.81 | 1.16 | 0.73 | 0.81 | 1.14 | 0.71 | 0.77 | 0.98 | 0.74 | 0.89 | 0.96 | 0.72 | 0.70 | 0.84 |
| Long-term Debt | 1.23 | 1.05 | 1.21 | 0.97 | 0.88 | 1.07 | 0.94 | 1.00 | 1.15 | 1.33 | 1.50 | 1.58 | 1.48 | 0.35 | 0.41 | 0.42 |
| Total Non-current Liabilities* | 1.61 | 1.40 | 1.56 | 1.32 | 1.21 | 1.41 | 1.28 | 1.30 | 1.45 | 1.63 | 1.76 | 1.84 | 1.75 | 0.57 | 0.64 | 0.64 |
| Total Liabilities | 2.87 | 2.12 | 2.37 | 2.47 | 1.93 | 2.22 | 2.41 | 2.01 | 2.22 | 2.61 | 2.50 | 2.73 | 2.71 | 1.30 | 1.34 | 1.48 |
| Retained Earnings | 0.46 | 0.72 | 0.64 | 0.60 | 0.80 | 0.80 | 0.72 | 0.81 | 0.85 | 0.67 | 0.62 | 0.66 | 0.61 | 0.45 | 0.35 | 0.14 |
| Total Stockholder Equity | 1.13 | 1.38 | 1.30 | 1.24 | 1.43 | 1.42 | 1.35 | 1.42 | 1.46 | 1.26 | 1.19 | 1.23 | 1.17 | 0.99 | 0.87 | 0.66 |
* 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 | 1.14 | 0.98 | 1.45 | 1.78 | 1.07 | 0.99 | 1.43 | 1.77 | 1.12 | 1.00 | 1.47 | 1.86 | 1.21 | 1.10 | 1.62 | 2.06 | 1.41 | 1.04 | 1.41 | 1.79 |
| Cost of Revenue | 0.81 | 0.69 | 1.02 | 1.25 | 0.76 | 0.70 | 1.02 | 1.24 | 0.78 | 0.71 | 1.05 | 1.29 | 0.84 | 0.78 | 1.11 | 1.39 | 0.97 | 0.71 | 0.97 | 1.24 |
| Gross Profit | 0.33 | 0.30 | 0.43 | 0.54 | 0.31 | 0.29 | 0.42 | 0.53 | 0.34 | 0.29 | 0.43 | 0.57 | 0.37 | 0.32 | 0.50 | 0.67 | 0.45 | 0.32 | 0.44 | 0.55 |
| Selling, General & Admin | 0.25 | 0.24 | 0.25 | 0.26 | 0.23 | 0.23 | 0.24 | 0.26 | 0.23 | 0.21 | 0.23 | 0.24 | 0.22 | 0.21 | 0.24 | 0.25 | 0.21 | 0.20 | 0.21 | 0.21 |
| Total Operating Expenses | 0.25 | 0.24 | 0.25 | 0.26 | 0.23 | 0.23 | 0.24 | 0.26 | 0.23 | 0.21 | 0.23 | 0.24 | 0.22 | 0.21 | 0.24 | 0.25 | 0.21 | 0.19 | 0.20 | 0.21 |
| Operating Income | 0.08 | 0.05 | 0.18 | 0.27 | 0.08 | 0.06 | 0.18 | 0.27 | 0.11 | 0.08 | 0.19 | 0.33 | 0.15 | 0.11 | 0.26 | 0.42 | 0.24 | 0.13 | 0.24 | 0.34 |
| Pretax Income | 0.07 | 0.04 | 0.17 | 0.26 | 0.07 | 0.05 | 0.16 | 0.26 | 0.10 | 0.07 | 0.18 | 0.31 | 0.13 | 0.09 | 0.25 | 0.41 | 0.23 | 0.13 | 0.23 | 0.34 |
| Tax Provision | 0.02 | 0.01 | 0.04 | 0.07 | 0.01 | 0.01 | 0.04 | 0.07 | 0.02 | 0.02 | 0.04 | 0.08 | 0.03 | 0.02 | 0.06 | 0.10 | 0.05 | 0.02 | 0.05 | 0.08 |
| Net Income | 0.05 | 0.03 | 0.13 | 0.19 | 0.05 | 0.04 | 0.13 | 0.19 | 0.08 | 0.05 | 0.14 | 0.23 | 0.10 | 0.07 | 0.19 | 0.31 | 0.18 | 0.11 | 0.18 | 0.26 |
| Basic EPS | 1.46 | 0.87 | 3.41 | 5.19 | 1.42 | 1.01 | 3.29 | 5.02 | 2.05 | 1.36 | 3.54 | 5.95 | 2.60 | 1.90 | 4.82 | 7.71 | 4.46 | 2.69 | 4.60 | 6.47 |
| Diluted EPS | 1.45 | 0.86 | 3.40 | 5.17 | 1.42 | 1.00 | 3.27 | 4.99 | 2.04 | 1.35 | 3.51 | 5.91 | 2.58 | 1.88 | 4.78 | 7.63 | 4.41 | 2.64 | 4.54 | 6.37 |
Cash Flow Statement
(in millions 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 | 25.74 | 80.11 | 287.29 | (28.77) | 27.22 | 170.57 | 316.52 | 26.66 | 145.44 | 138.21 | 373.24 | 273.57 | 103.20 | 177.38 | 278.74 | 236.84 | (208.11) | (45.57) | 171.84 | 110.12 |
| Capital Expenditures | 8.59 | 8.21 | 20.73 | 14.10 | 13.30 | 13.53 | 11.02 | 17.89 | 17.04 | 17.14 | 12.77 | 14.62 | 15.57 | 15.65 | 8.16 | 10.64 | 9.16 | 13.44 | 6.89 | 8.49 |
| Free Cash Flow* | 17.15 | 71.90 | 266.55 | (42.86) | 13.93 | 157.04 | 305.49 | 8.77 | 128.40 | 121.07 | 360.47 | 258.95 | 87.63 | 161.73 | 270.58 | 226.20 | (217.27) | (59.01) | 164.95 | 101.62 |
| Investing Cash Flow | (7.76) | (12.04) | (27.28) | (14.90) | (13.56) | (16.73) | (11.10) | (19.39) | (18.95) | (17.09) | (12.65) | (24.30) | (17.56) | (16.36) | (7.08) | (18.27) | (9.16) | (807.50) | (9.61) | (22.97) |
| Financing Cash Flow | (58.49) | (91.01) | (215.52) | 53.76 | (20.61) | (164.76) | (311.75) | 24.13 | (124.16) | (141.30) | (328.29) | (223.02) | (105.52) | (163.25) | (313.05) | (164.07) | 228.72 | 793.90 | (136.70) | (55.87) |
* 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 | 1.25 | 1.25 | 1.25 | 1.25 | 1.20 | 1.20 | 1.20 | 1.20 | 1.10 | 1.10 | 1.10 | 1.10 | 1.00 | 1.00 | 1.00 | 1.00 | 0.80 | 0.80 | 0.80 | 0.80 |