Financial Statements — R
Balance Sheet
(in billions USD)| Metric | 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 | 0.22 | 0.18 | 0.19 | 0.18 | 0.15 | 0.16 | 0.16 | 0.23 | 0.16 | 0.22 | 0.25 | 0.46 | 0.45 | 0.22 | 0.20 | 0.27 | 0.09 |
| Accounts Receivable | 2.00 | 1.93 | 2.13 | 1.85 | 1.83 | 1.87 | 1.86 | 1.81 | 1.65 | 1.57 | 1.68 | 1.62 | 1.69 | 1.60 | 1.36 | 1.30 | 1.19 |
| Inventory | -- | -- | -- | -- | -- | -- | -- | -- | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 |
| Total Current Assets | 2.55 | 2.49 | 2.61 | 2.34 | 2.33 | 2.38 | 2.37 | 2.41 | 2.11 | 2.12 | 2.26 | 2.34 | 2.42 | 2.11 | 1.84 | 1.79 | 1.53 |
| Property, Plant & Equipment | 1.29 | 1.29 | 1.24 | 1.20 | 1.19 | 1.20 | 1.21 | 1.23 | 1.16 | 1.13 | 1.09 | 1.12 | 1.07 | 1.05 | 0.94 | 0.93 | 0.93 |
| Goodwill | 1.16 | 1.16 | 1.15 | 1.15 | 1.16 | 1.13 | 1.12 | 1.02 | 0.86 | 0.86 | 0.86 | 0.87 | 0.85 | 0.84 | 0.48 | 0.48 | 0.48 |
| Intangible Assets | 0.38 | 0.40 | 0.43 | 0.44 | 0.44 | 0.48 | 0.49 | 0.57 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.32 | 0.04 | 0.04 | 0.04 |
| Total Non-current Assets* | 13.54 | 13.74 | 13.94 | 14.13 | 14.09 | 14.12 | 14.04 | 14.08 | 13.22 | 12.85 | 12.28 | 12.16 | 12.06 | 12.12 | 11.06 | 11.11 | 11.14 |
| Total Assets | 16.09 | 16.23 | 16.55 | 16.47 | 16.42 | 16.50 | 16.41 | 16.48 | 15.33 | 14.97 | 14.54 | 14.50 | 14.48 | 14.24 | 12.90 | 12.90 | 12.67 |
| Accounts Payable | 0.73 | 0.73 | 0.68 | 0.84 | 0.86 | 0.89 | 0.80 | 0.85 | 0.91 | 0.93 | 0.98 | 0.88 | 0.97 | 0.87 | 0.73 | 0.67 | 0.55 |
| Short-term Debt | 1.97 | 1.72 | 0.58 | 0.73 | 1.11 | 0.98 | 1.09 | 0.74 | 1.89 | 1.33 | 1.67 | 1.05 | 1.41 | 1.56 | 1.35 | 1.36 | 0.79 |
| Total Current Liabilities | 3.94 | 3.67 | 2.56 | 2.87 | 3.20 | 3.21 | 3.18 | 2.92 | 3.99 | 3.41 | 3.76 | 3.20 | 3.59 | 3.56 | 3.15 | 3.06 | 2.29 |
| Long-term Debt | 5.49 | 5.97 | 7.28 | 6.99 | 6.65 | 6.63 | 6.45 | 6.80 | 4.73 | 5.20 | 4.67 | 5.29 | 5.18 | 5.22 | 4.63 | 4.87 | 5.58 |
| Total Non-current Liabilities* | 9.27 | 9.70 | 10.89 | 10.53 | 10.22 | 10.23 | 10.14 | 10.50 | 8.25 | 8.46 | 7.78 | 8.29 | 8.06 | 8.03 | 7.23 | 7.43 | 8.11 |
| Total Liabilities | 13.21 | 13.37 | 13.45 | 13.40 | 13.42 | 13.44 | 13.33 | 13.42 | 12.23 | 11.88 | 11.54 | 11.49 | 11.64 | 11.59 | 10.38 | 10.48 | 10.39 |
| Retained Earnings | 2.43 | 2.42 | 2.62 | 2.59 | 2.57 | 2.58 | 2.59 | 2.57 | 2.51 | 2.49 | 2.60 | 2.53 | 2.38 | 2.17 | 2.12 | 2.02 | 1.92 |
| Total Stockholder Equity | 2.88 | 2.86 | 3.09 | 3.07 | 3.00 | 3.06 | 3.08 | 3.07 | 3.10 | 3.10 | 3.01 | 3.01 | 2.83 | 2.65 | 2.51 | 2.42 | 2.28 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q3
2021 |
|---|
| Total Revenue | 3.35 | 3.13 | 3.17 | 3.17 | 3.19 | 3.13 | 3.19 | 3.17 | 3.18 | 3.10 | 3.02 | 2.92 | 2.88 | 2.95 | 3.09 | 3.04 | 3.03 | 2.85 | 2.60 | 2.46 |
| Selling, General & Admin | 0.39 | 0.38 | 0.34 | 0.38 | 0.38 | 0.37 | 0.36 | 0.37 | 0.37 | 0.38 | 0.37 | 0.35 | 0.34 | 0.36 | 0.40 | 0.35 | 0.36 | 0.30 | 0.29 | 0.26 |
| Interest Expense | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 |
| Pretax Income | 0.19 | 0.12 | 0.18 | 0.19 | 0.18 | 0.13 | 0.18 | 0.19 | 0.18 | 0.11 | 0.16 | 0.21 | 0.04 | 0.20 | 0.29 | 0.33 | 0.34 | 0.25 | 0.24 | 0.18 |
| Tax Provision | 0.05 | 0.03 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.03 | 0.04 | 0.05 | 0.06 | 0.06 | 0.09 | 0.09 | 0.10 | 0.08 | 0.05 | 0.04 |
| Net Income | 0.13 | 0.09 | 0.13 | 0.14 | 0.13 | 0.10 | 0.14 | 0.14 | 0.13 | 0.09 | 0.12 | 0.16 | (0.02) | 0.14 | 0.21 | 0.25 | 0.24 | 0.18 | 0.18 | 0.14 |
| Basic EPS | 3.43 | 2.36 | 3.27 | 3.38 | 3.18 | 2.32 | 3.17 | 3.30 | 2.89 | 1.93 | 2.75 | 3.55 | (0.40) | 2.99 | 4.30 | 4.91 | 4.78 | 3.42 | 3.44 | 2.63 |
| Diluted EPS | 3.39 | 2.33 | 3.22 | 3.32 | 3.13 | 2.27 | 3.09 | 3.24 | 2.84 | 1.89 | 2.72 | 3.47 | (0.40) | 2.94 | 4.17 | 4.82 | 4.70 | 3.35 | 3.37 | 2.57 |
Cash Flow Statement
(in billions USD)| Metric | 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 | Q3
2021 |
|---|
| Operating Cash Flow | 0.68 | 0.58 | 0.75 | 0.44 | 0.75 | 0.65 | 0.56 | 0.63 | 0.55 | 0.53 | 0.51 | 0.62 | 0.74 | 0.48 | 0.52 | 0.68 | 0.64 | 0.47 | 0.49 | 0.55 |
| Capital Expenditures | 0.41 | 0.43 | 0.41 | 0.53 | 0.69 | 0.51 | 0.76 | 0.60 | 0.64 | 0.69 | 0.78 | 0.81 | 1.01 | 0.64 | 0.71 | 0.72 | 0.61 | 0.58 | 0.51 | 0.52 |
| Free Cash Flow* | 0.27 | 0.16 | 0.34 | (0.08) | 0.06 | 0.14 | (0.20) | 0.03 | (0.09) | (0.16) | (0.27) | (0.18) | (0.27) | (0.16) | (0.19) | (0.04) | 0.03 | (0.12) | (0.02) | 0.03 |
| Investing Cash Flow | (0.27) | (0.32) | (0.30) | (0.41) | (0.55) | (0.39) | (0.64) | (0.50) | (0.49) | (0.81) | (0.85) | (0.61) | (0.83) | (0.38) | (0.50) | (0.37) | (0.20) | (0.78) | (0.59) | (0.33) |
| Financing Cash Flow | (0.37) | (0.28) | (0.44) | (0.02) | (0.18) | (0.26) | 0.09 | (0.13) | (0.12) | 0.32 | 0.38 | (0.07) | 0.07 | (0.13) | (0.26) | (0.27) | (0.20) | (0.13) | 0.56 | (0.29) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | 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 | Q3
2021 |
|---|
| Dividends Per Share | 0.91 | 0.91 | 0.91 | 0.91 | 0.81 | 0.81 | 0.81 | 0.81 | 0.71 | 0.71 | 0.71 | 0.71 | 0.62 | 0.62 | 0.62 | 0.62 | 0.58 | 0.58 | 0.58 | 0.58 |