IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — RBC

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q3 2023Q2 2023Q1 2023Q3 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.110.090.130.060.090.080.070.080.060.060.260.180.131.350.14
Short-term Investments----------------------0.120.080.09--
Accounts Receivable0.290.280.290.260.260.250.230.210.240.250.200.110.110.110.11
Inventory0.780.770.680.660.650.640.630.580.620.600.510.370.370.370.37
Total Current Assets1.221.191.141.001.020.990.960.900.940.940.990.790.691.860.64
Property, Plant & Equipment0.420.410.360.360.360.360.370.380.370.370.400.210.210.200.22
Goodwill1.991.991.881.871.881.871.881.871.871.871.890.280.280.280.28
Intangible Assets0.350.340.320.280.271.380.211.470.200.181.520.150.160.150.16
Total Non-current Assets*3.923.923.653.663.693.703.743.793.753.763.890.700.720.710.71
Total Assets5.145.114.794.674.714.704.694.694.694.704.881.491.412.571.35
Accounts Payable0.140.140.140.130.130.130.120.140.130.140.140.040.040.050.05
Short-term Debt--------------0.490.490.49----------
Total Current Liabilities0.660.380.340.290.290.330.290.280.290.320.340.100.090.110.10
Long-term Debt0.991.070.921.001.101.131.261.461.321.341.790.010.021.300.02
Total Non-current Liabilities*1.221.551.331.431.541.561.711.931.771.792.200.120.120.120.11
Total Liabilities1.881.921.671.731.831.892.002.212.062.112.540.220.200.230.21
Retained Earnings1.651.581.521.381.321.271.160.991.121.070.890.880.830.890.79
Total Stockholder Equity*3.263.193.122.942.882.802.702.482.632.592.331.271.202.341.14

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue518.00461.60455.30436.00437.70394.40397.90406.30413.70373.90394.43351.63385.60387.10358.88266.95156.21160.29145.86160.90
Cost of Revenue288.00257.20254.70240.80244.30219.50224.10222.30235.40215.90227.97205.59219.30219.20221.39173.6192.4397.8390.2798.44
Gross Profit230.00204.40200.60195.20193.40174.90173.80184.00178.30158.00166.46146.04166.30167.90137.4993.3563.7762.4755.5962.46
Selling, General & Admin86.9077.9077.4073.9072.1070.1069.5067.6064.4063.9059.5756.7860.5064.7064.9343.2029.8027.4125.7429.67
Total Operating Expenses110.90101.40102.8094.1092.7089.3087.7086.5084.10244.2080.3475.6578.5082.9088.6178.9733.0532.7329.0535.34
Operating Income119.10103.0097.80101.10100.7085.6086.1097.5094.2075.2086.1270.3987.8085.0048.8814.3730.7229.7426.5427.12
Interest Expense(35.60)(13.00)(13.40)12.2012.8014.2015.6017.2018.8019.3021.6720.9020.1020.5013.5711.850.320.340.3315.77
Pretax Income108.9089.3083.4087.7087.9074.7069.4079.9074.1056.8060.3447.9566.9064.0035.111.1330.8729.6426.2611.64
Tax Provision17.2021.9023.4019.2015.2016.8015.2018.5012.5010.2011.1511.6915.2014.0013.261.194.874.684.704.72
Net Income91.7067.4060.0068.5072.7057.9054.2061.4061.6046.6049.2036.2651.7050.0021.85(0.06)26.0024.9521.576.93
Basic EPS2.922.141.902.182.341.831.671.921.941.411.511.061.591.530.96(0.20)1.041.000.870.25
Diluted EPS2.892.131.902.172.331.821.651.901.921.391.491.051.581.520.95(0.20)1.030.990.860.25

Cash Flow Statement

(in billions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow0.090.120.090.120.070.080.040.100.080.200.070.150.050.060.050.130.050.040.040.03
Capital Expenditures0.020.020.020.020.010.010.010.010.010.020.010.020.010.010.010.020.000.000.000.00
Free Cash Flow*0.070.100.070.100.060.070.040.090.070.170.060.130.050.050.040.110.050.040.030.02
Investing Cash Flow(0.02)(0.02)(0.29)(0.02)(0.01)(0.01)(0.02)(0.01)(0.01)(0.04)(0.01)-0.00(0.03)(0.01)(0.01)(2.84)(0.03)(0.02)(0.08)-0.00
Financing Cash Flow(0.12)(0.08)0.16(0.01)(0.08)(0.10)(0.01)(0.07)(0.08)(0.15)(0.08)(0.16)(0.03)(0.06)(0.11)2.810.000.000.00-0.00

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2025Q2 2025Q3 2022Q2 2021Q4 2016Q3 2016Q2 2016Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015
Dividends Per Share23.0023.00100.00100.000.000.000.000.000.000.000.000.00