Financial Statements — ROL
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 | 0.11 | 0.12 | 0.13 | 0.12 | 0.20 | 0.10 | 0.11 | 0.11 | 0.14 | 0.15 | 0.11 | 0.12 | 0.22 | 0.26 | 0.12 | 0.13 | 0.12 |
| Accounts Receivable | 0.24 | 0.21 | 0.24 | 0.23 | 0.19 | 0.23 | 0.21 | 0.18 | 0.20 | 0.18 | 0.15 | 0.17 | 0.16 | 0.14 | 0.15 | 0.14 | 0.12 |
| Inventory | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Current Assets | 0.59 | 0.51 | 0.55 | 0.54 | 0.56 | 0.49 | 0.47 | 0.42 | 0.48 | 0.46 | 0.37 | 0.40 | 0.51 | 0.50 | 0.37 | 0.38 | 0.33 |
| Property, Plant & Equipment | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 |
| Goodwill | 1.45 | 1.38 | 1.36 | 1.34 | 1.18 | 1.14 | 1.12 | 1.10 | 1.05 | 1.05 | 0.85 | 0.77 | 0.74 | 0.73 | 0.67 | 0.66 | 0.66 |
| Intangible Assets | 0.44 | 0.41 | 0.44 | 0.44 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 | 0.42 | 0.31 | 0.34 | 0.33 | 0.33 | 0.30 | -- | -- |
| Total Non-current Assets* | 2.76 | 2.65 | 2.67 | 2.64 | 2.39 | 2.33 | 2.29 | 2.23 | 2.16 | 2.14 | 1.77 | 1.71 | 1.66 | 1.63 | 1.53 | 1.55 | 1.54 |
| Total Assets | 3.35 | 3.16 | 3.22 | 3.18 | 2.95 | 2.82 | 2.77 | 2.66 | 2.64 | 2.60 | 2.14 | 2.11 | 2.17 | 2.13 | 1.90 | 1.92 | 1.88 |
| Accounts Payable | 0.08 | 0.06 | 0.05 | 0.07 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.07 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.07 | 0.07 |
| Short-term Debt | 0.22 | 0.16 | 0.00 | 0.06 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 0.94 | 0.79 | 0.71 | 0.79 | 0.64 | 0.62 | 0.61 | 0.59 | 0.58 | 0.58 | 0.47 | 0.51 | 0.52 | 0.48 | 0.48 | 0.52 | 0.51 |
| Long-term Debt | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Liabilities* | 0.99 | 0.98 | 0.97 | 0.95 | 0.96 | 0.88 | 0.92 | 0.90 | 0.96 | 0.68 | 0.38 | 0.41 | 0.50 | 0.54 | 0.33 | 0.35 | 0.38 |
| Total Liabilities | 1.93 | 1.78 | 1.69 | 1.74 | 1.59 | 1.50 | 1.53 | 1.49 | 1.54 | 1.26 | 0.85 | 0.92 | 1.02 | 1.02 | 0.80 | 0.87 | 0.89 |
| Retained Earnings | 0.79 | 0.76 | 0.91 | 0.82 | 0.76 | 0.71 | 0.65 | 0.59 | 0.53 | 0.76 | 0.71 | 0.63 | 0.58 | 0.52 | 0.52 | 0.47 | 0.41 |
| Total Stockholder Equity | 1.43 | 1.38 | 1.53 | 1.44 | 1.36 | 1.32 | 1.24 | 1.17 | 1.10 | 1.34 | 1.29 | 1.20 | 1.15 | 1.11 | 1.10 | 1.05 | 0.99 |
* 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 | 1.08 | 0.91 | 0.91 | 1.03 | 1.00 | 0.82 | 0.83 | 0.92 | 0.89 | 0.75 | 0.75 | 0.84 | 0.82 | 0.66 | 0.66 | 0.73 | 0.71 | 0.59 | 0.60 | 0.65 |
| Cost of Revenue* | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.37 | 0.32 | -- | 0.31 |
| Gross Profit | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.34 | 0.27 | -- | 0.34 |
| Selling, General & Admin | 0.33 | 0.28 | 0.27 | 0.30 | 0.31 | 0.25 | 0.25 | 0.27 | 0.27 | 0.22 | 0.22 | 0.24 | 0.26 | 0.20 | 0.19 | 0.21 | 0.22 | 0.18 | 0.19 | 0.19 |
| Total Operating Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.21 | 0.19 | -- | 0.22 |
| Operating Income | 0.20 | 0.15 | 0.16 | 0.23 | 0.20 | 0.14 | 0.15 | 0.19 | 0.18 | 0.13 | 0.14 | 0.18 | 0.15 | 0.11 | 0.13 | 0.14 | 0.13 | 0.09 | 0.09 | -- |
| Pretax Income | 0.19 | 0.14 | 0.15 | 0.22 | 0.19 | 0.14 | 0.15 | 0.19 | 0.18 | 0.12 | 0.15 | 0.17 | 0.15 | 0.12 | 0.13 | 0.14 | 0.13 | 0.09 | 0.09 | 0.13 |
| Tax Provision | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 |
| Net Income | 0.14 | 0.11 | 0.12 | 0.16 | 0.14 | 0.11 | 0.11 | 0.14 | 0.13 | 0.09 | 0.11 | 0.13 | 0.11 | 0.09 | 0.09 | 0.11 | 0.10 | 0.07 | 0.07 | 0.09 |
| Basic EPS | 0.30 | 0.22 | 0.24 | 0.34 | 0.29 | 0.22 | 0.22 | 0.28 | 0.27 | 0.19 | 0.23 | 0.26 | 0.22 | 0.18 | 0.18 | 0.22 | 0.20 | 0.15 | 0.13 | 0.19 |
| Diluted EPS | 0.30 | 0.22 | 0.24 | 0.34 | 0.29 | 0.22 | 0.22 | 0.28 | 0.27 | 0.19 | 0.23 | 0.26 | 0.22 | 0.18 | 0.18 | 0.22 | 0.16 | 0.15 | 0.13 | 0.19 |
* Derived from reported values
Cash Flow Statement
(in millions 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 | 172.51 | 118.37 | 164.74 | 191.35 | 175.12 | 146.89 | 188.16 | 146.95 | 145.12 | 127.43 | 152.82 | 127.36 | 147.41 | 100.77 | 123.39 | 127.72 | 127.29 | 87.53 | 102.89 | 79.71 |
| Capital Expenditures | 6.43 | 7.14 | 5.73 | 8.50 | 7.08 | 6.78 | 4.18 | 7.52 | 8.70 | 7.17 | 11.19 | 6.87 | 6.78 | 7.64 | 7.71 | 7.04 | 7.89 | 8.00 | 7.16 | 6.80 |
| Free Cash Flow* | 166.08 | 111.23 | 159.02 | 182.85 | 168.05 | 140.11 | 183.98 | 139.43 | 136.42 | 120.26 | 141.64 | 120.49 | 140.64 | 93.14 | 115.69 | 120.68 | 119.40 | 79.54 | 95.73 | 72.90 |
| Investing Cash Flow | (121.64) | (24.57) | (23.88) | (39.72) | (230.52) | (32.57) | (52.67) | (29.94) | (41.16) | (52.46) | (10.56) | (30.71) | (318.03) | (13.59) | (10.76) | (61.35) | (42.10) | (19.93) | (110.07) | (17.52) |
| Financing Cash Flow | (58.53) | (76.19) | (168.43) | (146.57) | (23.96) | (4.61) | (135.20) | (131.62) | (109.63) | (64.25) | (183.16) | (106.45) | 211.28 | (71.08) | (139.73) | (165.64) | (112.73) | 82.09 | (5.47) | (66.79) |
* 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 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.10 | 0.10 | 0.10 | 0.18 | 0.08 |