Financial Statements — STE
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 | 0.42 | 0.32 | 0.28 | 0.16 | 0.17 | 0.20 | 0.20 | 0.21 | 0.21 | 0.26 | 0.26 | 0.32 | 0.36 | 0.38 | 0.53 | 0.25 | 0.31 | 0.26 |
| Accounts Receivable | 0.99 | 0.95 | 0.95 | 0.92 | 0.92 | 0.89 | 0.96 | 0.94 | 0.89 | 0.82 | 0.78 | 0.76 | 0.75 | 0.76 | 0.74 | 0.56 | 0.50 | 0.50 |
| Inventory | 0.67 | 0.66 | 0.64 | 0.65 | 0.69 | 0.70 | 0.86 | 0.82 | 0.77 | 0.69 | 0.64 | 0.62 | 0.59 | 0.56 | 0.59 | 0.29 | 0.28 | 0.28 |
| Total Current Assets | 2.29 | 2.11 | 2.06 | 1.90 | 1.94 | 1.94 | 2.22 | 2.17 | 2.03 | 1.98 | 1.89 | 1.85 | 1.93 | 1.90 | 2.01 | 1.18 | 1.15 | 1.10 |
| Property, Plant & Equipment | 2.13 | 2.09 | 2.05 | 1.92 | 1.93 | 1.83 | 1.84 | 1.74 | 1.73 | 1.67 | 1.57 | 1.57 | 1.52 | 1.51 | 1.50 | 1.23 | 1.18 | 1.15 |
| Goodwill | 4.23 | 4.22 | 4.22 | 4.04 | 4.15 | 4.06 | 4.11 | 4.04 | 3.89 | 3.85 | 3.71 | 4.32 | 5.12 | 5.13 | 5.29 | 2.93 | 2.42 | 2.37 |
| Intangible Assets | 1.69 | 1.75 | 1.82 | 1.92 | 2.00 | 2.05 | 2.99 | 3.06 | 2.87 | 3.03 | 3.08 | 3.19 | 2.88 | 2.95 | 3.05 | 1.04 | 0.55 | 0.55 |
| Total Non-current Assets* | 8.31 | 8.30 | 8.35 | 8.11 | 8.30 | 8.17 | 9.22 | 9.11 | 8.75 | 8.82 | 8.60 | 9.34 | 9.76 | 9.85 | 10.09 | 5.40 | 4.34 | 4.27 |
| Total Assets | 10.59 | 10.41 | 10.41 | 10.01 | 10.24 | 10.11 | 11.44 | 11.28 | 10.78 | 10.80 | 10.49 | 11.19 | 11.69 | 11.75 | 12.10 | 6.58 | 5.49 | 5.36 |
| Accounts Payable | 0.29 | 0.31 | 0.30 | 0.24 | 0.24 | 0.23 | 0.28 | 0.29 | 0.26 | 0.24 | 0.23 | 0.23 | 0.21 | 0.22 | 0.23 | 0.13 | 0.12 | 0.13 |
| Short-term Debt | 0.00 | 0.00 | 0.00 | 0.13 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.15 | 0.15 | 0.13 | 0.02 | 0.01 | -- | -- | 0.04 |
| Total Current Liabilities | 0.92 | 0.89 | 0.93 | 0.89 | 0.81 | 0.83 | 0.91 | 0.87 | 0.89 | 0.80 | 0.87 | 0.91 | 0.90 | 0.79 | 1.15 | 0.51 | 0.44 | 0.48 |
| Long-term Debt | 1.90 | 1.90 | 1.90 | 2.04 | 2.16 | 2.24 | 3.23 | 3.37 | 2.86 | 3.00 | 2.87 | 2.85 | 3.18 | 3.42 | 3.26 | 1.71 | 1.02 | 1.02 |
| Total Non-current Liabilities* | 2.50 | 2.50 | 2.51 | 2.69 | 2.83 | 2.90 | 4.09 | 4.22 | 3.72 | 3.95 | 3.80 | 3.86 | 4.16 | 4.42 | 4.37 | 2.20 | 1.39 | 1.39 |
| Total Liabilities | 3.42 | 3.39 | 3.44 | 3.58 | 3.63 | 3.74 | 5.01 | 5.09 | 4.61 | 4.75 | 4.68 | 4.77 | 5.07 | 5.21 | 5.52 | 2.70 | 1.83 | 1.87 |
| Retained Earnings | 2.86 | 2.73 | 2.60 | 2.39 | 2.27 | 2.18 | 2.13 | 2.05 | 1.98 | 1.77 | 1.70 | 2.06 | 1.99 | 1.89 | 1.87 | 1.87 | 1.79 | 1.70 |
| Total Stockholder Equity | 7.15 | 7.01 | 6.96 | 6.42 | 6.59 | 6.35 | 6.42 | 6.18 | 6.17 | 6.04 | 5.80 | 6.41 | 6.61 | 6.54 | 6.57 | 3.87 | 3.65 | 3.47 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q4
2026 | 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 |
|---|
| Total Revenue | 1.59 | 1.50 | 1.46 | 1.39 | 1.48 | 1.37 | 1.33 | 1.28 | 1.12 | 1.40 | 1.34 | 1.28 | 1.38 | 1.22 | 1.20 | 1.16 | 1.21 | 1.21 | 1.20 | 0.97 |
| Cost of Revenue* | 0.89 | 0.84 | 0.81 | 0.76 | 0.84 | 0.76 | 0.75 | 0.71 | 0.67 | 0.79 | 0.75 | 0.71 | 0.80 | 0.69 | 0.67 | 0.64 | 0.64 | 0.67 | 0.72 | 0.54 |
| Gross Profit | 0.70 | 0.66 | 0.65 | 0.63 | 0.64 | 0.61 | 0.58 | 0.57 | 0.45 | 0.60 | 0.59 | 0.57 | 0.59 | 0.52 | 0.53 | 0.52 | 0.57 | 0.54 | 0.48 | 0.43 |
| Research & Development | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 |
| Selling, General & Admin | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.34 | 0.33 | 0.34 | 0.15 | 0.36 | 0.38 | 0.36 | 0.34 | 0.31 | 0.32 | 0.33 | 0.45 | 0.31 | 0.34 | 0.39 |
| Total Operating Expenses | 0.38 | 0.38 | 0.38 | 0.38 | 0.43 | 0.37 | 0.36 | 0.39 | 0.20 | 0.39 | 0.41 | 0.38 | 0.36 | 0.33 | 0.84 | 0.36 | 0.48 | 0.34 | 0.36 | 0.41 |
| Operating Income | 0.32 | 0.27 | 0.27 | 0.25 | 0.22 | 0.25 | 0.22 | 0.19 | 0.25 | 0.22 | 0.19 | 0.19 | 0.23 | 0.19 | (0.31) | 0.16 | 0.09 | 0.20 | 0.12 | 0.01 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.30 | 0.26 | 0.25 | 0.23 | 0.20 | 0.23 | 0.19 | 0.18 | 0.22 | 0.18 | 0.15 | 0.16 | 0.20 | 0.16 | (0.33) | 0.13 | 0.07 | 0.18 | 0.09 | (0.03) |
| Tax Provision | 0.08 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.01 | 0.04 | (0.02) | 0.02 | 0.02 | 0.04 | 0.02 | (0.01) |
| Net Income | 0.22 | 0.19 | 0.19 | 0.18 | 0.15 | 0.17 | 0.15 | 0.15 | -0.00 | 0.14 | 0.12 | 0.12 | 0.19 | 0.12 | (0.32) | 0.11 | 0.05 | 0.14 | 0.07 | (0.02) |
| Basic EPS | 2.26 | 1.96 | 1.95 | 1.80 | 1.49 | 1.76 | 1.52 | 1.47 | (0.01) | 1.42 | 1.17 | 1.25 | 1.87 | 1.24 | (3.15) | 1.11 | 0.60 | 1.44 | 0.70 | (0.24) |
| Diluted EPS | 2.24 | 1.96 | 1.94 | 1.79 | 1.48 | 1.75 | 1.51 | 1.46 | (0.02) | 1.42 | 1.16 | 1.25 | 1.88 | 1.24 | (3.15) | 1.10 | 0.61 | 1.42 | 0.69 | (0.24) |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | 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 |
|---|
| Operating Cash Flow | 335.40 | 298.20 | 287.80 | 420.00 | 260.78 | 332.84 | 250.73 | 303.74 | 254.81 | 291.24 | 146.10 | 281.13 | 215.80 | 205.58 | 103.82 | 231.75 | 171.73 | 244.31 | 171.34 | 97.43 |
| Capital Expenditures | 90.20 | 98.70 | 86.50 | 93.60 | 70.89 | 89.23 | 101.89 | 108.08 | 91.50 | 118.94 | 83.29 | 66.60 | 71.45 | 91.82 | 82.77 | 115.93 | 73.07 | 81.12 | 76.97 | 56.40 |
| Free Cash Flow* | 245.20 | 199.50 | 201.30 | 326.40 | 189.90 | 243.61 | 148.83 | 195.66 | 163.31 | 172.31 | 62.80 | 214.53 | 144.35 | 113.76 | 21.06 | 115.81 | 98.66 | 163.19 | 94.37 | 41.03 |
| Investing Cash Flow | (217.20) | (98.50) | (88.30) | (108.50) | (69.80) | (123.90) | (105.35) | 687.83 | (95.61) | (118.92) | (606.24) | (66.60) | (77.58) | (98.41) | (97.92) | (109.42) | 93.58 | (79.80) | (76.80) | (603.53) |
| Financing Cash Flow | (97.90) | (98.00) | (159.20) | (213.10) | (178.07) | (214.40) | (180.96) | (998.93) | (143.77) | (197.99) | 470.21 | (213.64) | (191.95) | (120.41) | (44.95) | (141.41) | (274.61) | (189.26) | (239.11) | 818.81 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | 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 |
|---|
| Dividends Per Share | 0.63 | 0.63 | 0.63 | 0.57 | 0.57 | 0.57 | 0.57 | 0.52 | 0.52 | 0.52 | 0.52 | 0.47 | 0.47 | 0.47 | 0.47 | 0.43 | 0.43 | 0.43 | 0.43 | 0.40 |