IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — STE

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.420.320.280.160.170.200.200.210.210.260.260.320.360.380.530.250.310.26
Accounts Receivable0.990.950.950.920.920.890.960.940.890.820.780.760.750.760.740.560.500.50
Inventory0.670.660.640.650.690.700.860.820.770.690.640.620.590.560.590.290.280.28
Total Current Assets2.292.112.061.901.941.942.222.172.031.981.891.851.931.902.011.181.151.10
Property, Plant & Equipment2.132.092.051.921.931.831.841.741.731.671.571.571.521.511.501.231.181.15
Goodwill4.234.224.224.044.154.064.114.043.893.853.714.325.125.135.292.932.422.37
Intangible Assets1.691.751.821.922.002.052.993.062.873.033.083.192.882.953.051.040.550.55
Total Non-current Assets*8.318.308.358.118.308.179.229.118.758.828.609.349.769.8510.095.404.344.27
Total Assets10.5910.4110.4110.0110.2410.1111.4411.2810.7810.8010.4911.1911.6911.7512.106.585.495.36
Accounts Payable0.290.310.300.240.240.230.280.290.260.240.230.230.210.220.230.130.120.13
Short-term Debt0.000.000.000.130.080.080.080.070.060.060.150.150.130.020.01----0.04
Total Current Liabilities0.920.890.930.890.810.830.910.870.890.800.870.910.900.791.150.510.440.48
Long-term Debt1.901.901.902.042.162.243.233.372.863.002.872.853.183.423.261.711.021.02
Total Non-current Liabilities*2.502.502.512.692.832.904.094.223.723.953.803.864.164.424.372.201.391.39
Total Liabilities3.423.393.443.583.633.745.015.094.614.754.684.775.075.215.522.701.831.87
Retained Earnings2.862.732.602.392.272.182.132.051.981.771.702.061.991.891.871.871.791.70
Total Stockholder Equity7.157.016.966.426.596.356.426.186.176.045.806.416.616.546.573.873.653.47

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue1.591.501.461.391.481.371.331.281.121.401.341.281.381.221.201.161.211.211.200.97
Cost of Revenue*0.890.840.810.760.840.760.750.710.670.790.750.710.800.690.670.640.640.670.720.54
Gross Profit0.700.660.650.630.640.610.580.570.450.600.590.570.590.520.530.520.570.540.480.43
Research & Development0.030.030.030.030.030.030.030.030.030.030.030.030.030.030.020.020.030.020.020.02
Selling, General & Admin0.350.350.350.350.330.340.330.340.150.360.380.360.340.310.320.330.450.310.340.39
Total Operating Expenses0.380.380.380.380.430.370.360.390.200.390.410.380.360.330.840.360.480.340.360.41
Operating Income0.320.270.270.250.220.250.220.190.250.220.190.190.230.19(0.31)0.160.090.200.120.01
Interest Expense--------------0.030.040.040.040.030.030.030.030.020.020.020.020.02
Pretax Income0.300.260.250.230.200.230.190.180.220.180.150.160.200.16(0.33)0.130.070.180.09(0.03)
Tax Provision0.080.060.060.050.050.060.040.040.040.040.030.030.010.04(0.02)0.020.020.040.02(0.01)
Net Income0.220.190.190.180.150.170.150.15-0.000.140.120.120.190.12(0.32)0.110.050.140.07(0.02)
Basic EPS2.261.961.951.801.491.761.521.47(0.01)1.421.171.251.871.24(3.15)1.110.601.440.70(0.24)
Diluted EPS2.241.961.941.791.481.751.511.46(0.02)1.421.161.251.881.24(3.15)1.100.611.420.69(0.24)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow335.40298.20287.80420.00260.78332.84250.73303.74254.81291.24146.10281.13215.80205.58103.82231.75171.73244.31171.3497.43
Capital Expenditures90.2098.7086.5093.6070.8989.23101.89108.0891.50118.9483.2966.6071.4591.8282.77115.9373.0781.1276.9756.40
Free Cash Flow*245.20199.50201.30326.40189.90243.61148.83195.66163.31172.3162.80214.53144.35113.7621.06115.8198.66163.1994.3741.03
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)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Dividends Per Share0.630.630.630.570.570.570.570.520.520.520.520.470.470.470.470.430.430.430.430.40