Financial Statements — STZ
Balance Sheet
(in billions USD)| Metric | Q1 2027 | 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 | 0.10 | 0.15 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.08 | 0.08 | 0.19 | 0.19 | 0.17 | 0.10 | 0.36 | 0.10 | 0.50 | 0.15 | 0.20 | 0.30 |
| Accounts Receivable | 0.73 | 0.71 | 0.67 | 0.81 | 0.84 | 0.87 | 0.89 | 0.90 | 0.93 | 0.93 | 0.92 | 0.98 | 0.88 | 0.92 | 0.97 | 0.92 | 0.92 | 0.93 | 0.70 |
| Inventory | 1.45 | 1.38 | 1.44 | 1.41 | 2.13 | 2.10 | 2.13 | 1.99 | 1.81 | 1.95 | 1.80 | 1.65 | 1.66 | 1.52 | 1.34 | 1.38 | 1.38 | 1.33 | 1.33 |
| Total Current Assets | 3.04 | 2.91 | 2.88 | 3.94 | 3.63 | 3.65 | 3.83 | 3.55 | 3.43 | 3.65 | 3.53 | 3.53 | 3.30 | 3.38 | 2.94 | 3.31 | 3.45 | 3.54 | 3.40 |
| Property, Plant & Equipment | 8.51 | 8.21 | 8.00 | 7.72 | 7.79 | 7.90 | 8.30 | 7.71 | 7.58 | 7.19 | 6.52 | 6.23 | 6.16 | 5.52 | 5.51 | 5.39 | 5.58 | 5.18 | 5.10 |
| Goodwill | 5.25 | 5.19 | 5.18 | 5.16 | 5.61 | 5.72 | 7.99 | 7.98 | 7.99 | 7.95 | 7.90 | 7.90 | 7.92 | 7.85 | 7.80 | 7.81 | 7.79 | 7.72 | 7.68 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Non-current Assets* | 19.07 | 18.77 | 18.54 | 18.32 | 19.18 | 19.43 | 22.23 | 21.51 | 21.50 | 21.11 | 20.94 | 20.75 | 22.54 | 22.15 | 22.40 | 22.88 | 24.18 | 22.93 | 22.75 |
| Total Assets | 22.11 | 21.68 | 21.42 | 22.26 | 22.81 | 23.08 | 26.06 | 25.06 | 24.93 | 24.76 | 24.46 | 24.28 | 25.84 | 25.53 | 25.34 | 26.19 | 27.63 | 26.46 | 26.15 |
| Accounts Payable | 1.00 | 0.98 | 1.02 | 0.98 | 1.06 | 1.10 | 1.14 | 1.03 | 0.98 | 1.00 | 1.01 | 0.96 | 0.87 | 0.95 | 0.84 | 0.82 | 0.73 | 0.65 | 0.51 |
| Short-term Debt | 0.34 | 0.37 | 0.25 | 0.38 | 0.89 | 0.51 | 0.79 | 0.46 | 0.47 | 0.82 | 0.88 | 0.66 | 0.12 | 0.24 | 0.49 | -- | 0.04 | 0.00 | 0.00 |
| Total Current Liabilities | 3.33 | 2.17 | 2.66 | 3.69 | 3.29 | 2.91 | 3.12 | 3.38 | 2.86 | 3.19 | 2.73 | 2.51 | 2.37 | 2.25 | 2.19 | 2.06 | 2.04 | 1.91 | 1.75 |
| Long-term Debt | 10.20 | 10.29 | 10.29 | 11.19 | 10.69 | 11.09 | 11.09 | 11.24 | 11.24 | 11.54 | 11.30 | 10.29 | 10.85 | 10.09 | 10.09 | 10.44 | 10.94 | 11.60 | 12.17 |
| Total Non-current Liabilities* | 10.23 | 11.51 | 10.97 | 11.04 | 11.45 | 12.01 | 12.37 | 11.88 | 12.35 | 12.66 | 13.02 | 12.06 | 11.92 | 11.73 | 11.63 | 11.53 | 11.94 | 12.55 | 13.02 |
| Total Liabilities | 13.56 | 13.68 | 13.63 | 14.73 | 14.73 | 14.92 | 15.49 | 15.26 | 15.21 | 15.85 | 15.75 | 14.57 | 14.28 | 13.98 | 13.82 | 13.59 | 13.98 | 14.46 | 14.77 |
| Retained Earnings | 14.05 | 13.55 | 13.23 | 12.94 | 13.16 | 12.73 | 14.11 | 13.19 | 12.84 | 12.32 | 12.27 | 13.45 | 14.75 | 14.25 | 13.92 | 14.06 | 14.88 | 13.74 | 13.37 |
| Total Stockholder Equity | 8.26 | 7.71 | 7.50 | 7.27 | 7.82 | 7.87 | 10.25 | 9.47 | 9.39 | 8.59 | 8.39 | 9.39 | 11.23 | 11.24 | 11.19 | 12.26 | 13.31 | 11.69 | 11.07 |
* Derived from reported values
Income Statement
(in billions USD)| Metric | Q1 2027 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.43 | 1.92 | 2.22 | 2.48 | 2.52 | 2.16 | 2.46 | 2.92 | 2.66 | 2.14 | 2.47 | 2.84 | 2.51 | 2.00 | 2.44 | 2.66 | 2.36 | 2.10 | 2.32 | 2.37 |
| Cost of Revenue | 1.11 | 0.97 | 1.04 | 1.17 | 1.25 | 1.05 | 1.18 | 1.41 | 1.26 | 1.10 | 1.20 | 1.39 | 1.26 | 1.04 | 1.21 | 1.33 | 1.11 | 0.97 | 1.09 | 1.14 |
| Gross Profit | 1.32 | 0.95 | 1.18 | 1.31 | 1.27 | 1.11 | 1.28 | 1.51 | 1.40 | 1.04 | 1.27 | 1.45 | 1.26 | 0.96 | 1.23 | 1.33 | 1.25 | 1.13 | 1.23 | 1.23 |
| Selling, General & Admin | 0.46 | 0.42 | 0.49 | 0.44 | 0.50 | 0.51 | 0.49 | 0.49 | 0.46 | 0.41 | 0.47 | 0.47 | 0.49 | 0.49 | 0.48 | 0.51 | 0.44 | 0.46 | 0.39 | 0.49 |
| Total Operating Expenses* | 0.48 | 0.51 | 0.49 | 0.44 | 0.55 | 1.26 | 0.49 | 3.20 | 0.46 | 0.41 | 0.47 | 0.47 | 0.49 | 0.49 | 0.48 | 0.51 | 0.44 | 0.46 | 0.39 | 0.49 |
| Operating Income | 0.85 | 0.44 | 0.69 | 0.87 | 0.71 | (0.15) | 0.79 | (1.23) | 0.94 | 0.63 | 0.80 | 0.98 | 0.76 | 0.47 | 0.75 | 0.81 | 0.82 | 0.68 | 0.84 | 0.74 |
| Pretax Income | 0.76 | 0.35 | 0.63 | 0.78 | 0.61 | (0.34) | 0.67 | (1.33) | 0.92 | 0.49 | 0.65 | 0.85 | 0.23 | 0.26 | 0.61 | (1.01) | 0.52 | 0.50 | 0.58 | 0.14 |
| Tax Provision | 0.09 | 0.13 | 0.11 | 0.30 | 0.09 | 0.03 | 0.04 | (0.15) | 0.03 | 0.09 | 0.13 | 0.15 | 0.09 | 0.03 | 0.13 | 0.13 | 0.13 | 0.09 | 0.10 | 0.13 |
| Net Income | 0.65 | 0.20 | 0.50 | 0.47 | 0.52 | (0.38) | 0.62 | (1.20) | 0.88 | 0.39 | 0.51 | 0.69 | 0.14 | 0.22 | 0.47 | (1.15) | 0.39 | 0.40 | 0.47 | 0.00 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q1 2027 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.66 | 0.56 | 0.62 | 0.85 | 0.64 | 0.59 | 0.69 | 1.18 | 0.69 | 0.43 | 0.72 | 0.96 | 0.67 | 0.48 | 0.63 | 0.90 | 0.76 | 0.26 | 0.92 | 0.81 |
| Capital Expenditures | 0.18 | 0.22 | 0.25 | 0.22 | 0.19 | 0.28 | 0.23 | 0.33 | 0.38 | 0.36 | 0.33 | 0.31 | 0.28 | 0.35 | 0.25 | 0.24 | 0.20 | 0.43 | 0.25 | 0.24 |
| Free Cash Flow* | 0.48 | 0.34 | 0.37 | 0.63 | 0.44 | 0.31 | 0.46 | 0.85 | 0.32 | 0.08 | 0.39 | 0.65 | 0.39 | 0.12 | 0.38 | 0.66 | 0.56 | (0.17) | 0.67 | 0.57 |
| Investing Cash Flow | (0.19) | (0.21) | (0.23) | 0.66 | (0.20) | 0.12 | (0.24) | (0.48) | (0.38) | (0.36) | (0.33) | (0.31) | (0.29) | (0.35) | (0.16) | (0.26) | (0.23) | (0.36) | (0.30) | (0.26) |
| Financing Cash Flow | (0.47) | (0.40) | (0.30) | (1.52) | (0.44) | (0.72) | (0.43) | (0.71) | (0.39) | -0.00 | (0.40) | (0.76) | (0.31) | (0.17) | (0.45) | (0.57) | (0.63) | (0.06) | (0.36) | (0.95) |
* Derived from reported values