IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TEL

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 & Equivalents1.241.111.250.672.551.251.471.181.171.130.910.790.820.750.981.421.751.10
Accounts Receivable3.753.453.473.433.192.912.892.872.833.003.052.913.133.072.842.992.922.64
Inventory3.033.002.952.832.602.622.672.742.782.802.812.933.033.002.852.392.132.07
Total Current Assets8.748.248.377.619.077.527.717.507.447.657.447.327.587.427.247.397.426.48
Property, Plant & Equipment4.534.474.394.213.933.763.763.803.853.783.823.783.713.823.833.723.663.77
Goodwill7.407.447.167.255.905.845.665.685.845.535.535.515.355.465.505.405.345.39
Intangible Assets2.082.152.182.291.161.181.181.221.281.241.291.361.361.441.511.521.551.61
Total Non-current Assets*17.3317.4417.1817.2614.5814.9215.1915.3215.6314.0514.0514.0413.7714.0314.1713.6613.5513.79
Total Assets26.0725.6825.5524.8723.6622.4422.9022.8223.0721.7021.4921.3521.3521.4521.4121.0620.9720.27
Accounts Payable2.412.222.152.021.841.861.661.601.691.621.681.751.921.991.961.941.791.63
Short-term Debt0.100.100.850.852.350.921.251.240.610.290.290.820.820.610.480.510.920.69
Total Current Liabilities4.664.375.074.996.004.475.125.164.014.264.394.425.065.054.274.665.044.08
Long-term Debt5.535.554.864.853.263.292.952.963.593.923.923.403.383.443.523.633.603.52
Total Non-current Liabilities*8.027.937.357.355.445.445.035.105.815.995.975.475.755.866.016.236.156.20
Total Liabilities12.6812.3012.4212.3411.449.9110.1410.269.8210.2510.369.8910.8110.9010.2810.9011.1810.29
Retained Earnings14.5013.9014.5413.3412.8112.9314.2513.6914.6812.3711.8213.2012.0812.1612.2910.8910.5410.67
Total Stockholder Equity*13.3913.3813.1412.5212.2212.5312.7612.4513.1411.4611.1311.4710.5410.5511.1310.169.789.98

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue5.164.744.674.754.534.143.844.073.983.973.834.044.004.163.844.364.104.013.823.82
Cost of Revenue3.333.002.933.092.932.682.482.692.592.602.512.752.702.882.653.012.772.672.592.56
Gross Profit1.841.751.741.661.601.461.361.381.391.361.321.291.301.281.191.351.331.341.231.26
Selling, General & Admin0.530.540.540.490.490.450.430.430.430.440.420.410.430.440.390.410.390.420.360.38
Total Operating Expenses0.850.790.780.740.740.710.670.730.630.670.630.650.670.750.690.690.610.630.560.60
Operating Income0.980.950.960.920.860.750.690.650.760.690.700.640.630.540.500.660.720.710.670.66
Interest Expense------------------0.020.020.020.020.020.020.020.020.020.010.01
Pretax Income0.970.940.960.900.850.760.710.660.750.690.700.630.620.530.490.650.710.700.680.63
Tax Provision0.220.090.210.230.210.740.180.380.180.15(1.10)0.080.100.100.09(0.06)0.120.140.11(0.17)
Net Income0.750.860.750.660.640.010.530.280.570.541.800.550.530.430.400.710.590.560.570.79
Basic EPS2.572.922.552.232.160.041.770.971.871.765.801.761.681.371.252.231.841.721.732.41
Diluted EPS2.552.902.532.232.140.041.750.961.861.755.761.761.671.361.242.211.831.711.722.40

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow1.190.950.871.421.190.650.881.041.010.710.721.140.780.630.580.940.580.410.530.77
Capital Expenditures0.300.270.260.270.230.230.210.210.150.170.150.190.170.190.180.210.210.180.170.24
Free Cash Flow*0.880.680.611.150.960.420.670.830.860.540.570.940.610.450.400.730.370.230.360.54
Investing Cash Flow(0.31)(0.47)(0.25)(0.27)(2.54)(0.22)(0.54)(0.21)(0.12)(0.16)(0.47)(0.19)(0.17)(0.14)(0.26)(0.31)(0.18)(0.18)(0.20)(0.54)
Financing Cash Flow(0.75)(0.61)(0.62)(0.57)(0.54)0.87(0.39)(0.99)(0.59)(0.54)(0.74)(0.41)(0.38)(0.38)(0.62)(0.35)(0.32)(0.46)(0.55)(0.44)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Dividends Per Share0.780.710.710.710.710.650.650.650.650.590.590.590.590.560.560.560.560.500.500.50