Financial Statements — TER
Balance Sheet
(in billions USD)| Metric | 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 | 0.24 | 0.27 | 0.34 | 0.48 | 0.51 | 0.42 | 0.71 | 0.64 | 0.61 | 0.65 | 0.71 | 0.57 | 0.79 | 1.08 | 0.95 | 0.83 |
| Accounts Receivable | 1.11 | 0.59 | 0.43 | 0.46 | 0.48 | 0.47 | 0.43 | 0.46 | 0.49 | 0.46 | 0.53 | 0.68 | 0.55 | 0.60 | 0.87 | 0.58 |
| Inventory | 0.36 | 0.37 | 0.35 | 0.35 | 0.30 | 0.29 | 0.31 | 0.32 | 0.35 | 0.35 | 0.31 | 0.30 | 0.26 | 0.22 | 0.23 | 0.26 |
| Total Current Assets | 2.17 | 1.75 | 1.58 | 1.76 | 1.84 | 1.76 | 2.07 | 2.10 | 2.12 | 2.11 | 2.13 | 2.27 | 2.37 | 2.52 | 2.70 | 2.50 |
| Property, Plant & Equipment | 0.59 | 0.57 | 0.56 | 0.54 | 0.49 | 0.47 | 0.46 | 0.44 | 0.44 | 0.43 | 0.42 | 0.41 | 0.40 | 0.39 | 0.40 | 0.40 |
| Goodwill | 0.51 | 0.52 | 0.52 | 0.41 | 0.42 | 0.41 | 0.41 | 0.40 | 0.41 | 0.41 | 0.38 | 0.40 | 0.42 | 0.43 | 0.44 | 0.44 |
| Intangible Assets | 0.05 | 0.05 | 0.06 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 0.09 |
| Total Non-current Assets* | 2.26 | 2.21 | 2.18 | 1.95 | 1.93 | 1.88 | 1.35 | 1.27 | 1.27 | 1.27 | 1.19 | 1.22 | 1.23 | 1.24 | 1.30 | 1.22 |
| Total Assets | 4.43 | 3.96 | 3.76 | 3.71 | 3.77 | 3.63 | 3.41 | 3.37 | 3.39 | 3.38 | 3.32 | 3.49 | 3.61 | 3.76 | 4.00 | 3.72 |
| Accounts Payable | 0.34 | 0.23 | 0.17 | 0.19 | 0.16 | 0.16 | 0.15 | 0.18 | 0.15 | 0.14 | 0.17 | 0.18 | 0.16 | 0.15 | 0.16 | 0.18 |
| Short-term Debt | 0.00 | 0.20 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 1.01 | 0.99 | 0.68 | 0.65 | 0.59 | 0.63 | 0.55 | 0.64 | 0.67 | 0.63 | 0.70 | 0.80 | 0.71 | 0.75 | 0.99 | 0.69 |
| Total Non-current Liabilities* | 0.28 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.30 | 0.29 | 0.29 | 0.31 | 0.36 | 0.39 | 0.42 | 0.47 | 0.50 | 0.71 |
| Total Liabilities | 1.29 | 1.25 | 0.92 | 0.91 | 0.87 | 0.90 | 0.85 | 0.93 | 0.96 | 0.93 | 1.07 | 1.19 | 1.13 | 1.22 | 1.49 | 1.39 |
| Retained Earnings | 1.12 | 0.69 | 0.83 | 0.89 | 0.99 | 0.89 | 0.73 | 0.65 | 0.66 | 0.69 | 0.57 | 0.61 | 0.76 | 0.71 | 0.68 | 0.53 |
| Total Stockholder Equity | 3.14 | 2.72 | 2.84 | 2.80 | 2.90 | 2.73 | 2.56 | 2.44 | 2.43 | 2.45 | 2.25 | 2.30 | 2.47 | 2.54 | 2.49 | 2.32 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q2
2021 |
|---|
| Total Revenue | 1.28 | 1.08 | 0.77 | 0.65 | 0.69 | 0.75 | 0.74 | 0.73 | 0.60 | 0.67 | 0.70 | 0.68 | 0.62 | 0.73 | 0.83 | 0.84 | 0.76 | 0.89 | 0.95 | 1.09 |
| Cost of Revenue | 0.50 | 0.46 | 0.32 | 0.28 | 0.27 | 0.31 | 0.30 | 0.30 | 0.26 | 0.29 | 0.31 | 0.28 | 0.26 | 0.31 | 0.34 | 0.33 | 0.30 | 0.36 | 0.38 | 0.44 |
| Gross Profit | 0.78 | 0.62 | 0.45 | 0.37 | 0.42 | 0.45 | 0.44 | 0.43 | 0.34 | 0.38 | 0.40 | 0.40 | 0.36 | 0.42 | 0.49 | 0.51 | 0.45 | 0.53 | 0.57 | 0.65 |
| Selling, General & Admin | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 |
| Total Operating Expenses | 0.31 | 0.33 | 0.30 | 0.28 | 0.29 | 0.29 | 0.28 | 0.22 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.25 | 0.26 |
| Operating Income | 0.47 | 0.29 | 0.15 | 0.09 | 0.12 | 0.15 | 0.15 | 0.21 | 0.08 | 0.12 | 0.14 | 0.14 | 0.09 | 0.17 | 0.23 | 0.25 | 0.19 | 0.26 | 0.32 | 0.39 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Pretax Income | 0.47 | 0.29 | 0.15 | 0.10 | 0.12 | 0.16 | 0.16 | 0.22 | 0.07 | 0.14 | 0.14 | 0.14 | 0.10 | 0.20 | 0.23 | 0.24 | 0.18 | 0.26 | 0.30 | 0.38 |
| Tax Provision | 0.06 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.04 | 0.02 | 0.03 | 0.04 | 0.06 |
| Net Income | 0.40 | 0.26 | 0.12 | 0.08 | 0.10 | 0.15 | 0.15 | 0.19 | 0.06 | 0.12 | 0.13 | 0.12 | 0.08 | 0.17 | 0.18 | 0.20 | 0.16 | 0.22 | 0.26 | 0.33 |
| Basic EPS | 2.55 | 1.63 | 0.75 | 0.49 | 0.61 | 0.92 | 0.89 | 1.18 | 0.42 | 0.76 | 0.83 | 0.78 | 0.54 | 1.11 | 1.17 | 1.24 | 1.00 | 1.38 | 1.56 | 1.98 |
| Diluted EPS | 2.53 | 1.62 | 0.75 | 0.49 | 0.61 | 0.89 | 0.89 | 1.14 | 0.40 | 0.72 | 0.78 | 0.73 | 0.50 | 1.04 | 1.10 | 1.16 | 0.92 | 1.27 | 1.41 | 1.76 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2021 |
|---|
| Operating Cash Flow | 265.12 | 281.64 | 49.05 | 182.09 | 161.64 | 282.56 | 166.27 | 216.07 | 7.28 | 248.78 | 174.35 | 142.77 | 19.34 | 183.40 | 271.60 | 115.46 | 7.46 | 331.28 | 522.66 | 206.28 |
| Capital Expenditures | 64.73 | 62.89 | 46.69 | 50.41 | 64.02 | 57.39 | 51.84 | 44.85 | 44.02 | 44.34 | 34.60 | 39.26 | 41.44 | 34.58 | 38.93 | 45.74 | 44.00 | 29.31 | 29.21 | 34.71 |
| Free Cash Flow* | 200.39 | 218.75 | 2.36 | 131.68 | 97.62 | 225.17 | 114.43 | 171.22 | (36.74) | 204.44 | 139.74 | 103.51 | (22.11) | 148.82 | 232.68 | 69.71 | (36.54) | 301.97 | 493.46 | 171.58 |
| Investing Cash Flow | (67.29) | (60.92) | (67.45) | (178.46) | (61.77) | (67.46) | (49.80) | (481.07) | (24.02) | (30.42) | (27.54) | (26.82) | (94.86) | (1.69) | 99.78 | 28.38 | (82.71) | (35.72) | 63.80 | 87.62 |
| Financing Cash Flow | (250.22) | (200.84) | (47.79) | (136.80) | (176.81) | (163.21) | (29.28) | (22.61) | (36.67) | (91.10) | (127.61) | (153.69) | (129.50) | (34.15) | (232.06) | (372.15) | (254.63) | (251.24) | (461.45) | (169.23) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 |