Financial Statements — THC
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 | 2.97 | 2.98 | 2.63 | 3.00 | 4.09 | 2.88 | 2.48 | 1.05 | 0.93 | 0.77 | 1.21 | 1.35 | 1.41 | 2.29 | 2.19 | 2.14 |
| Accounts Receivable | 2.61 | 2.52 | 2.53 | 2.62 | 2.60 | 2.82 | 3.15 | 2.90 | 2.91 | 2.88 | 2.83 | 2.84 | 2.92 | 2.74 | 2.64 | 2.75 |
| Inventory | 0.34 | 0.35 | 0.34 | 0.34 | 0.36 | 0.38 | 0.40 | 0.41 | 0.40 | 0.41 | 0.39 | 0.39 | 0.39 | 0.38 | 0.36 | 0.37 |
| Total Current Assets | 8.36 | 7.81 | 7.30 | 7.91 | 8.76 | 7.96 | 7.82 | 6.36 | 6.00 | 5.87 | 6.00 | 6.06 | 6.13 | 6.91 | 7.42 | 6.70 |
| Property, Plant & Equipment | 6.25 | 6.09 | 6.02 | 5.99 | 5.55 | 5.86 | 5.86 | 6.26 | 6.27 | 6.32 | 6.29 | 6.26 | 6.30 | 6.16 | 6.17 | 6.59 |
| Goodwill | 11.39 | 11.16 | 10.94 | 10.79 | 10.59 | 10.80 | 10.57 | 10.42 | 10.35 | 10.26 | 9.98 | 9.48 | 9.35 | 8.66 | 8.66 | 8.80 |
| Intangible Assets | 0.43 | 0.46 | 0.49 | 0.52 | 0.60 | 0.64 | 0.68 | 0.68 | 0.69 | 0.72 | 0.73 | 0.75 | 0.78 | 0.80 | 0.84 | 0.91 |
| Total Non-current Assets* | 22.85 | 21.61 | 21.40 | 21.32 | 20.61 | 21.31 | 21.09 | 21.23 | 21.16 | 21.20 | 21.08 | 20.56 | 20.52 | 19.01 | 19.15 | 19.86 |
| Total Assets | 31.20 | 29.42 | 28.70 | 29.24 | 29.37 | 29.27 | 28.91 | 27.59 | 27.16 | 27.07 | 27.08 | 26.62 | 26.65 | 25.91 | 26.57 | 26.55 |
| Accounts Payable | 1.34 | 1.36 | 1.36 | 1.33 | 1.26 | 1.27 | 1.34 | 1.20 | 1.25 | 1.19 | 1.24 | 1.08 | 1.11 | 1.10 | 1.08 | 1.10 |
| Total Current Liabilities | 6.15 | 4.56 | 4.27 | 4.45 | 5.54 | 5.49 | 5.42 | 4.43 | 4.15 | 4.22 | 4.28 | 4.37 | 4.67 | 5.38 | 5.07 | 4.93 |
| Long-term Debt | 13.13 | 13.10 | 13.09 | 13.08 | 12.78 | 12.77 | 12.77 | 14.90 | 14.91 | 14.94 | 14.96 | 14.95 | 14.72 | 14.01 | 15.09 | 15.10 |
| Total Non-current Liabilities* | 16.20 | 16.16 | 16.13 | 16.13 | 15.76 | 15.90 | 15.82 | 17.98 | 18.00 | 18.04 | 18.23 | 18.14 | 17.57 | 16.85 | 18.29 | 18.62 |
| Total Liabilities | 22.35 | 20.72 | 20.40 | 20.58 | 21.30 | 21.40 | 21.24 | 22.41 | 22.16 | 22.26 | 22.50 | 22.51 | 22.24 | 22.23 | 23.36 | 23.55 |
| Retained Earnings | 5.12 | 4.04 | 3.70 | 3.41 | 2.69 | 2.22 | 1.96 | (0.44) | (0.54) | (0.66) | (0.90) | (1.04) | (1.07) | (1.46) | (1.91) | (2.03) |
| Total Stockholder Equity | 4.81 | 4.01 | 3.75 | 4.18 | 3.83 | 3.48 | 3.45 | 1.46 | 1.34 | 1.23 | 1.24 | 1.09 | 1.06 | 0.72 | 0.26 | 0.12 |
* 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 | 5.37 | 5.53 | 5.29 | 5.27 | 5.22 | 5.07 | 5.12 | 5.10 | 5.37 | 5.38 | 5.07 | 5.08 | 5.02 | 4.99 | 4.80 | 4.64 | 4.75 | 4.86 | 4.89 | 4.95 |
| Operating Income | 1.30 | 0.85 | 0.89 | 0.82 | 0.94 | 0.82 | 1.09 | 0.76 | 3.29 | 0.74 | 0.57 | 0.60 | 0.60 | 0.54 | 0.60 | 0.55 | 0.65 | 0.75 | 1.01 | 0.59 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.22 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.22 | 0.23 | 0.24 |
| Pretax Income | 1.13 | 0.68 | 0.71 | 0.64 | 0.77 | 0.66 | 0.92 | 0.59 | 3.08 | 0.52 | 0.35 | 0.37 | 0.38 | 0.32 | 0.38 | 0.27 | 0.38 | 0.53 | 0.77 | 0.32 |
| Tax Provision | 0.23 | 0.04 | 0.13 | 0.12 | 0.14 | 0.08 | 0.24 | 0.11 | 0.75 | 0.06 | 0.08 | 0.08 | 0.08 | 0.05 | 0.11 | 0.09 | 0.10 | 0.11 | 0.20 | 0.06 |
| Net Income | 0.91 | 0.64 | 0.58 | 0.52 | 0.62 | 0.57 | 0.68 | 0.48 | 2.33 | 0.46 | 0.27 | 0.29 | 0.30 | 0.27 | 0.27 | 0.18 | 0.28 | 0.42 | 0.58 | 0.26 |
| Basic EPS | 8.09 | 4.25 | 3.89 | 3.16 | 4.31 | 3.83 | 4.93 | 2.66 | 21.60 | 2.41 | 0.99 | 1.21 | 1.40 | 0.98 | 1.21 | 0.35 | 1.30 | 2.34 | 4.19 | 1.11 |
| Diluted EPS | 8.01 | 4.22 | 3.86 | 3.14 | 4.27 | 3.79 | 4.89 | 2.64 | 21.38 | 2.30 | 0.94 | 1.15 | 1.32 | 1.00 | 1.16 | 0.35 | 1.28 | 2.29 | 4.13 | 1.10 |
Cash Flow Statement
(in billions 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 | 1.64 | 0.73 | 1.06 | 0.94 | 0.82 | (0.33) | 1.05 | 0.75 | 0.59 | 0.82 | 0.50 | 0.60 | 0.45 | 0.42 | 0.32 | 0.12 | 0.23 | 0.36 | 0.43 | 0.25 |
| Capital Expenditures | 0.18 | 0.36 | 0.28 | 0.19 | 0.17 | 0.33 | 0.22 | 0.14 | 0.24 | 0.21 | 0.18 | 0.13 | 0.24 | 0.29 | 0.17 | 0.15 | 0.16 | 0.30 | 0.11 | 0.12 |
| Free Cash Flow* | 1.46 | 0.37 | 0.78 | 0.74 | 0.64 | (0.66) | 0.83 | 0.60 | 0.35 | 0.62 | 0.33 | 0.47 | 0.21 | 0.13 | 0.15 | (0.03) | 0.07 | 0.05 | 0.32 | 0.12 |
| Investing Cash Flow | (0.32) | (0.39) | (0.38) | (0.31) | (0.19) | (0.37) | 0.67 | (0.19) | 3.33 | (0.33) | (0.17) | (0.18) | (0.29) | (0.31) | (0.30) | (0.14) | (0.06) | (1.52) | 1.00 | (0.05) |
| Financing Cash Flow | (1.24) | (0.43) | (0.32) | (1.00) | (0.65) | (0.37) | (0.50) | (0.15) | (2.66) | (0.32) | (0.21) | (0.25) | (0.25) | (0.46) | (0.16) | (0.03) | (1.13) | 1.23 | (1.33) | (0.14) |
* Derived from reported values