IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — THC

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.972.982.633.004.092.882.481.050.930.771.211.351.412.292.192.14
Accounts Receivable2.612.522.532.622.602.823.152.902.912.882.832.842.922.742.642.75
Inventory0.340.350.340.340.360.380.400.410.400.410.390.390.390.380.360.37
Total Current Assets8.367.817.307.918.767.967.826.366.005.876.006.066.136.917.426.70
Property, Plant & Equipment6.256.096.025.995.555.865.866.266.276.326.296.266.306.166.176.59
Goodwill11.3911.1610.9410.7910.5910.8010.5710.4210.3510.269.989.489.358.668.668.80
Intangible Assets0.430.460.490.520.600.640.680.680.690.720.730.750.780.800.840.91
Total Non-current Assets*22.8521.6121.4021.3220.6121.3121.0921.2321.1621.2021.0820.5620.5219.0119.1519.86
Total Assets31.2029.4228.7029.2429.3729.2728.9127.5927.1627.0727.0826.6226.6525.9126.5726.55
Accounts Payable1.341.361.361.331.261.271.341.201.251.191.241.081.111.101.081.10
Total Current Liabilities6.154.564.274.455.545.495.424.434.154.224.284.374.675.385.074.93
Long-term Debt13.1313.1013.0913.0812.7812.7712.7714.9014.9114.9414.9614.9514.7214.0115.0915.10
Total Non-current Liabilities*16.2016.1616.1316.1315.7615.9015.8217.9818.0018.0418.2318.1417.5716.8518.2918.62
Total Liabilities22.3520.7220.4020.5821.3021.4021.2422.4122.1622.2622.5022.5122.2422.2323.3623.55
Retained Earnings5.124.043.703.412.692.221.96(0.44)(0.54)(0.66)(0.90)(1.04)(1.07)(1.46)(1.91)(2.03)
Total Stockholder Equity4.814.013.754.183.833.483.451.461.341.231.241.091.060.720.260.12

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue5.375.535.295.275.225.075.125.105.375.385.075.085.024.994.804.644.754.864.894.95
Operating Income1.300.850.890.820.940.821.090.763.290.740.570.600.600.540.600.550.650.751.010.59
Interest Expense----------------0.220.230.230.230.220.220.220.220.230.220.230.24
Pretax Income1.130.680.710.640.770.660.920.593.080.520.350.370.380.320.380.270.380.530.770.32
Tax Provision0.230.040.130.120.140.080.240.110.750.060.080.080.080.050.110.090.100.110.200.06
Net Income0.910.640.580.520.620.570.680.482.330.460.270.290.300.270.270.180.280.420.580.26
Basic EPS8.094.253.893.164.313.834.932.6621.602.410.991.211.400.981.210.351.302.344.191.11
Diluted EPS8.014.223.863.144.273.794.892.6421.382.300.941.151.321.001.160.351.282.294.131.10

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow1.640.731.060.940.82(0.33)1.050.750.590.820.500.600.450.420.320.120.230.360.430.25
Capital Expenditures0.180.360.280.190.170.330.220.140.240.210.180.130.240.290.170.150.160.300.110.12
Free Cash Flow*1.460.370.780.740.64(0.66)0.830.600.350.620.330.470.210.130.15(0.03)0.070.050.320.12
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