IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — URI

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.160.510.550.540.480.470.430.280.230.100.080.070.100.320.340.28
Accounts Receivable2.562.582.372.302.402.262.222.282.142.031.931.741.611.601.401.25
Inventory0.260.230.240.230.210.220.210.200.210.220.190.200.180.170.170.11
Total Current Assets3.313.783.523.243.323.223.012.982.842.622.332.162.012.202.152.00
Goodwill7.296.886.896.866.856.756.865.795.835.715.545.615.525.465.855.17
Intangible Assets0.550.530.590.640.690.740.670.730.770.870.500.530.580.660.580.59
Total Non-current Assets*26.5826.2825.6924.8125.0924.3923.6522.8522.6722.0119.0918.6618.1618.1117.4915.54
Total Assets29.8930.0729.2128.0528.4127.6126.6625.8325.5124.6321.4220.8220.1720.3119.6417.54
Accounts Payable1.091.281.441.031.221.350.961.121.341.121.141.070.831.060.900.56
Short-term Debt1.621.551.291.421.511.371.091.451.440.160.160.060.960.890.850.59
Total Current Liabilities4.134.214.103.794.033.973.363.673.812.282.262.022.602.752.541.84
Long-term Debt12.2612.6012.1011.5011.8811.5211.3210.5810.4911.499.759.768.539.229.318.50
Total Non-current Liabilities*16.7916.8516.0715.4715.8115.3615.1714.4014.2815.2212.8012.7511.4912.0712.0010.96
Total Liabilities20.9221.0720.1719.2619.8319.3318.5418.0818.0917.5015.0714.7714.0914.8214.5512.80
Retained Earnings16.2515.3014.7214.2113.2312.6312.1011.0910.4910.009.028.417.927.076.666.37
Total Stockholder Equity8.979.009.048.798.588.288.127.767.417.136.356.056.085.485.094.75

* 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 Revenue0.930.990.940.870.891.020.870.870.830.900.840.850.800.810.580.560.550.680.522.29
Cost of Revenue2.522.622.562.412.362.462.342.262.142.172.182.132.041.811.691.621.531.621.491.41
Gross Profit1.471.591.671.531.361.641.651.521.351.561.591.431.241.491.371.150.991.161.100.88
Selling, General & Admin0.440.430.440.420.440.440.420.400.390.390.370.380.380.380.360.340.320.320.330.30
Total Operating Expenses0.600.540.550.530.550.550.530.510.490.500.490.500.500.460.450.440.420.420.420.74
Operating Income0.871.051.111.000.801.091.121.000.851.061.100.930.741.020.920.720.570.750.680.48
Pretax Income0.700.870.940.840.690.910.950.840.700.900.940.770.590.900.820.610.480.640.550.38
Tax Provision0.170.220.240.220.170.220.240.200.150.220.240.180.140.260.210.120.120.160.140.08
Net Income0.530.650.700.620.520.690.710.640.540.680.700.590.450.640.610.490.370.480.410.29
Basic EPS8.4410.2710.939.597.9210.4710.739.568.0610.0010.308.606.509.108.696.915.076.655.654.03
Diluted EPS8.4310.2010.919.597.9110.4110.709.548.049.9410.298.586.479.048.666.905.056.595.634.02

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 Flow1.511.261.181.331.431.051.201.261.031.411.061.290.941.251.141.150.890.671.091.18
Capital Expenditures----------0.581.371.530.650.521.121.360.871.051.160.940.540.751.190.03
Free Cash Flow*----------0.47(0.17)(0.26)0.380.90(0.06)(0.07)0.070.20(0.02)0.210.35(0.08)(0.10)1.14
Investing Cash Flow(0.85)(0.60)(1.19)(1.21)(0.36)(0.51)(1.17)(1.19)(1.28)(0.44)(0.71)(1.07)(0.76)(2.65)(0.98)(1.00)(0.39)(0.41)(0.99)(2.17)
Financing Cash Flow(0.96)(0.71)(0.01)(0.13)(0.98)(0.53)(0.03)(0.04)0.33(0.91)(0.29)(0.09)(0.19)1.43(0.15)(0.19)(0.53)(0.43)(0.10)1.05

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023
Dividends Per Share1.971.791.791.791.791.631.631.631.631.481.481.481.48