Financial Statements — VMC
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 | 0.14 | 0.19 | 0.35 | 0.18 | 0.43 | 0.11 | 0.29 | 0.34 | 0.17 | 0.14 | 0.12 | 0.12 | 0.12 | 0.14 | 0.86 | 0.72 |
| Inventory | 0.70 | 0.69 | 0.73 | 0.72 | 0.65 | 0.65 | 0.65 | 0.57 | 0.59 | 0.59 | 0.54 | 0.52 | 0.52 | 0.51 | 0.45 | 0.44 |
| Total Current Assets | 2.58 | 2.27 | 2.24 | 1.93 | 2.21 | 1.98 | 1.91 | 2.70 | 2.04 | 1.79 | 2.33 | 1.90 | 1.66 | 1.72 | 2.20 | 1.99 |
| Property, Plant & Equipment | 8.10 | 8.35 | 8.34 | 8.38 | 6.41 | 6.42 | 6.21 | 6.11 | 6.11 | 6.04 | 5.99 | 5.74 | 5.73 | 5.55 | 4.37 | 4.36 |
| Goodwill | 3.78 | 3.84 | 3.83 | 3.82 | 3.45 | 3.54 | 3.53 | 3.53 | 3.69 | 3.69 | 3.70 | 3.74 | 3.71 | 3.67 | 3.17 | 3.17 |
| Intangible Assets | 1.48 | 1.80 | 1.83 | 1.85 | 1.45 | 1.46 | 1.45 | 1.47 | 1.65 | 1.68 | 1.71 | 1.78 | 1.75 | 1.82 | 1.10 | 1.11 |
| Total Non-current Assets* | 14.09 | 14.71 | 14.73 | 14.79 | 12.14 | 12.24 | 12.00 | 11.92 | 12.29 | 12.28 | 12.28 | 12.28 | 12.20 | 11.97 | 9.37 | 9.34 |
| Total Assets | 16.67 | 16.98 | 16.97 | 16.71 | 14.35 | 14.22 | 13.91 | 14.62 | 14.33 | 14.08 | 14.62 | 14.18 | 13.86 | 13.69 | 11.57 | 11.33 |
| Short-term Debt | 0.20 | 0.00 | 0.55 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 0.18 | 0.10 | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities | 1.00 | 1.02 | 1.34 | 0.80 | 0.77 | 0.80 | 0.70 | 0.86 | 0.79 | 0.76 | 1.36 | 1.03 | 0.89 | 0.88 | 0.60 | 0.57 |
| Long-term Debt | 4.36 | 4.36 | 4.36 | 4.91 | 3.33 | 3.33 | 3.33 | 3.87 | 3.87 | 3.88 | 3.87 | 3.87 | 3.88 | 3.89 | 2.79 | 2.79 |
| Total Non-current Liabilities* | 7.20 | 7.20 | 7.20 | 7.76 | 5.68 | 5.69 | 5.70 | 6.29 | 6.31 | 6.31 | 6.37 | 6.41 | 6.37 | 6.36 | 4.68 | 4.63 |
| Total Liabilities | 8.20 | 8.22 | 8.55 | 8.55 | 6.46 | 6.49 | 6.39 | 7.16 | 7.11 | 7.07 | 7.74 | 7.44 | 7.26 | 7.24 | 5.28 | 5.20 |
| Retained Earnings | 5.54 | 5.81 | 5.49 | 5.24 | 4.98 | 4.83 | 4.64 | 4.60 | 4.38 | 4.17 | 4.05 | 3.92 | 3.79 | 3.66 | 3.53 | 3.39 |
| Total Stockholder Equity | 8.45 | 8.73 | 8.41 | 8.13 | 7.87 | 7.71 | 7.49 | 7.44 | 7.20 | 6.99 | 6.86 | 6.72 | 6.58 | 6.43 | 6.29 | 6.14 |
* 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 | 1.76 | 1.91 | 2.29 | 2.10 | 1.63 | 1.85 | 2.00 | 2.01 | 1.55 | 1.83 | 2.19 | 2.11 | 1.65 | 1.73 | 2.09 | 1.95 | 1.54 | 1.61 | 1.52 | 1.36 |
| Cost of Revenue | 1.33 | 1.43 | 1.59 | 1.48 | 1.27 | 1.32 | 1.44 | 1.42 | 1.24 | 1.36 | 1.59 | 1.53 | 1.35 | 1.38 | 1.60 | 1.51 | 1.27 | 1.25 | 1.12 | 0.96 |
| Gross Profit | 0.42 | 0.49 | 0.70 | 0.63 | 0.37 | 0.54 | 0.57 | 0.59 | 0.30 | 0.47 | 0.59 | 0.58 | 0.30 | 0.35 | 0.49 | 0.45 | 0.27 | 0.35 | 0.39 | 0.40 |
| Selling, General & Admin | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.12 | 0.10 | 0.10 |
| Total Operating Expenses | 0.16 | 0.11 | 0.15 | 0.15 | 0.14 | 0.14 | 0.23 | 0.14 | 0.13 | 0.10 | 0.17 | 0.13 | 0.11 | 0.16 | 0.19 | 0.14 | 0.12 | 0.14 | 0.13 | 0.11 |
| Operating Income | 0.27 | 0.38 | 0.54 | 0.47 | 0.23 | 0.40 | 0.34 | 0.45 | 0.17 | 0.37 | 0.42 | 0.45 | 0.19 | 0.19 | 0.31 | 0.31 | 0.15 | 0.21 | 0.26 | 0.29 |
| Pretax Income | 0.21 | 0.32 | 0.49 | 0.41 | 0.16 | 0.34 | 0.29 | 0.40 | 0.13 | 0.34 | 0.37 | 0.40 | 0.14 | 0.15 | 0.26 | 0.26 | 0.11 | 0.17 | 0.23 | 0.25 |
| Tax Provision | 0.05 | 0.07 | 0.11 | 0.09 | 0.03 | 0.04 | 0.09 | 0.09 | 0.03 | 0.11 | 0.09 | 0.09 | 0.02 | 0.03 | 0.08 | 0.06 | 0.02 | 0.03 | 0.05 | 0.06 |
| Net Income | 0.17 | 0.25 | 0.37 | 0.32 | 0.13 | 0.29 | 0.21 | 0.31 | 0.10 | 0.23 | 0.28 | 0.31 | 0.12 | 0.12 | 0.18 | 0.19 | 0.09 | 0.14 | 0.18 | 0.20 |
| Basic EPS | 1.27 | 1.92 | 2.84 | 2.43 | 0.97 | 2.21 | 1.57 | 2.33 | 0.78 | 1.71 | 2.08 | 2.32 | 0.91 | 0.90 | 1.33 | 1.41 | 0.69 | 1.04 | 1.33 | 1.47 |
| Diluted EPS | 1.26 | 1.90 | 2.82 | 2.42 | 0.97 | 2.21 | 1.56 | 2.31 | 0.77 | 1.70 | 2.07 | 2.31 | 0.90 | 0.89 | 1.33 | 1.40 | 0.69 | 1.04 | 1.32 | 1.46 |
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 | 0.24 | 0.54 | 0.68 | 0.34 | 0.25 | 0.44 | 0.60 | 0.20 | 0.17 | 0.48 | 0.55 | 0.29 | 0.22 | 0.40 | 0.42 | 0.15 | 0.18 | 0.29 | 0.33 | 0.23 |
| Capital Expenditures | 0.18 | 0.18 | 0.22 | 0.10 | 0.17 | 0.16 | 0.10 | 0.19 | 0.15 | 0.21 | 0.31 | 0.16 | 0.19 | 0.16 | 0.16 | 0.13 | 0.16 | 0.13 | 0.13 | 0.09 |
| Free Cash Flow* | 0.06 | 0.36 | 0.45 | 0.24 | 0.08 | 0.28 | 0.50 | 0.01 | 0.02 | 0.28 | 0.24 | 0.13 | 0.03 | 0.24 | 0.26 | 0.02 | 0.02 | 0.15 | 0.20 | 0.14 |
| Investing Cash Flow | (0.17) | (0.08) | (0.21) | (0.11) | (0.13) | (2.17) | (0.11) | (0.37) | (0.16) | 0.35 | (0.31) | (0.14) | (0.06) | (0.11) | (0.47) | (0.17) | (0.30) | (0.11) | (1.76) | (0.09) |
| Financing Cash Flow | (0.11) | (0.47) | (0.62) | (0.07) | (0.53) | 1.90 | (0.16) | (0.02) | (0.66) | (0.22) | (0.06) | (0.12) | (0.18) | (0.27) | 0.07 | 0.01 | 0.02 | (0.07) | 0.60 | (0.06) |
* 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 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Dividends Per Share | 0.52 | 0.49 | 0.49 | 0.49 | 0.49 | 0.46 | 0.46 | 0.46 | 0.46 | 0.43 | 0.43 | 0.43 | 0.43 | 0.40 | 0.40 | 0.40 | 0.40 | 0.37 | 0.37 | 0.37 |