Financial Statements — WCC
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 | 0.70 | 0.57 | 0.67 | 0.68 | 0.71 | 0.72 | 0.98 | 0.63 | 0.53 | 0.35 | 0.23 | 0.24 | 0.20 | 0.25 | 0.29 | 0.30 |
| Accounts Receivable | 4.27 | 4.20 | 3.94 | 3.64 | 3.63 | 3.65 | 3.53 | 3.80 | 3.85 | 3.81 | 3.62 | 3.64 | 3.28 | 2.96 | 2.84 | 2.57 |
| Inventory | 4.21 | 4.06 | 3.97 | 3.74 | 3.63 | 3.51 | 3.53 | 3.54 | 3.58 | 3.73 | 3.49 | 3.17 | 2.88 | 2.57 | 2.44 | 2.29 |
| Total Current Assets | 9.95 | 9.57 | 9.24 | 8.69 | 8.68 | 8.54 | 8.91 | 8.61 | 8.58 | 8.45 | 7.90 | 7.61 | 6.88 | 6.22 | 6.00 | 5.58 |
| Property, Plant & Equipment | 0.48 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.41 | 0.41 | 0.40 | 0.37 | 0.37 | 0.38 | 0.37 | 0.38 | 0.39 |
| Goodwill | 3.33 | 3.33 | 3.35 | 3.30 | 3.22 | 3.20 | 3.18 | 3.24 | 3.27 | 3.24 | 3.12 | 3.19 | 3.22 | 3.20 | 3.22 | 3.20 |
| Intangible Assets | 1.75 | 1.79 | 1.82 | 1.83 | 1.81 | 1.82 | 1.83 | 1.87 | 1.90 | 1.92 | 1.85 | 1.89 | 1.92 | 1.98 | 2.02 | 2.05 |
| Total Non-current Assets* | 7.01 | 6.99 | 6.96 | 6.83 | 6.59 | 6.57 | 6.63 | 6.56 | 6.58 | 6.52 | 6.18 | 6.26 | 6.31 | 6.27 | 6.30 | 6.30 |
| Total Assets | 16.96 | 16.55 | 16.20 | 15.52 | 15.28 | 15.11 | 15.54 | 15.17 | 15.16 | 14.97 | 14.08 | 13.86 | 13.19 | 12.48 | 12.30 | 11.88 |
| Accounts Payable | 3.47 | 3.38 | 3.29 | 3.03 | 2.84 | 2.69 | 2.97 | 2.65 | 2.66 | 2.65 | 2.58 | 2.65 | 2.34 | 2.25 | 2.19 | 1.96 |
| Short-term Debt | -- | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.07 | 0.07 | 0.07 | 0.02 | 0.37 | 0.02 |
| Total Current Liabilities | 4.69 | 4.58 | 4.43 | 4.04 | 3.93 | 3.75 | 4.04 | 3.65 | 3.58 | 3.54 | 3.57 | 3.59 | 3.26 | 3.14 | 3.30 | 2.73 |
| Long-term Debt | 5.74 | 5.72 | 5.64 | 5.14 | 5.01 | 5.20 | 5.18 | 5.38 | 5.52 | 5.60 | 5.19 | 5.04 | 4.84 | 4.57 | 4.30 | 4.59 |
| Total Non-current Liabilities* | 7.18 | 7.13 | 7.02 | 6.45 | 6.31 | 6.51 | 6.53 | 6.63 | 6.78 | 6.84 | 6.32 | 6.16 | 5.96 | 5.76 | 5.47 | 5.75 |
| Total Liabilities | 11.87 | 11.71 | 11.45 | 10.49 | 10.24 | 10.26 | 10.56 | 10.29 | 10.36 | 10.38 | 9.89 | 9.75 | 9.22 | 8.90 | 8.77 | 8.48 |
| Retained Earnings | 5.64 | 5.37 | 5.21 | 5.04 | 4.83 | 4.66 | 4.46 | 4.28 | 4.09 | 3.93 | 3.59 | 3.37 | 3.16 | 2.85 | 2.75 | 2.65 |
| Total Stockholder Equity | 5.10 | 4.85 | 4.76 | 5.04 | 5.04 | 4.86 | 4.98 | 4.89 | 4.81 | 4.59 | 4.20 | 4.12 | 3.97 | 3.59 | 3.53 | 3.41 |
* 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 | 6.08 | 6.07 | 6.20 | 5.90 | 5.34 | 5.50 | 5.49 | 5.48 | 5.35 | 5.47 | 5.64 | 5.75 | 5.52 | 5.56 | 5.45 | 5.48 | 4.93 | 4.85 | 4.73 | 4.60 |
| Cost of Revenue | 4.79 | 4.78 | 4.88 | 4.66 | 4.22 | 4.34 | 4.28 | 4.28 | 4.21 | 4.30 | 4.42 | 4.50 | 4.31 | 4.34 | 4.24 | 4.29 | 3.88 | 3.84 | 3.72 | 3.63 |
| Gross Profit | 1.29 | 1.29 | 1.32 | 1.24 | 1.13 | 1.16 | 1.21 | 1.20 | 1.14 | 1.17 | 1.22 | 1.24 | 1.21 | 1.22 | 1.20 | 1.19 | 1.05 | 1.01 | 2.78 | 0.97 |
| Selling, General & Admin | 0.95 | 0.91 | 0.92 | 0.87 | 0.84 | 0.82 | 0.83 | 0.83 | 0.83 | 0.81 | 0.80 | 0.83 | 0.82 | 0.79 | 0.76 | 0.77 | 0.72 | 0.73 | 0.72 | 0.70 |
| Total Operating Expenses | 1.00 | 0.96 | 0.97 | 0.92 | 0.88 | 0.86 | 0.88 | 0.87 | 0.87 | 0.86 | 0.84 | 0.88 | 0.86 | 0.84 | 0.80 | 0.82 | 0.77 | 0.79 | 2.20 | 0.75 |
| Operating Income | 0.29 | 0.32 | 0.35 | 0.32 | 0.24 | 0.30 | 0.34 | 0.32 | 0.26 | 0.32 | 0.38 | 0.36 | 0.35 | 0.38 | 0.40 | 0.37 | 0.28 | 0.22 | 0.23 | 0.22 |
| Pretax Income | 0.20 | 0.22 | 0.25 | 0.24 | 0.15 | 0.21 | 0.27 | 0.32 | 0.15 | 0.21 | 0.28 | 0.26 | 0.24 | 0.29 | 0.33 | 0.30 | 0.22 | 0.20 | 0.17 | 0.15 |
| Tax Provision | 0.04 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.07 | 0.09 | 0.03 | 0.07 | 0.04 | 0.07 | 0.04 | 0.07 | 0.09 | 0.08 | 0.04 | 0.03 | 0.04 | 0.03 |
| Net Income | 0.15 | 0.16 | 0.19 | 0.17 | 0.12 | 0.17 | 0.20 | 0.23 | 0.12 | 0.14 | 0.23 | 0.19 | 0.20 | 0.22 | 0.24 | 0.22 | 0.18 | 0.17 | 0.12 | 0.12 |
| Basic EPS | 3.16 | 3.40 | 3.85 | 3.88 | 2.13 | 3.06 | 3.87 | 4.34 | 1.99 | 2.52 | 4.28 | 3.48 | 3.58 | 4.03 | 4.43 | 4.07 | 3.30 | 3.04 | 2.09 | 2.09 |
| Diluted EPS | 3.11 | 3.33 | 3.79 | 3.83 | 2.10 | 3.01 | 3.81 | 4.28 | 1.95 | 2.45 | 4.20 | 3.41 | 3.48 | 3.89 | 4.30 | 3.95 | 3.19 | 2.93 | 2.02 | 2.02 |
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 | 221.40 | 71.90 | (82.70) | 107.80 | 28.00 | 276.60 | 302.10 | (223.80) | 746.30 | 69.30 | 361.70 | 317.60 | (255.40) | 421.66 | (106.09) | (132.62) | (171.91) | (105.53) | 69.88 | (17.69) |
| Capital Expenditures | 23.40 | 44.40 | 13.20 | 21.80 | 20.40 | 24.30 | 29.20 | 20.80 | 20.40 | 28.70 | 19.30 | 30.40 | 13.90 | 40.05 | 27.73 | 16.39 | 15.25 | 29.58 | 4.98 | 9.98 |
| Free Cash Flow* | 198.00 | 27.50 | (95.90) | 86.00 | 7.60 | 252.30 | 272.90 | (244.60) | 725.90 | 40.60 | 342.40 | 287.20 | (269.30) | 381.61 | (133.81) | (149.01) | (187.16) | (135.11) | 64.90 | (27.67) |
| Investing Cash Flow | (19.90) | (40.30) | (23.50) | (22.50) | (54.40) | (209.30) | (19.40) | 285.60 | (16.50) | (28.40) | (17.50) | (31.10) | (12.60) | (226.37) | (26.24) | (15.83) | (15.14) | (34.07) | 4.25 | (12.19) |
| Financing Cash Flow | (108.20) | 1.50 | 14.10 | (110.60) | 2.30 | (54.00) | (292.90) | (326.90) | (254.50) | (150.50) | (233.00) | (109.00) | 88.60 | 106.78 | 136.76 | 173.36 | 167.13 | 99.43 | (120.52) | 22.49 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 |
|---|
| Dividends Per Share | 0.50 | 0.45 | 0.45 | 0.45 | 0.41 | 0.41 | 0.41 | 0.38 | 0.38 |