Financial Statements — WM
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 | 0.16 | 0.18 | 0.44 | 0.22 | 0.61 | 0.17 | 0.32 | 0.15 | 0.14 | 0.26 | 0.14 | 0.89 | 0.16 | 0.12 | 0.15 | 0.48 |
| Accounts Receivable | 3.37 | 3.40 | 3.41 | 3.26 | 2.84 | 2.73 | 2.53 | 2.65 | 2.58 | 2.42 | 2.45 | 2.49 | 2.33 | 2.32 | 2.19 | 2.03 |
| Total Current Assets | 4.81 | 4.84 | 4.98 | 4.46 | 4.26 | 4.44 | 3.53 | 3.56 | 3.48 | 3.37 | 3.26 | 3.99 | 3.06 | 3.18 | 3.23 | 3.33 |
| Property, Plant & Equipment | 20.34 | 20.07 | 19.96 | 19.55 | 17.93 | 17.42 | 17.04 | 16.23 | 15.92 | 15.71 | 14.74 | 14.38 | 14.30 | 14.08 | 14.11 | 14.04 |
| Goodwill | 13.87 | 13.89 | 13.89 | 13.53 | 9.82 | 9.36 | 9.25 | 9.40 | 9.40 | 9.34 | 9.09 | 9.02 | 9.03 | 9.01 | 8.99 | 8.98 |
| Intangible Assets | 3.66 | 3.87 | 3.96 | 4.01 | 0.74 | 0.75 | 0.73 | 0.78 | 0.81 | 0.82 | 0.85 | 0.83 | 0.87 | 0.92 | 0.96 | 0.99 |
| Total Non-current Assets* | 40.89 | 40.77 | 40.74 | 40.03 | 30.47 | 29.56 | 29.14 | 28.37 | 28.13 | 27.92 | 26.58 | 26.14 | 26.16 | 25.66 | 25.81 | 25.74 |
| Total Assets | 45.70 | 45.61 | 45.72 | 44.49 | 34.73 | 34.00 | 32.67 | 31.94 | 31.61 | 31.29 | 29.84 | 30.13 | 29.22 | 28.84 | 29.04 | 29.07 |
| Accounts Payable | 1.80 | 2.08 | 2.03 | 1.90 | 1.85 | 1.79 | 1.62 | 1.74 | 1.63 | 1.51 | 1.49 | 1.38 | 1.38 | 1.47 | 1.39 | 1.21 |
| Short-term Debt | 0.64 | 0.88 | 0.96 | 0.95 | 0.68 | 0.24 | 0.34 | 0.30 | 0.51 | 0.34 | 0.26 | 0.23 | 0.44 | 0.60 | 0.36 | 0.24 |
| Total Current Liabilities | 5.15 | 5.74 | 5.82 | 5.35 | 4.78 | 4.14 | 3.95 | 4.22 | 4.25 | 3.86 | 3.83 | 3.72 | 3.81 | 4.10 | 3.68 | 3.29 |
| Long-term Debt | 22.25 | 22.48 | 23.06 | 22.88 | 15.98 | 16.50 | 15.76 | 15.13 | 14.86 | 15.03 | 13.81 | 14.05 | 13.05 | 12.45 | 12.88 | 13.24 |
| Total Non-current Liabilities* | 30.53 | 30.35 | 30.70 | 30.49 | 21.98 | 22.41 | 21.64 | 20.75 | 20.43 | 20.63 | 19.00 | 19.21 | 18.27 | 17.57 | 18.00 | 18.36 |
| Total Liabilities | 35.68 | 36.09 | 36.52 | 35.84 | 26.76 | 26.55 | 25.59 | 24.97 | 24.69 | 24.48 | 22.83 | 22.94 | 22.07 | 21.67 | 21.68 | 21.64 |
| Retained Earnings | 17.57 | 16.82 | 16.55 | 16.16 | 15.56 | 15.10 | 14.74 | 14.12 | 13.74 | 13.41 | 12.93 | 12.56 | 12.25 | 11.74 | 11.44 | 11.34 |
| Total Stockholder Equity | 10.02 | 9.52 | 9.20 | 8.65 | 7.98 | 7.46 | 7.08 | 6.95 | 6.91 | 6.79 | 7.01 | 7.19 | 7.14 | 7.17 | 7.35 | 7.43 |
* 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 | 6.23 | 6.31 | 6.44 | 6.43 | 6.02 | 5.89 | 5.61 | 5.40 | 5.16 | 5.22 | 5.20 | 5.12 | 4.89 | 4.93 | 5.08 | 5.03 | 4.66 | 4.68 | 4.67 | 4.48 |
| Cost of Revenue | 3.69 | 3.69 | 3.83 | 3.84 | 3.65 | 3.55 | 3.40 | 3.29 | 3.14 | 3.15 | 3.19 | 3.19 | 3.09 | 3.09 | 3.16 | 3.14 | 2.90 | 2.96 | 2.91 | 2.74 |
| Gross Profit | 2.53 | 2.62 | 2.61 | 2.59 | 2.37 | 2.34 | 2.21 | 4.13 | 2.02 | 2.07 | 2.01 | 1.93 | 1.81 | 1.84 | 1.92 | 1.89 | 1.76 | 1.72 | 1.76 | 1.74 |
| Selling, General & Admin | 0.71 | 0.67 | 0.67 | 0.70 | 0.69 | 0.75 | 0.53 | 0.50 | 0.49 | 0.51 | 0.47 | 0.47 | 0.48 | 0.49 | 0.47 | 0.49 | 0.49 | 0.49 | 0.47 | 0.45 |
| Total Operating Expenses | 1.42 | 1.47 | 1.62 | 1.44 | 1.36 | 1.42 | 1.09 | 2.11 | 1.00 | 1.29 | 0.99 | 0.99 | 0.98 | 1.08 | 0.98 | 1.00 | 0.99 | 1.00 | 0.95 | 0.95 |
| Operating Income | 1.11 | 1.16 | 0.99 | 1.15 | 1.01 | 0.92 | 1.12 | 1.01 | 1.02 | 0.79 | 1.02 | 0.94 | 0.83 | 0.77 | 0.94 | 0.89 | 0.77 | 0.72 | 0.81 | 0.79 |
| Pretax Income | 0.89 | 0.94 | 0.78 | 0.93 | 0.79 | 0.70 | 1.00 | 0.89 | 0.87 | 0.64 | 0.87 | 0.81 | 0.70 | 0.64 | 0.83 | 0.78 | 0.67 | 0.64 | 0.71 | 0.46 |
| Tax Provision | 0.17 | 0.19 | 0.17 | 0.20 | 0.15 | 0.10 | 0.24 | 0.21 | 0.16 | 0.18 | 0.21 | 0.20 | 0.16 | 0.14 | 0.19 | 0.19 | 0.16 | 0.14 | 0.17 | 0.11 |
| Net Income | 0.72 | 0.74 | 0.60 | 0.73 | 0.64 | 0.60 | 0.76 | 0.68 | 0.71 | 0.49 | 0.66 | 0.62 | 0.53 | 0.50 | 0.64 | 0.59 | 0.51 | 0.51 | 0.54 | 0.35 |
| Basic EPS | 1.79 | 1.84 | 1.50 | 1.80 | 1.58 | 1.49 | 1.89 | 1.70 | 1.76 | 1.22 | 1.64 | 1.52 | 1.31 | 1.21 | 1.55 | 1.42 | 1.24 | 1.21 | 1.28 | 0.83 |
| Diluted EPS | 1.79 | 1.83 | 1.49 | 1.80 | 1.58 | 1.49 | 1.88 | 1.69 | 1.75 | 1.22 | 1.63 | 1.51 | 1.30 | 1.21 | 1.54 | 1.41 | 1.23 | 1.19 | 1.28 | 0.83 |
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 | 1.50 | 1.70 | 1.59 | 1.55 | 1.21 | 1.51 | 1.36 | 1.15 | 1.37 | 1.38 | 1.26 | 1.03 | 1.04 | 1.05 | 1.18 | 1.05 | 1.26 | 0.99 | 1.18 | 1.04 |
| Capital Expenditures | 0.65 | 0.89 | 0.78 | 0.73 | 0.83 | 1.12 | 0.78 | 0.67 | 0.67 | 1.04 | 0.67 | 0.52 | 0.66 | 0.86 | 0.76 | 0.55 | 0.42 | 0.77 | 0.46 | 0.40 |
| Free Cash Flow* | 0.85 | 0.81 | 0.82 | 0.81 | 0.38 | 0.40 | 0.58 | 0.49 | 0.70 | 0.34 | 0.59 | 0.51 | 0.38 | 0.19 | 0.43 | 0.50 | 0.84 | 0.22 | 0.72 | 0.65 |
| Investing Cash Flow | (0.73) | (0.87) | (0.78) | (1.09) | (0.83) | (7.76) | (0.48) | (1.60) | (0.75) | (1.08) | (0.67) | (0.56) | (0.78) | (1.03) | (0.94) | (0.53) | (0.57) | (0.79) | (0.40) | (0.37) |
| Financing Cash Flow | (0.82) | (0.84) | (1.05) | (0.24) | (0.54) | 6.06 | (0.44) | 0.27 | (0.74) | 0.00 | (0.61) | (0.60) | (0.32) | 0.18 | (0.98) | 0.23 | (0.63) | (0.21) | (0.88) | (0.98) |
* 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 | 0.95 | 0.83 | 0.83 | 0.83 | 0.83 | 0.75 | 0.75 | 0.75 | 0.75 | 0.70 | 0.70 | 0.70 | 0.70 | 0.65 | 0.65 | 0.65 | 0.65 | 0.57 | 0.57 | 0.57 |