Financial Statements — WWD
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.50 | 0.45 | 0.47 | 0.36 | 0.28 | 0.31 | 0.32 | 0.14 | 0.11 | 0.13 | 0.10 | 0.21 | 0.10 | 0.36 | 0.29 | 0.20 |
| Accounts Receivable | 0.54 | 0.41 | 0.48 | 0.50 | 0.37 | 0.44 | 0.53 | 0.48 | 0.45 | 0.41 | 0.32 | 0.32 | 0.34 | 0.36 | 0.38 | 0.31 |
| Inventory | 0.70 | 0.69 | 0.66 | 0.63 | 0.63 | 0.61 | 0.58 | 0.56 | 0.53 | 0.57 | 0.50 | 0.48 | 0.57 | 0.43 | 0.42 | 0.45 |
| Total Current Assets | 2.27 | 2.05 | 2.06 | 1.91 | 1.72 | 1.79 | 1.81 | 1.55 | 1.49 | 1.47 | 1.25 | 1.33 | 1.36 | 1.44 | 1.37 | 1.25 |
| Property, Plant & Equipment | 1.03 | 1.00 | 0.94 | 0.93 | 0.93 | 0.92 | 0.92 | 0.93 | 0.91 | 0.92 | 0.91 | 0.92 | 0.92 | 0.95 | 0.97 | 0.99 |
| Goodwill | 0.83 | 0.83 | 0.81 | 0.79 | 0.78 | 0.79 | 0.80 | 0.80 | 0.80 | 0.80 | 0.78 | 0.80 | 0.79 | 0.81 | 0.81 | 0.82 |
| Intangible Assets | 0.34 | 0.36 | 0.37 | 0.35 | 0.34 | 0.37 | 0.38 | 0.40 | 0.41 | 0.42 | 0.42 | 0.46 | 0.42 | 0.51 | 0.52 | 0.55 |
| Total Non-current Assets* | 2.70 | 2.68 | 2.65 | 2.58 | 2.56 | 2.53 | 2.55 | 2.58 | 2.52 | 2.54 | 2.50 | 2.56 | 2.54 | 2.65 | 2.65 | 2.71 |
| Total Assets | 4.97 | 4.73 | 4.71 | 4.49 | 4.28 | 4.32 | 4.37 | 4.13 | 4.01 | 4.01 | 3.76 | 3.89 | 3.89 | 4.09 | 4.02 | 3.96 |
| Accounts Payable | 0.31 | 0.27 | 0.28 | 0.27 | 0.22 | 0.26 | 0.26 | 0.25 | 0.22 | 0.22 | 0.20 | 0.19 | 0.22 | 0.16 | 0.16 | 0.16 |
| Short-term Debt | 0.62 | 0.38 | 0.35 | 0.26 | 0.26 | 0.27 | 0.14 | 0.07 | 0.02 | 0.13 | 0.05 | -- | 0.11 | -- | -- | -- |
| Total Current Liabilities | 1.31 | 1.00 | 1.01 | 0.98 | 0.91 | 0.91 | 0.69 | 0.58 | 0.59 | 0.67 | 0.42 | 0.37 | 0.63 | 0.34 | 0.34 | 0.33 |
| Long-term Debt | 0.45 | 0.46 | 0.50 | 0.49 | 0.48 | 0.56 | 0.65 | 0.65 | 0.65 | 0.65 | 0.72 | 0.73 | 0.65 | 0.74 | 0.74 | 0.75 |
| Total Non-current Liabilities* | 1.13 | 1.15 | 1.23 | 1.18 | 1.16 | 1.25 | 1.34 | 1.36 | 1.34 | 1.33 | 1.42 | 1.47 | 1.32 | 1.55 | 1.55 | 1.57 |
| Total Liabilities | 2.44 | 2.15 | 2.24 | 2.16 | 2.07 | 2.16 | 2.04 | 1.94 | 1.92 | 2.00 | 1.85 | 1.84 | 1.96 | 1.89 | 1.89 | 1.90 |
| Retained Earnings | 3.83 | 3.72 | 3.48 | 3.39 | 3.30 | 3.15 | 3.07 | 2.99 | 2.84 | 2.77 | 2.68 | 2.66 | 2.75 | 2.56 | 2.52 | 2.46 |
| Total Stockholder Equity | 2.53 | 2.59 | 2.47 | 2.34 | 2.21 | 2.16 | 2.33 | 2.19 | 2.09 | 2.01 | 1.91 | 2.05 | 1.94 | 2.20 | 2.13 | 2.06 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 1.09 | 1.00 | 1.00 | 0.92 | 0.88 | 0.77 | 0.85 | 0.85 | 0.84 | 0.79 | 0.78 | 0.80 | 0.72 | 0.64 | 0.61 | 0.59 | 0.62 | 0.57 | 0.56 | 0.58 |
| Cost of Revenue | 0.77 | 0.70 | 0.72 | 0.67 | 0.64 | 0.58 | 0.65 | 0.62 | 0.60 | 0.58 | 0.59 | 0.60 | 0.56 | 0.50 | 0.48 | 0.45 | 0.49 | 0.44 | 0.42 | 0.43 |
| Gross Profit | 0.32 | 0.29 | 0.28 | 0.25 | 0.24 | 0.19 | 0.21 | 0.23 | 0.23 | 0.20 | 0.19 | 0.20 | 0.16 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.28 |
| Research & Development | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Selling, General & Admin | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.08 | 0.05 | 0.05 | 0.04 | 0.06 | 0.04 | 0.05 | 0.04 |
| Interest Expense | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.17 | 0.17 | 0.16 | 0.13 | 0.13 | 0.10 | 0.10 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.04 | 0.06 | 0.05 | 0.05 | 0.03 | 0.06 | 0.06 | 0.08 |
| Tax Provision | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 |
| Net Income | 0.13 | 0.13 | 0.14 | 0.11 | 0.11 | 0.09 | 0.08 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.04 | 0.05 | 0.04 | 0.05 | 0.03 | 0.05 | 0.05 | 0.07 |
| Basic EPS | 2.25 | 2.23 | 2.30 | 1.82 | 1.83 | 1.47 | 1.41 | 1.69 | 1.61 | 1.50 | 1.38 | 1.41 | 0.59 | 0.89 | 0.65 | 0.77 | 0.50 | 0.79 | 0.77 | 1.08 |
| Diluted EPS | 2.19 | 2.17 | 2.23 | 1.76 | 1.78 | 1.42 | 1.36 | 1.63 | 1.56 | 1.46 | 1.34 | 1.37 | 0.58 | 0.86 | 0.64 | 0.74 | 0.49 | 0.76 | 0.74 | 1.04 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 90.83 | 114.44 | 233.32 | 125.64 | 77.83 | 34.52 | 141.76 | 153.21 | 97.33 | 46.79 | 152.91 | 115.48 | 40.15 | 107.62 | 35.91 | 50.11 | 5.40 | 146.75 | 98.92 | 72.27 |
| Capital Expenditures | 52.59 | 44.13 | 52.39 | 26.55 | 18.42 | 33.57 | 24.09 | 15.89 | 14.49 | 41.81 | 19.36 | 13.10 | 44.05 | 15.76 | 12.96 | 24.15 | 24.39 | 16.34 | 8.03 | 6.05 |
| Free Cash Flow* | 38.24 | 70.31 | 180.93 | 99.09 | 59.41 | 0.94 | 117.67 | 137.32 | 82.84 | 4.98 | 133.56 | 102.38 | (3.90) | 91.86 | 22.95 | 25.96 | (18.99) | 130.41 | 90.88 | 66.22 |
| Investing Cash Flow | (51.13) | (48.33) | (92.03) | (23.38) | 27.96 | (32.10) | (20.98) | (18.60) | (7.86) | (41.78) | (19.35) | (18.97) | (35.24) | (36.03) | (16.57) | 10.63 | (23.47) | (16.33) | (19.55) | 10.54 |
| Financing Cash Flow | 14.28 | 60.16 | (287.80) | (8.52) | (36.99) | 19.39 | (159.08) | (139.56) | 88.68 | (8.09) | (113.16) | (107.65) | 24.34 | (37.41) | (128.13) | (276.83) | 5.88 | (41.59) | (6.94) | 6.86 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.32 | 0.28 | 0.28 | 0.28 | 0.28 | 0.25 | 0.25 | 0.25 | 0.25 | 0.22 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16 | 0.08 |