Financial Statements — A
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 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 |
|---|
| Cash & Equivalents | 1.81 | 1.76 | 1.54 | 1.49 | 1.47 | 1.78 | 1.67 | 1.75 | 1.33 | 1.18 | 1.25 | 1.07 | 1.19 | 1.11 | 1.43 | 1.38 |
| Accounts Receivable | 1.50 | 1.52 | 1.38 | 1.37 | 1.33 | 1.23 | 1.25 | 1.30 | 1.34 | 1.40 | 1.46 | 1.35 | 1.24 | 1.21 | 1.12 | 1.08 |
| Inventory | 1.09 | 1.06 | 1.01 | 0.99 | 1.00 | 0.98 | 1.00 | 1.03 | 1.07 | 1.10 | 1.11 | 1.01 | 0.94 | 0.88 | 0.82 | 0.79 |
| Total Current Assets | 4.76 | 4.62 | 4.25 | 4.21 | 4.11 | 4.26 | 4.20 | 4.34 | 4.03 | 3.95 | 4.08 | 3.69 | 3.64 | 3.47 | 3.63 | 3.51 |
| Property, Plant & Equipment | 2.10 | 2.08 | 1.97 | 1.91 | 1.82 | 1.45 | 1.37 | 1.31 | 1.21 | 1.18 | 1.15 | 1.05 | 1.01 | 0.97 | 0.91 | 0.88 |
| Goodwill | 4.48 | 4.48 | 4.47 | 4.47 | 4.43 | 3.97 | 3.96 | 3.97 | 3.98 | 3.98 | 3.98 | 3.95 | 3.96 | 3.96 | 3.98 | 4.05 |
| Intangible Assets | 0.41 | 0.43 | 0.47 | 0.50 | 0.51 | 0.39 | 0.42 | 0.44 | 0.49 | 0.79 | 0.80 | 0.84 | 0.89 | 0.92 | 1.03 | 1.00 |
| Total Non-current Assets* | 8.30 | 8.20 | 7.97 | 7.95 | 7.81 | 6.74 | 6.65 | 6.61 | 6.65 | 6.84 | 6.84 | 6.79 | 6.81 | 6.85 | 6.86 | 6.88 |
| Total Assets | 13.07 | 12.81 | 12.23 | 12.16 | 11.91 | 11.00 | 10.86 | 10.95 | 10.68 | 10.79 | 10.92 | 10.48 | 10.46 | 10.33 | 10.49 | 10.40 |
| Accounts Payable | 0.62 | 0.60 | 0.53 | 0.52 | 0.55 | 0.50 | 0.46 | 0.49 | 0.45 | 0.48 | 0.54 | 0.56 | 0.50 | 0.48 | 0.42 | 0.42 |
| Short-term Debt | 0.30 | 0.30 | 0.06 | 0.15 | 0.02 | 0.80 | 0.42 | -- | 0.06 | 0.00 | 0.24 | 0.18 | 0.18 | -- | 0.13 | 0.21 |
| Total Current Liabilities | 2.27 | 2.23 | 1.89 | 2.01 | 1.87 | 2.39 | 1.96 | 1.62 | 1.76 | 1.67 | 1.94 | 1.90 | 1.81 | 1.58 | 1.72 | 1.76 |
| Long-term Debt | 3.05 | 3.05 | 3.35 | 3.35 | 3.35 | 2.14 | 2.14 | 2.56 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Total Non-current Liabilities* | 3.67 | 3.67 | 3.96 | 4.01 | 4.02 | 2.70 | 2.68 | 3.14 | 3.36 | 3.35 | 3.37 | 3.49 | 3.52 | 3.59 | 3.82 | 3.83 |
| Total Liabilities | 5.94 | 5.91 | 5.86 | 6.02 | 5.89 | 5.09 | 4.64 | 4.76 | 5.12 | 5.01 | 5.31 | 5.39 | 5.33 | 5.17 | 5.55 | 5.59 |
| Retained Earnings | 1.69 | 1.48 | 1.10 | 0.91 | 0.92 | 0.77 | 1.09 | 1.06 | 0.44 | 0.70 | 0.54 | 0.14 | 0.16 | 0.16 | 0.09 | (0.01) |
| Total Stockholder Equity | 7.12 | 6.91 | 6.37 | 6.14 | 6.03 | 5.90 | 6.21 | 6.19 | 5.56 | 5.78 | 5.61 | 5.09 | 5.12 | 5.15 | 4.95 | 4.81 |
* 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 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 1.84 | 1.80 | 1.86 | 1.74 | 1.67 | 1.68 | 1.70 | 1.58 | 1.57 | 1.66 | 1.69 | 1.67 | 1.72 | 1.76 | 1.85 | 1.72 | 1.61 | 1.67 | 1.66 | 1.59 |
| Cost of Revenue | 0.85 | 0.85 | 0.87 | 0.85 | 0.80 | 0.78 | 0.79 | 0.72 | 0.72 | 0.75 | 0.77 | 1.01 | 0.79 | 0.79 | 0.84 | 0.78 | 0.75 | 0.76 | 0.76 | 0.73 |
| Gross Profit* | 0.99 | 0.95 | 0.99 | 0.89 | 0.87 | 0.90 | 0.92 | 0.86 | 0.86 | 0.91 | 0.92 | 0.66 | 0.92 | 0.97 | 1.01 | 0.94 | 0.86 | 0.91 | 0.90 | 0.85 |
| Research & Development | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.11 | 0.13 | 0.11 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 |
| Selling, General & Admin | 0.47 | 0.48 | 0.43 | 0.42 | 0.45 | 0.41 | 0.40 | 0.40 | 0.38 | 0.40 | 0.39 | 0.41 | 0.42 | 0.42 | 0.42 | 0.41 | 0.39 | 0.42 | 0.39 | 0.40 |
| Total Operating Expenses* | 0.59 | 0.59 | 0.55 | 0.53 | 0.57 | 0.52 | 0.51 | 0.52 | 0.49 | 0.52 | 0.51 | 0.53 | 0.54 | 0.54 | 0.54 | 0.53 | 0.50 | 0.53 | 0.51 | 0.52 |
| Operating Income | 0.40 | 0.35 | 0.44 | 0.36 | 0.30 | 0.38 | 0.41 | 0.33 | 0.36 | 0.38 | 0.41 | 0.13 | 0.38 | 0.43 | 0.47 | 0.41 | 0.36 | 0.38 | 0.40 | 0.34 |
| Interest Expense | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.41 | 0.36 | 0.44 | 0.37 | 0.26 | 0.37 | 0.40 | 0.34 | 0.37 | 0.40 | 0.42 | 0.13 | 0.38 | 0.41 | 0.46 | 0.40 | 0.33 | 0.32 | 0.45 | 0.33 |
| Tax Provision | 0.07 | 0.06 | 0.01 | 0.03 | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.06 | (0.05) | 0.02 | 0.08 | 0.06 | 0.09 | 0.07 | 0.06 | 0.04 | 0.01 | 0.06 |
| Net Income | 0.34 | 0.31 | 0.43 | 0.34 | 0.22 | 0.32 | 0.35 | 0.28 | 0.31 | 0.35 | 0.48 | 0.11 | 0.30 | 0.35 | 0.37 | 0.33 | 0.27 | 0.28 | -- | 0.26 |
| Basic EPS | 1.20 | 1.08 | 1.54 | 1.18 | 0.75 | 1.12 | 1.23 | 0.97 | 1.05 | 1.19 | 1.63 | 0.38 | 1.02 | 1.19 | 1.23 | 1.10 | 0.92 | 0.94 | 1.46 | 0.87 |
| Diluted EPS | 1.20 | 1.07 | 1.53 | 1.18 | 0.75 | 1.11 | 1.23 | 0.97 | 1.05 | 1.18 | 1.60 | 0.38 | 1.02 | 1.19 | 1.24 | 1.10 | 0.91 | 0.93 | 1.44 | 0.86 |
* Derived from reported values
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 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 277.00 | 268.00 | 545.00 | 362.00 | 221.00 | 431.00 | 481.00 | 452.00 | 333.00 | 485.00 | 516.00 | 562.00 | 398.00 | 296.00 | 448.00 | 326.00 | 283.00 | 255.00 | 441.00 | 334.00 |
| Capital Expenditures | 76.00 | 93.00 | 93.00 | 103.00 | 114.00 | 97.00 | 93.00 | 92.00 | 103.00 | 90.00 | 84.00 | 81.00 | 57.00 | 76.00 | 70.00 | 82.00 | 64.00 | 75.00 | 62.00 | 54.00 |
| Free Cash Flow* | 201.00 | 175.00 | 452.00 | 259.00 | 107.00 | 334.00 | 388.00 | 360.00 | 230.00 | 395.00 | 432.00 | 481.00 | 341.00 | 220.00 | 378.00 | 244.00 | 219.00 | 180.00 | 379.00 | 280.00 |
| Investing Cash Flow | (77.00) | (93.00) | (90.00) | (96.00) | (114.00) | (94.00) | (954.00) | (100.00) | (109.00) | (95.00) | (40.00) | (89.00) | (77.00) | (104.00) | (110.00) | (73.00) | (76.00) | (79.00) | (59.00) | (61.00) |
| Financing Cash Flow | (144.00) | (222.00) | (200.00) | (219.00) | (116.00) | (180.00) | 25.00 | (246.00) | (291.00) | (240.00) | (201.00) | (322.00) | (390.00) | (17.00) | (341.00) | (362.00) | (123.00) | (546.00) | (324.00) | (222.00) |
* 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 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.21 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 |