IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — APD

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.980.951.032.321.491.852.382.541.961.642.243.132.962.352.954.295.795.79
Short-term Investments------0.000.110.120.060.100.270.270.270.020.360.850.731.520.410.41
Accounts Receivable1.881.941.891.941.851.811.711.721.731.931.711.831.771.731.691.421.391.42
Inventory0.750.770.790.800.770.740.760.720.710.660.650.640.510.510.490.450.430.42
Total Current Assets4.965.015.106.155.195.355.686.065.655.355.726.326.376.256.488.388.778.81
Property, Plant & Equipment25.0026.6926.1425.6424.0324.7321.4820.0018.9416.5115.7015.0414.1314.1013.6213.0412.6312.52
Goodwill0.960.960.970.970.890.870.880.880.900.890.880.880.870.910.920.930.910.92
Intangible Assets0.280.280.290.300.280.290.310.320.340.360.370.360.380.420.420.440.450.45
Total Non-current Assets35.4836.6336.1435.5133.6934.6731.3029.8628.4725.5823.7121.9621.1221.2020.6417.8817.3917.28
Total Assets40.4541.6441.2441.6638.8740.0236.9735.9234.1230.9329.4428.2827.4927.4527.1326.2526.1626.09
Accounts Payable3.532.863.043.373.423.023.172.782.723.062.492.552.542.412.312.122.041.96
Short-term Debt0.130.310.070.540.770.070.160.180.020.560.010.000.210.210.110.010.020.01
Total Current Liabilities4.583.513.504.765.214.814.474.063.123.952.803.283.413.212.632.703.022.99
Long-term Debt--------------------8.276.836.356.466.896.896.806.78
Total Non-current Liabilities19.2719.9819.9119.1316.8816.4715.8115.5314.8711.6111.9510.489.879.7310.1210.0610.0110.03
Total Liabilities23.8523.4923.4023.8922.0921.2820.2919.5917.9915.5614.7513.7613.2712.9412.7512.7613.0213.02
Retained Earnings16.3018.1417.8417.9517.6419.7717.9917.6917.5116.9916.7816.7316.3016.0815.9115.4015.2015.06
Total Stockholder Equity13.8815.6515.4115.5414.7016.6915.1014.9114.8714.1414.0613.9413.6413.9613.8313.0812.7312.68

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue3.163.173.103.173.022.922.933.192.992.933.003.193.033.203.173.573.192.952.992.84
Cost of Revenue2.132.182.112.152.042.052.022.102.011.992.072.212.072.282.272.622.342.152.222.01
Gross Profit*1.040.991.001.020.980.860.921.080.980.940.930.980.960.920.900.950.850.790.770.83
Research & Development0.020.020.020.030.020.020.020.020.030.030.030.020.030.030.020.030.020.020.020.03
Selling, General & Admin0.220.230.230.220.220.220.240.230.240.240.240.230.240.250.230.220.220.230.230.20
Total Operating Expenses*3.130.230.261.000.193.190.27(1.34)0.240.300.260.250.320.460.250.320.220.230.250.22
Operating Income(2.10)0.750.730.020.79(2.33)0.642.420.740.640.670.740.640.460.650.630.630.560.520.62
Interest Expense------------------0.060.050.050.050.040.040.030.030.030.030.03
Pretax Income(1.94)0.880.850.120.89(2.24)0.792.500.850.710.760.840.750.570.720.710.720.660.660.69
Tax Provision(0.52)0.160.160.110.16(0.51)0.140.540.140.130.140.150.140.120.140.130.130.120.110.13
Net Income(1.44)0.710.680.000.71(1.73)0.621.950.700.570.610.690.600.440.570.580.580.530.560.61
Basic EPS(6.47)3.193.040.033.20(7.77)2.778.773.132.572.743.112.681.982.582.622.622.392.532.75
Diluted EPS(6.47)3.193.040.033.20(7.77)2.778.753.132.572.733.122.671.972.572.622.622.382.522.73

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow1.311.100.90--0.860.330.81--1.260.800.63--0.850.640.720.960.911.310.790.83
Capital Expenditures1.001.111.251.521.501.892.122.081.611.671.451.461.321.010.830.790.710.770.660.62
Free Cash Flow*0.31-0.00(0.35)--(0.64)(1.56)(1.31)--(0.35)(0.87)(0.82)--(0.48)(0.37)(0.11)0.170.200.540.120.21
Investing Cash Flow(0.99)(1.08)(1.24)--(1.26)(2.24)(2.18)--(1.55)(1.56)(1.67)--(1.92)(2.22)(0.26)------(1.72)--
Financing Cash Flow(0.29)(0.10)(0.49)--1.211.550.27--0.141.351.36--0.500.69(0.09)------(0.59)--

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Dividends Per Share1.811.811.791.791.791.791.771.771.771.771.751.751.751.751.621.621.621.621.501.50