IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AR

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Accounts Receivable0.030.030.040.030.040.030.020.040.040.040.030.020.030.050.030.040.09
Total Current Assets0.690.680.430.430.570.370.410.400.420.380.440.981.020.720.710.550.59
Property, Plant & Equipment12.1412.219.919.669.679.939.969.959.949.889.799.659.599.539.539.549.57
Total Non-current Assets*14.5414.6712.4812.3412.4712.8513.0113.1513.3113.3813.4313.4413.2013.0812.7612.3012.41
Total Assets15.2315.3512.9112.7713.0513.2213.4213.5513.7413.7713.8714.4114.2113.8013.4712.8513.00
Accounts Payable--------------------0.080.100.090.070.060.040.04
Total Current Liabilities1.731.691.391.401.491.321.411.381.461.511.502.542.482.552.801.881.22
Long-term Debt2.432.661.311.101.291.621.591.511.611.491.311.171.581.962.342.422.57
Total Non-current Liabilities*5.195.434.013.884.164.724.824.895.185.195.205.405.465.525.535.255.55
Total Liabilities6.927.135.395.285.646.046.226.286.646.706.707.947.948.078.347.136.77
Retained Earnings2.482.221.491.441.311.081.101.171.041.021.100.27(0.12)(0.80)(1.52)(0.97)(0.45)
Total Stockholder Equity8.328.067.357.317.226.986.997.056.866.836.916.216.005.474.855.405.87

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue1.391.901.311.171.241.421.181.030.981.111.161.110.941.271.882.582.461.792.061.77
Selling, General & Admin0.060.060.060.060.060.060.060.050.060.060.050.060.050.060.050.040.040.040.040.03
Operating Income0.380.730.290.120.200.270.00(0.01)(0.06)0.070.150.06(0.09)0.330.940.771.06(0.20)1.26(0.68)
Pretax Income0.370.690.270.130.210.270.00(0.01)(0.07)0.060.150.05(0.10)0.320.930.731.04(0.23)1.22(0.73)
Tax Provision0.080.150.070.040.050.05(0.12)0.00(0.01)0.010.030.01(0.03)0.060.140.140.23(0.05)0.26(0.16)
Net Income0.290.550.200.090.170.220.12(0.01)(0.06)0.050.120.03(0.07)0.260.790.590.81(0.17)0.96(0.57)
Basic EPS0.901.730.630.250.500.670.34(0.07)(0.21)0.120.310.06(0.28)0.722.391.832.46(0.50)2.89(1.75)
Diluted EPS0.901.720.630.240.500.660.34(0.07)(0.21)0.120.310.06(0.28)0.692.271.722.29(0.50)2.89(1.75)

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.440.860.370.310.490.460.280.170.140.260.310.180.160.340.481.090.920.570.480.31
Capital Expenditures0.000.000.000.000.000.000.000.000.000.010.000.000.000.350.220.240.260.220.020.39
Free Cash Flow*0.430.850.370.310.490.460.280.170.140.260.310.180.15(0.01)0.250.840.660.350.45(0.08)
Investing Cash Flow(0.34)(2.28)(0.22)(0.45)(0.20)(0.21)(0.13)(0.17)(0.19)(0.23)(0.23)(0.28)(0.29)(0.35)(0.23)(0.24)(0.26)(0.22)(0.21)(0.20)
Financing Cash Flow(0.10)1.210.060.14(0.29)(0.25)(0.15)0.010.04(0.03)(0.09)0.090.130.01(0.25)(0.84)(0.66)(0.35)(0.27)(0.11)

* Derived from reported values