Financial Statements — AR
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 | Q1
2021 |
|---|
| Cash & Equivalents | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Receivable | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.05 | 0.03 | 0.04 | 0.09 |
| Total Current Assets | 0.69 | 0.68 | 0.43 | 0.43 | 0.57 | 0.37 | 0.41 | 0.40 | 0.42 | 0.38 | 0.44 | 0.98 | 1.02 | 0.72 | 0.71 | 0.55 | 0.59 |
| Property, Plant & Equipment | 12.14 | 12.21 | 9.91 | 9.66 | 9.67 | 9.93 | 9.96 | 9.95 | 9.94 | 9.88 | 9.79 | 9.65 | 9.59 | 9.53 | 9.53 | 9.54 | 9.57 |
| Total Non-current Assets* | 14.54 | 14.67 | 12.48 | 12.34 | 12.47 | 12.85 | 13.01 | 13.15 | 13.31 | 13.38 | 13.43 | 13.44 | 13.20 | 13.08 | 12.76 | 12.30 | 12.41 |
| Total Assets | 15.23 | 15.35 | 12.91 | 12.77 | 13.05 | 13.22 | 13.42 | 13.55 | 13.74 | 13.77 | 13.87 | 14.41 | 14.21 | 13.80 | 13.47 | 12.85 | 13.00 |
| Accounts Payable | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.08 | 0.10 | 0.09 | 0.07 | 0.06 | 0.04 | 0.04 |
| Total Current Liabilities | 1.73 | 1.69 | 1.39 | 1.40 | 1.49 | 1.32 | 1.41 | 1.38 | 1.46 | 1.51 | 1.50 | 2.54 | 2.48 | 2.55 | 2.80 | 1.88 | 1.22 |
| Long-term Debt | 2.43 | 2.66 | 1.31 | 1.10 | 1.29 | 1.62 | 1.59 | 1.51 | 1.61 | 1.49 | 1.31 | 1.17 | 1.58 | 1.96 | 2.34 | 2.42 | 2.57 |
| Total Non-current Liabilities* | 5.19 | 5.43 | 4.01 | 3.88 | 4.16 | 4.72 | 4.82 | 4.89 | 5.18 | 5.19 | 5.20 | 5.40 | 5.46 | 5.52 | 5.53 | 5.25 | 5.55 |
| Total Liabilities | 6.92 | 7.13 | 5.39 | 5.28 | 5.64 | 6.04 | 6.22 | 6.28 | 6.64 | 6.70 | 6.70 | 7.94 | 7.94 | 8.07 | 8.34 | 7.13 | 6.77 |
| Retained Earnings | 2.48 | 2.22 | 1.49 | 1.44 | 1.31 | 1.08 | 1.10 | 1.17 | 1.04 | 1.02 | 1.10 | 0.27 | (0.12) | (0.80) | (1.52) | (0.97) | (0.45) |
| Total Stockholder Equity | 8.32 | 8.06 | 7.35 | 7.31 | 7.22 | 6.98 | 6.99 | 7.05 | 6.86 | 6.83 | 6.91 | 6.21 | 6.00 | 5.47 | 4.85 | 5.40 | 5.87 |
* 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 | 1.39 | 1.90 | 1.31 | 1.17 | 1.24 | 1.42 | 1.18 | 1.03 | 0.98 | 1.11 | 1.16 | 1.11 | 0.94 | 1.27 | 1.88 | 2.58 | 2.46 | 1.79 | 2.06 | 1.77 |
| Selling, General & Admin | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
| Operating Income | 0.38 | 0.73 | 0.29 | 0.12 | 0.20 | 0.27 | 0.00 | (0.01) | (0.06) | 0.07 | 0.15 | 0.06 | (0.09) | 0.33 | 0.94 | 0.77 | 1.06 | (0.20) | 1.26 | (0.68) |
| Pretax Income | 0.37 | 0.69 | 0.27 | 0.13 | 0.21 | 0.27 | 0.00 | (0.01) | (0.07) | 0.06 | 0.15 | 0.05 | (0.10) | 0.32 | 0.93 | 0.73 | 1.04 | (0.23) | 1.22 | (0.73) |
| Tax Provision | 0.08 | 0.15 | 0.07 | 0.04 | 0.05 | 0.05 | (0.12) | 0.00 | (0.01) | 0.01 | 0.03 | 0.01 | (0.03) | 0.06 | 0.14 | 0.14 | 0.23 | (0.05) | 0.26 | (0.16) |
| Net Income | 0.29 | 0.55 | 0.20 | 0.09 | 0.17 | 0.22 | 0.12 | (0.01) | (0.06) | 0.05 | 0.12 | 0.03 | (0.07) | 0.26 | 0.79 | 0.59 | 0.81 | (0.17) | 0.96 | (0.57) |
| Basic EPS | 0.90 | 1.73 | 0.63 | 0.25 | 0.50 | 0.67 | 0.34 | (0.07) | (0.21) | 0.12 | 0.31 | 0.06 | (0.28) | 0.72 | 2.39 | 1.83 | 2.46 | (0.50) | 2.89 | (1.75) |
| Diluted EPS | 0.90 | 1.72 | 0.63 | 0.24 | 0.50 | 0.66 | 0.34 | (0.07) | (0.21) | 0.12 | 0.31 | 0.06 | (0.28) | 0.69 | 2.27 | 1.72 | 2.29 | (0.50) | 2.89 | (1.75) |
Cash Flow Statement
(in billions 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 | 0.44 | 0.86 | 0.37 | 0.31 | 0.49 | 0.46 | 0.28 | 0.17 | 0.14 | 0.26 | 0.31 | 0.18 | 0.16 | 0.34 | 0.48 | 1.09 | 0.92 | 0.57 | 0.48 | 0.31 |
| Capital Expenditures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.35 | 0.22 | 0.24 | 0.26 | 0.22 | 0.02 | 0.39 |
| Free Cash Flow* | 0.43 | 0.85 | 0.37 | 0.31 | 0.49 | 0.46 | 0.28 | 0.17 | 0.14 | 0.26 | 0.31 | 0.18 | 0.15 | (0.01) | 0.25 | 0.84 | 0.66 | 0.35 | 0.45 | (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) | 1.21 | 0.06 | 0.14 | (0.29) | (0.25) | (0.15) | 0.01 | 0.04 | (0.03) | (0.09) | 0.09 | 0.13 | 0.01 | (0.25) | (0.84) | (0.66) | (0.35) | (0.27) | (0.11) |
* Derived from reported values