Financial Statements — BF-B
Balance Sheet
(in billions USD)| Metric | Q1
2027 | Q3
2026 | 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 | 0.30 | 0.38 | 0.32 | 0.47 | 0.60 | 0.42 | 0.42 | 0.59 | 0.37 | 0.43 | 0.43 | 1.09 | 0.90 | 0.81 | 1.07 | 1.17 | 1.11 | 0.96 | 0.91 |
| Accounts Receivable | 0.82 | 0.98 | 1.04 | 0.85 | 0.86 | 0.95 | 0.81 | 0.88 | 0.95 | 0.87 | 0.94 | 0.89 | 0.84 | 0.80 | 0.93 | 0.80 | 0.82 | 0.88 | 0.72 |
| Inventory | 2.57 | 2.56 | 2.56 | 2.59 | 2.45 | 2.57 | 2.60 | 2.53 | 2.59 | 2.50 | 2.16 | 2.00 | 1.91 | 1.77 | 1.79 | 1.77 | 1.72 | 1.72 | 1.74 |
| Total Current Assets | 3.96 | 4.23 | 4.21 | 4.18 | 4.28 | 4.20 | 4.08 | 4.42 | 4.27 | 4.19 | 3.84 | 4.26 | 3.92 | 3.65 | 4.03 | 3.99 | 3.91 | 3.82 | 3.65 |
| Property, Plant & Equipment | 1.10 | 1.11 | 1.10 | 1.09 | 1.04 | 1.06 | 1.05 | 1.01 | 1.06 | 1.05 | 0.96 | 0.89 | 0.88 | 0.82 | 0.81 | 0.82 | 0.83 | 0.83 | 0.83 |
| Goodwill | 1.51 | 1.54 | 1.51 | 1.51 | 1.44 | 1.47 | 1.46 | 1.46 | 1.46 | 1.49 | 1.46 | 0.75 | 0.76 | 0.77 | 0.78 | 0.78 | 0.77 | 0.76 | 0.76 |
| Intangible Assets | 0.08 | 0.08 | 0.09 | 0.09 | 0.97 | 1.00 | 1.00 | 1.00 | 0.99 | 1.01 | 1.15 | 0.57 | 0.58 | 0.65 | 0.66 | 0.67 | 0.68 | 0.65 | 0.66 |
| Total Non-current Assets* | 3.87 | 4.07 | 4.01 | 3.99 | 3.79 | 4.14 | 4.12 | 3.82 | 3.84 | 3.90 | 3.91 | 2.59 | 2.60 | 2.57 | 2.58 | 2.59 | 2.58 | 2.54 | 2.55 |
| Total Assets | 7.83 | 8.30 | 8.22 | 8.17 | 8.07 | 8.33 | 8.21 | 8.24 | 8.12 | 8.09 | 7.75 | 6.85 | 6.52 | 6.23 | 6.62 | 6.58 | 6.50 | 6.35 | 6.19 |
| Short-term Debt | 0.36 | 0.30 | 0.23 | 0.28 | 0.20 | 0.51 | 0.48 | 0.73 | 0.46 | 0.39 | 1.00 | 0.19 | -- | 0.02 | 0.02 | 0.16 | 0.31 | 0.36 | 0.39 |
| Total Current Liabilities | 1.21 | 1.53 | 1.42 | 1.50 | 1.23 | 1.55 | 1.65 | 1.61 | 1.30 | 1.31 | 1.93 | 1.24 | 1.11 | 1.05 | 0.78 | 0.94 | 1.04 | 1.02 | 1.09 |
| Long-term Debt | 2.08 | 2.44 | 2.42 | 2.42 | 2.66 | 2.69 | 2.68 | 2.68 | 2.65 | 2.69 | 2.02 | 2.22 | 2.25 | 2.31 | 2.33 | 2.35 | 2.35 | 2.31 | 2.32 |
| Total Non-current Liabilities* | 2.64 | 2.69 | 2.67 | 2.69 | 3.02 | 3.07 | 3.09 | 3.38 | 3.36 | 3.44 | 2.78 | 2.57 | 2.60 | 2.66 | 2.91 | 2.95 | 2.98 | 2.93 | 2.95 |
| Total Liabilities | 3.86 | 4.22 | 4.09 | 4.18 | 4.25 | 4.63 | 4.74 | 4.99 | 4.66 | 4.75 | 4.72 | 3.81 | 3.71 | 3.71 | 3.69 | 3.90 | 4.03 | 3.95 | 4.04 |
| Retained Earnings | 4.96 | 5.05 | 4.89 | 4.67 | 4.67 | 4.51 | 4.25 | 4.00 | 3.92 | 3.67 | 3.44 | 3.53 | 3.31 | 3.09 | 3.49 | 3.26 | 3.13 | 3.08 | 2.85 |
| Total Stockholder Equity | 3.97 | 4.08 | 4.13 | 3.99 | 3.82 | 3.71 | 3.47 | 3.25 | 3.45 | 3.34 | 3.04 | 3.04 | 2.81 | 2.52 | 2.92 | 2.68 | 2.47 | 2.40 | 2.15 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2027 | Q4
2026 | Q3
2026 | 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 |
|---|
| Total Revenue | 0.91 | 0.91 | 1.06 | 1.04 | 0.92 | 0.89 | 1.03 | 1.10 | 0.95 | 0.96 | 1.07 | 1.11 | 1.04 | 1.05 | 1.08 | 1.09 | 1.01 | 1.00 | 1.04 | 0.99 |
| Cost of Revenue | 0.36 | 0.34 | 0.42 | 0.42 | 0.37 | 0.38 | 0.42 | 0.45 | 0.39 | 0.40 | 0.43 | 0.44 | 0.39 | 0.41 | 0.46 | 0.48 | 0.39 | 0.37 | 0.42 | 0.40 |
| Gross Profit | 0.55 | 0.57 | 0.64 | 0.62 | 0.55 | 0.51 | 0.62 | 0.65 | 0.56 | 0.57 | 0.64 | 0.67 | 0.65 | 0.64 | 0.62 | 0.61 | 0.62 | 0.63 | 0.62 | 0.59 |
| Selling, General & Admin | 0.19 | 0.26 | 0.18 | 0.19 | 0.18 | 0.19 | 0.18 | 0.19 | 0.19 | 0.23 | 0.20 | 0.19 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.20 | 0.16 | 0.17 |
| Total Operating Expenses | 0.30 | 0.48 | 0.30 | 0.31 | 0.29 | 0.31 | 0.34 | 0.31 | 0.28 | 0.19 | 0.26 | 0.33 | 0.32 | 0.34 | 0.45 | 0.30 | 0.28 | 0.38 | 0.28 | 0.27 |
| Operating Income | 0.25 | 0.10 | 0.34 | 0.31 | 0.26 | 0.21 | 0.28 | 0.34 | 0.28 | 0.38 | 0.37 | 0.34 | 0.33 | 0.30 | 0.17 | 0.31 | 0.34 | 0.25 | 0.35 | 0.32 |
| Interest Expense | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 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 |
| Pretax Income | 0.23 | 0.07 | 0.32 | 0.28 | 0.22 | 0.18 | 0.33 | 0.31 | 0.25 | 0.35 | 0.34 | 0.31 | 0.30 | 0.27 | 0.12 | 0.30 | 0.33 | 0.22 | 0.33 | 0.30 |
| Tax Provision | 0.05 | 0.02 | 0.05 | 0.06 | 0.05 | 0.04 | 0.06 | 0.06 | 0.06 | 0.08 | 0.06 | 0.07 | 0.07 | 0.06 | 0.02 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 |
| Net Income | 0.18 | 0.05 | 0.27 | 0.22 | 0.17 | 0.15 | 0.27 | 0.26 | 0.20 | 0.27 | 0.28 | 0.24 | 0.23 | 0.21 | 0.10 | 0.23 | 0.25 | 0.15 | 0.26 | 0.24 |
| Basic EPS | 0.38 | 0.12 | 0.58 | 0.47 | 0.36 | 0.31 | 0.57 | 0.55 | 0.41 | 0.57 | 0.60 | 0.50 | 0.48 | 0.43 | 0.21 | 0.47 | 0.52 | 0.32 | 0.54 | 0.49 |
| Diluted EPS | 0.38 | 0.12 | 0.58 | 0.47 | 0.36 | 0.31 | 0.57 | 0.55 | 0.41 | 0.56 | 0.60 | 0.50 | 0.48 | 0.43 | 0.21 | 0.47 | 0.52 | 0.31 | 0.54 | 0.49 |
Cash Flow Statement
(in billions USD)| Metric | Q1
2027 | Q4
2026 | Q3
2026 | 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 |
|---|
| Operating Cash Flow | 0.17 | 0.29 | 0.42 | 0.13 | 0.16 | 0.15 | 0.32 | 0.11 | 0.02 | 0.28 | 0.27 | 0.06 | 0.04 | 0.23 | 0.09 | 0.14 | 0.17 | 0.25 | 0.35 | 0.15 |
| Capital Expenditures | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.05 | 0.03 | 0.04 | 0.08 | 0.07 | 0.03 | 0.05 | 0.07 | 0.06 | 0.03 | 0.03 | 0.08 | 0.03 | 0.02 |
| Free Cash Flow* | 0.16 | 0.27 | 0.39 | 0.11 | 0.13 | 0.10 | 0.27 | 0.08 | (0.02) | 0.21 | 0.20 | 0.03 | (0.01) | 0.16 | 0.04 | 0.12 | 0.14 | 0.18 | 0.32 | 0.13 |
| Investing Cash Flow | (0.01) | (0.02) | (0.02) | (0.02) | 0.00 | (0.04) | 0.31 | (0.03) | 0.01 | (0.01) | 0.12 | (0.02) | (0.04) | (0.05) | (1.24) | (0.02) | (0.03) | (0.06) | (0.03) | (0.02) |
| Financing Cash Flow | (0.16) | (0.34) | (0.34) | (0.26) | (0.14) | (0.30) | (0.42) | (0.08) | (0.05) | (0.41) | (0.19) | (0.07) | 0.05 | (0.23) | 0.47 | 0.10 | (0.09) | (0.11) | (0.57) | (0.22) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2019 | Q4
2018 | Q3
2018 | Q2
2018 | Q1
2018 | Q4
2017 | Q3
2017 | Q2
2017 | Q1
2017 | Q4
2016 | Q3
2016 | Q2
2016 | Q1
2016 | Q4
2015 | Q3
2015 | Q2
2015 | Q1
2015 | Q4
2014 | Q3
2014 | Q2
2014 |
|---|
| Dividends Per Share | 0.16 | 1.09 | 0.16 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.29 | 0.26 |