IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BLCO

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022
Cash & Equivalents0.370.270.310.270.200.330.280.320.360.380.350.290.440.19
Accounts Receivable1.161.111.091.081.010.940.990.920.780.790.710.690.670.74
Inventory1.000.981.001.051.031.121.071.070.750.700.700.610.610.60
Total Current Assets2.922.782.862.852.692.832.772.742.462.322.181.862.001.72
Property, Plant & Equipment1.801.791.711.681.581.481.431.401.281.291.301.221.241.23
Goodwill4.724.744.664.674.574.584.544.554.534.544.524.424.494.55
Intangible Assets1.371.431.531.561.631.681.731.811.960.320.330.370.430.50
Total Non-current Assets*10.9411.0010.9810.9910.7310.6910.4810.5510.609.008.998.849.009.19
Total Assets13.8613.7813.8313.8313.4313.5213.2513.2913.0711.3211.1710.7011.0010.91
Accounts Payable0.430.410.400.450.430.460.410.430.360.350.390.300.360.25
Total Current Liabilities1.891.821.901.841.731.801.681.621.391.331.251.201.271.09
Long-term Debt5.085.044.954.964.834.634.634.584.472.602.512.412.42--
Total Non-current Liabilities*5.535.515.445.485.275.054.994.954.802.962.862.702.762.60
Total Liabilities7.427.337.337.327.006.856.676.566.194.294.123.904.033.69
Retained Earnings(1.02)(1.00)(0.87)(0.84)(0.78)(0.57)(0.57)(0.42)(0.20)(0.12)(0.08)0.010.030.02
Total Stockholder Equity6.386.386.436.446.366.596.506.666.826.966.986.736.907.14

* 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 2022
Total Revenue1.391.241.411.281.281.141.281.201.221.101.171.011.030.931.000.940.940.89
Selling, General & Admin0.590.540.560.530.580.560.530.510.540.500.480.420.420.420.390.380.370.34
Operating Income0.080.030.110.10(0.01)(0.08)0.090.040.030.010.050.040.04-0.000.050.050.060.05
Pretax Income(0.01)(0.06)0.01-0.00(0.15)(0.18)(0.01)(0.06)(0.08)(0.09)(0.06)(0.04)(0.02)(0.05)-0.000.020.030.03
Tax Provision-0.000.010.070.02(0.09)0.03(0.01)(0.07)0.070.07(0.01)0.050.010.03-0.000.030.020.01
Net Income(0.01)(0.07)(0.06)(0.03)(0.06)(0.21)-0.000.00(0.15)(0.17)(0.05)(0.08)(0.03)(0.09)-0.00(0.02)0.010.02
Basic EPS(0.04)(0.20)(0.16)(0.08)(0.18)(0.60)0.000.01(0.43)(0.48)(0.15)(0.24)(0.09)(0.26)0.00(0.05)0.010.06
Diluted EPS(0.04)(0.20)(0.16)(0.08)(0.18)(0.60)0.000.01(0.43)(0.48)(0.15)(0.24)(0.09)(0.26)0.00(0.05)0.010.06

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow0.150.030.140.140.04(0.02)0.020.150.020.040.020.05(0.02)(0.06)0.160.030.160.00
Capital Expenditures0.070.100.080.070.090.110.090.060.070.070.080.030.030.040.050.050.030.04
Free Cash Flow*0.08(0.07)0.060.06(0.05)(0.13)(0.07)0.09(0.06)(0.03)(0.07)0.02(0.05)(0.09)0.11(0.02)0.12(0.04)
Investing Cash Flow(0.09)(0.13)(0.19)(0.06)(0.09)(0.12)(0.18)(0.10)(0.07)(0.06)(0.13)(1.88)(0.03)(0.06)(0.09)(0.05)(0.04)(0.04)
Financing Cash Flow0.03(0.02)0.12(0.01)0.090.030.15(0.02)0.040.010.091.810.090.09(0.01)(0.38)0.140.05

* Derived from reported values