Financial Statements — BV
Balance Sheet
(in billions USD)| Metric | Q3 2026 | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.01 | 0.01 | 0.04 | 0.08 | 0.14 | 0.10 | 0.12 | 0.18 | 0.06 | 0.01 | 0.01 | 0.03 | 0.05 | 0.02 | 0.13 | 0.12 | 0.13 |
| Accounts Receivable | 0.40 | 0.43 | 0.37 | 0.40 | 0.39 | 0.39 | 0.45 | 0.42 | 0.42 | 0.45 | 0.41 | 0.42 | 0.41 | 0.41 | 0.37 | 0.38 | 0.38 |
| Total Current Assets | 0.61 | 0.63 | 0.60 | 0.67 | 0.72 | 0.69 | 0.76 | 0.80 | 0.69 | 0.69 | 0.65 | 0.68 | 0.66 | 0.70 | 0.64 | 0.64 | 0.71 |
| Property, Plant & Equipment | 0.61 | 0.56 | 0.53 | 0.49 | 0.40 | 0.40 | 0.36 | 0.30 | 0.30 | 0.33 | 0.33 | 0.32 | 0.30 | 0.34 | 0.27 | 0.26 | 0.27 |
| Goodwill | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.01 | 2.02 | 2.02 | 1.94 | 1.92 | 1.95 |
| Intangible Assets | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 0.10 | 0.11 | 0.12 | 0.14 | 0.15 | 0.19 | 0.19 | 0.16 | 0.21 | 0.21 | 0.19 |
| Total Non-current Assets* | 2.80 | 2.74 | 2.72 | 2.69 | 2.61 | 2.62 | 2.60 | 2.56 | 2.57 | 2.63 | 2.62 | 2.63 | 2.63 | 2.63 | 2.53 | 2.50 | 2.53 |
| Total Assets | 3.41 | 3.37 | 3.32 | 3.36 | 3.32 | 3.31 | 3.36 | 3.36 | 3.26 | 3.32 | 3.28 | 3.32 | 3.29 | 3.33 | 3.18 | 3.14 | 3.25 |
| Accounts Payable | 0.12 | 0.12 | 0.11 | 0.12 | 0.14 | 0.12 | 0.14 | 0.13 | 0.12 | 0.14 | 0.14 | 0.16 | 0.16 | 0.13 | 0.15 | 0.14 | 0.14 |
| Total Current Liabilities | 0.48 | 0.51 | 0.48 | 0.51 | 0.50 | 0.48 | 0.52 | 0.48 | 0.42 | 0.52 | 0.50 | 0.53 | 0.53 | 0.46 | 0.50 | 0.51 | 0.46 |
| Long-term Debt | 0.88 | 0.82 | 0.80 | 0.79 | 0.80 | 0.80 | 0.81 | 0.88 | 0.88 | 1.35 | 1.36 | 1.35 | 1.27 | 1.42 | 1.13 | 1.13 | 1.21 |
| Total Non-current Liabilities* | 1.19 | 1.11 | 1.08 | 1.06 | 1.05 | 1.06 | 1.07 | 1.13 | 1.13 | 1.58 | 1.59 | 1.59 | 1.52 | 1.67 | 1.36 | 1.35 | 1.45 |
| Total Liabilities | 1.67 | 1.63 | 1.55 | 1.57 | 1.56 | 1.54 | 1.59 | 1.61 | 1.55 | 2.10 | 2.09 | 2.12 | 2.04 | 2.13 | 1.86 | 1.86 | 1.91 |
| Retained Earnings | (0.02) | (0.03) | (0.03) | (0.04) | (0.07) | (0.08) | (0.09) | (0.12) | (0.15) | (0.15) | (0.17) | (0.14) | (0.15) | (0.15) | (0.17) | (0.19) | (0.15) |
| Total Stockholder Equity | 1.23 | 1.24 | 1.25 | 1.28 | 1.26 | 1.27 | 1.26 | 1.24 | 1.21 | 1.22 | 1.19 | 1.20 | 1.25 | 1.20 | 1.31 | 1.28 | 1.33 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 717.60 | 702.90 | 614.70 | 702.70 | 708.30 | 662.60 | 599.20 | 728.70 | 738.80 | 672.90 | 626.70 | 743.70 | 766.00 | 650.40 | 723.40 | 747.40 | 711.90 | 655.90 | 673.70 | 673.60 |
| Cost of Revenue | 565.70 | 565.20 | 500.40 | 526.20 | 537.40 | 515.10 | 472.40 | 546.50 | 561.20 | 520.90 | 492.90 | 558.10 | 567.40 | 503.30 | 534.80 | 558.20 | 554.80 | 508.30 | 493.60 | 494.60 |
| Gross Profit | 151.90 | 137.70 | 114.30 | 176.50 | 170.90 | 147.50 | 126.80 | 182.20 | 177.60 | 152.00 | 133.80 | 185.60 | 198.60 | 147.10 | 188.60 | 189.20 | 157.10 | 147.60 | 180.10 | 179.00 |
| Selling, General & Admin | 114.50 | 116.30 | 115.20 | 114.20 | 106.20 | 118.10 | 119.30 | 121.50 | 120.10 | 125.00 | 129.90 | 120.40 | 136.60 | 138.70 | 135.40 | 131.30 | 133.40 | 137.60 | 133.70 | 123.10 |
| Total Operating Expenses* | 119.60 | 121.60 | 121.40 | 121.20 | 113.30 | 125.20 | 127.40 | 130.30 | 147.40 | 89.80 | 140.00 | 131.20 | 147.40 | 149.70 | 148.20 | 144.50 | 145.40 | 149.50 | 147.00 | 135.70 |
| Operating Income | 32.30 | 16.10 | (7.10) | 55.30 | 57.60 | 22.30 | (0.60) | 51.90 | 49.00 | 62.20 | (6.20) | 54.40 | 51.20 | (2.60) | 40.40 | 44.70 | 11.70 | (1.90) | 33.10 | 43.30 |
| Interest Expense | 14.90 | 13.70 | 13.50 | 13.30 | 13.40 | 12.80 | 14.20 | 14.20 | 15.10 | 16.00 | 17.10 | 19.10 | 27.40 | 27.70 | 18.80 | 14.80 | 10.10 | 23.20 | 9.70 | 9.40 |
| Pretax Income | 8.40 | 2.30 | (20.40) | 42.30 | 44.90 | 8.70 | (14.60) | 38.20 | 33.40 | 47.00 | (22.10) | 26.50 | 24.40 | (29.70) | 21.20 | 15.30 | 0.60 | (24.40) | 23.40 | 34.70 |
| Tax Provision | 2.30 | 0.60 | (5.20) | 14.60 | 12.60 | 2.30 | (4.20) | 12.60 | 9.90 | 13.30 | (5.70) | 10.10 | 7.60 | (7.70) | 5.90 | 4.50 | (0.10) | (5.50) | (3.40) | 9.50 |
| Net Income | 6.10 | 1.70 | (15.20) | 27.70 | 32.30 | 6.40 | (10.40) | 25.60 | 23.50 | 33.70 | (16.40) | 16.40 | 16.80 | (22.00) | 15.30 | 10.80 | 0.70 | (18.90) | 26.80 | 25.20 |
| Basic EPS | (0.03) | (0.08) | (0.26) | 0.20 | 0.16 | (0.03) | (0.20) | 0.21 | 0.10 | 0.17 | (0.27) | 0.14 | 0.18 | (0.23) | 0.13 | 0.12 | 0.01 | (0.20) | 0.25 | 0.24 |
| Diluted EPS | (0.03) | (0.08) | (0.26) | 0.21 | 0.15 | (0.03) | (0.20) | 0.20 | 0.10 | 0.17 | (0.27) | 0.14 | 0.18 | (0.23) | 0.13 | 0.12 | 0.01 | (0.20) | 0.26 | 0.24 |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | 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 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 46.00 | 46.20 | 36.10 | 84.40 | 55.70 | 91.20 | 60.50 | 53.50 | 42.60 | 83.30 | 26.20 | 40.60 | 34.30 | 55.00 | 41.20 | 23.40 | 42.30 | (29.60) | 15.00 | 50.00 |
| Capital Expenditures | 65.30 | 58.80 | 54.70 | 58.40 | 103.50 | 33.60 | 58.70 | 32.40 | 23.30 | 12.60 | 10.10 | 13.40 | 15.20 | 15.50 | 19.20 | 23.90 | 35.70 | 27.20 | 16.50 | 16.80 |
| Free Cash Flow* | (19.30) | (12.60) | (18.60) | 26.00 | (47.80) | 57.60 | 1.80 | 21.10 | 19.30 | 70.70 | 16.10 | 27.20 | 19.10 | 39.50 | 22.00 | (0.50) | 6.60 | (56.80) | (1.50) | 33.20 |
| Investing Cash Flow | (58.50) | (55.00) | (51.80) | (44.70) | (95.80) | (28.10) | (55.30) | (28.50) | (9.40) | 40.90 | (8.60) | 1.60 | (11.20) | (51.80) | (21.60) | (26.40) | (145.70) | (35.00) | (15.70) | (43.00) |
| Financing Cash Flow | 16.80 | (18.10) | (21.80) | (44.30) | (22.10) | (20.10) | (47.30) | (0.50) | (94.60) | (11.40) | (20.10) | 15.20 | (24.50) | (12.30) | (25.80) | (16.20) | (41.70) | 66.90 | (0.60) | (5.80) |
* Derived from reported values