IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CAPL

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.000.010.010.010.010.010.010.010.010.000.010.010.000.010.010.000.00
Accounts Receivable0.030.030.030.030.030.030.040.040.040.030.030.030.050.030.040.040.03
Inventory0.060.070.060.060.060.060.060.060.050.050.050.050.060.050.040.020.02
Total Current Assets0.120.130.120.130.150.130.130.120.120.120.110.120.140.120.110.080.08
Property, Plant & Equipment0.580.590.570.590.610.670.690.690.710.710.720.740.750.760.760.560.56
Goodwill0.100.100.100.100.100.100.100.100.100.100.100.100.100.100.100.090.09
Intangible Assets0.050.060.070.070.070.080.090.090.100.100.110.100.100.110.120.090.09
Total Non-current Assets*0.860.880.880.900.941.001.041.061.091.101.111.121.141.161.170.920.93
Total Assets0.981.001.001.031.091.131.161.181.221.221.221.251.281.281.281.001.01
Accounts Payable0.080.080.070.070.070.080.080.070.080.080.070.080.090.080.090.070.07
Total Current Liabilities0.160.170.160.160.160.170.170.160.180.170.160.180.180.170.190.160.15
Long-term Debt0.720.730.700.720.770.770.790.800.770.770.790.760.800.810.800.550.54
Total Non-current Liabilities*0.900.910.900.920.980.991.011.020.990.991.010.991.031.041.030.780.77
Total Liabilities1.061.081.061.081.141.161.171.181.171.161.171.161.201.211.220.930.92
Total Stockholder Equity*(0.08)(0.08)(0.06)(0.05)(0.06)(0.03)(0.01)-0.000.050.060.060.080.070.070.060.070.09

* 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 Revenue1.180.840.870.970.960.860.941.081.130.941.011.211.151.021.121.271.481.091.080.99
Cost of Revenue1.070.740.760.870.860.770.840.971.030.860.911.111.050.931.031.161.391.011.000.91
Gross Profit0.110.100.110.100.100.090.100.110.100.080.100.100.100.080.090.110.090.080.080.08
Selling, General & Admin0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Total Operating Expenses0.080.080.080.080.090.090.080.090.080.080.070.080.080.070.070.070.070.070.070.06
Operating Income0.040.020.030.030.040.000.030.030.03(0.01)0.030.020.030.010.030.040.020.010.020.01
Interest Expense0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.00
Pretax Income0.020.010.020.020.03(0.01)0.020.010.01(0.02)0.020.010.02-0.000.020.030.010.000.010.01
Tax Provision0.000.000.010.000.00-0.00-0.000.000.00(0.01)-0.000.000.00-0.00-0.000.00-0.00-0.00-0.00-0.00
Net Income0.020.010.010.010.03(0.01)0.020.010.01(0.02)0.020.010.01-0.000.020.030.010.010.010.01
Basic EPS0.530.260.250.340.64(0.20)0.420.270.31(0.48)0.430.310.37----0.71--------
Diluted EPS0.520.260.240.340.64(0.20)0.420.270.31(0.48)0.420.310.36----0.71--------

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow33.2327.8829.4324.3722.6515.0511.1141.9528.915.8238.0931.7335.7311.5434.8671.8026.2728.3919.2035.25
Capital Expenditures7.453.437.076.7011.8410.117.197.725.316.1112.9510.355.336.003.5710.387.478.939.4910.46
Free Cash Flow*25.7824.4522.3617.6710.814.933.9234.2323.60(0.29)25.1521.3730.405.5431.2961.4218.8019.459.7124.79
Investing Cash Flow(4.14)7.842.2215.3552.21(1.33)10.25(0.45)(0.15)(25.96)(11.65)(9.85)(1.31)(5.38)(22.23)(9.74)(5.10)(9.33)(15.49)(262.81)
Financing Cash Flow(31.52)(31.51)(34.28)(43.67)(71.89)(10.34)(25.75)(39.23)(29.54)21.44(27.25)(20.58)(37.44)(14.69)(8.36)(53.84)(28.74)(15.56)(4.31)235.18

* Derived from reported values