IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — CON

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024
Cash & Equivalents0.160.060.050.070.050.140.05
Accounts Receivable0.300.300.280.270.260.230.23
Total Current Assets0.510.400.380.400.350.410.32
Property, Plant & Equipment0.230.220.230.220.210.190.19
Goodwill1.481.481.481.481.441.231.23
Total Non-current Assets*2.502.492.472.452.382.072.04
Total Assets3.012.892.842.842.732.482.36
Accounts Payable0.040.030.030.040.04----
Total Current Liabilities0.370.320.310.340.320.270.27
Long-term Debt1.561.561.601.651.621.470.00
Total Non-current Liabilities*2.142.112.122.142.081.910.83
Total Liabilities2.502.442.432.472.402.181.09
Retained Earnings0.240.190.120.080.040.000.78
Total Stockholder Equity0.480.420.390.340.310.281.25

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024
Total Revenue606.03569.55539.08572.80550.79500.75465.04489.64477.92
Selling, General & Admin56.6855.2850.7852.8852.9346.7145.4937.0936.83
Operating Income115.0795.6169.6694.4789.5480.3259.0986.2383.94
Pretax Income89.3569.6142.7965.7961.3553.9032.6562.1771.16
Tax Provision22.0517.326.6015.9715.1613.259.8516.4218.10
Net Income65.3050.4934.6948.2644.5638.9121.5144.3451.74
Basic EPS0.510.390.270.380.350.300.140.370.50
Diluted EPS0.510.390.270.380.350.300.140.370.50

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024
Operating Cash Flow135.2121.02118.6960.6388.3811.7093.7165.91115.06
Capital Expenditures15.6711.0920.1721.2125.2315.7316.6915.1532.49
Free Cash Flow*119.559.9398.5239.4263.15(4.03)77.0350.7682.56
Investing Cash Flow(14.20)(14.85)(20.13)(20.47)(79.51)(294.75)(16.69)(16.96)(37.61)
Financing Cash Flow(24.67)(24.37)(68.60)(64.09)12.89151.90(30.59)37.21(58.14)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025
Dividends Per Share0.060.060.060.060.060.06