Financial Statements — CPK
Balance Sheet
(in billions USD)| Metric | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 |
| Accounts Receivable | 0.09 | 0.11 | 0.08 | 0.08 | 0.10 | 0.05 | 0.05 | 0.07 | 0.04 | 0.05 | 0.06 | 0.03 | 0.04 | 0.05 | 0.04 | 0.04 | 0.06 |
| Total Current Assets | 0.19 | 0.24 | 0.22 | 0.19 | 0.20 | 0.17 | 0.16 | 0.17 | 0.14 | 0.14 | 0.16 | 0.17 | 0.15 | 0.15 | 0.13 | 0.11 | 0.13 |
| Property, Plant & Equipment | 3.35 | 3.22 | 3.01 | 2.91 | 2.83 | 2.66 | 2.58 | 2.51 | 1.91 | 1.87 | 1.84 | 1.79 | 1.77 | 1.76 | 1.70 | 1.67 | 1.64 |
| Goodwill | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Non-current Assets* | 3.99 | 3.86 | 3.64 | 3.55 | 3.47 | 3.30 | 3.22 | 3.16 | 2.10 | 2.07 | 2.04 | 1.99 | 1.97 | 1.96 | 1.89 | 1.86 | 1.83 |
| Total Assets | 4.17 | 4.10 | 3.86 | 3.74 | 3.66 | 3.47 | 3.38 | 3.33 | 2.24 | 2.20 | 2.20 | 2.16 | 2.12 | 2.11 | 2.02 | 1.97 | 1.95 |
| Accounts Payable | 0.09 | 0.10 | 0.09 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.05 | 0.05 | 0.06 |
| Short-term Debt | 0.24 | 0.20 | 0.10 | 0.25 | 0.22 | 0.21 | 0.21 | 0.17 | 0.12 | 0.10 | 0.09 | 0.17 | 0.14 | 0.14 | 0.19 | 0.17 | 0.16 |
| Total Current Liabilities | 0.59 | 0.55 | 0.35 | 0.46 | 0.43 | 0.43 | 0.41 | 0.37 | 0.29 | 0.26 | 0.25 | 0.33 | 0.29 | 0.28 | 0.35 | 0.32 | 0.32 |
| Long-term Debt | 1.50 | 1.50 | 1.50 | 1.30 | 1.30 | 1.20 | 1.20 | 1.20 | 0.66 | 0.67 | 0.68 | 0.61 | 0.61 | 0.62 | 0.52 | 0.51 | 0.52 |
| Total Non-current Liabilities* | 1.91 | 1.89 | 1.99 | 1.78 | 1.78 | 1.68 | 1.68 | 1.68 | 1.09 | 1.09 | 1.09 | 1.01 | 1.01 | 1.02 | 0.92 | 0.91 | -- |
| Total Liabilities* | 2.50 | 2.44 | 2.34 | 2.24 | 2.22 | 2.12 | 2.09 | 2.05 | 1.37 | 1.34 | 1.34 | 1.34 | 1.30 | 1.30 | 1.27 | 1.23 | -- |
| Retained Earnings | 0.68 | 0.67 | 0.60 | 0.59 | 0.59 | 0.53 | 0.53 | 0.52 | 0.48 | 0.48 | 0.47 | 0.43 | 0.43 | 0.42 | 0.38 | 0.37 | 0.37 |
| Total Stockholder Equity | 1.67 | 1.65 | 1.52 | 1.50 | 1.45 | 1.35 | 1.29 | 1.28 | 0.87 | 0.86 | 0.86 | 0.81 | 0.82 | 0.81 | 0.75 | 0.74 | -- |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 201.90 | 353.10 | 258.90 | 179.60 | 192.80 | 298.70 | 215.05 | 160.14 | 166.27 | 245.74 | 185.34 | 131.55 | 135.59 | 218.13 | 187.30 | 131.05 | 139.47 | 222.88 | 160.36 | 107.34 |
| Total Operating Expenses | 149.00 | 253.70 | 185.10 | 134.60 | 142.50 | 211.90 | 148.14 | 119.22 | 125.48 | 166.16 | 138.02 | 111.32 | 107.25 | 163.21 | 144.35 | 112.41 | 113.00 | 168.02 | 123.54 | 87.22 |
| Operating Income | 52.90 | 99.40 | 73.80 | 45.00 | 50.30 | 86.80 | 66.91 | 40.92 | 40.79 | 79.58 | 47.31 | 20.23 | 28.35 | 54.92 | 42.95 | 18.65 | 26.47 | 54.87 | 36.82 | 20.11 |
| Interest Expense | 18.40 | 18.70 | 18.40 | 18.20 | 17.80 | 18.10 | 17.54 | 17.02 | 16.81 | 17.03 | 15.68 | 7.08 | 6.96 | 7.23 | 6.95 | 6.24 | 5.83 | 5.34 | 5.00 | 4.97 |
| Pretax Income | 35.00 | 80.70 | -- | 27.00 | 32.90 | 69.30 | -- | 24.30 | 25.09 | 62.75 | 32.04 | 13.08 | 22.21 | 47.96 | 36.60 | 13.37 | 23.23 | 50.44 | 31.36 | 15.48 |
| Tax Provision | 9.60 | 21.40 | 17.70 | 7.60 | 9.00 | 18.40 | 13.01 | 6.79 | 6.82 | 16.59 | 6.71 | 3.67 | 6.08 | 11.62 | 10.45 | 3.70 | 6.18 | 13.51 | 8.67 | 2.99 |
| Net Income | 25.40 | 59.30 | 46.10 | 19.40 | 23.90 | 50.90 | 36.65 | 17.51 | 18.27 | 46.17 | 25.33 | 9.41 | 16.13 | 36.34 | 26.15 | 9.66 | 17.05 | 36.93 | 22.71 | 12.48 |
| Basic EPS | 1.06 | 2.48 | 1.93 | 0.82 | 1.03 | 2.22 | 1.61 | 0.78 | 0.82 | 2.07 | 1.26 | 0.53 | 0.91 | 2.05 | 1.48 | 0.54 | 0.96 | 2.09 | 1.28 | 0.71 |
| Diluted EPS | 1.05 | 2.47 | 1.92 | 0.82 | 1.02 | 2.21 | 1.59 | 0.78 | 0.82 | 2.07 | 1.26 | 0.53 | 0.90 | 2.04 | 1.46 | 0.54 | 0.96 | 2.08 | 1.28 | 0.71 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 95.60 | 118.00 | 35.40 | 59.10 | 54.20 | 85.00 | 21.73 | 50.29 | 70.10 | 97.28 | 20.14 | 34.36 | 67.32 | 81.67 | 22.87 | 12.22 | 54.68 | 69.12 | (2.28) | 18.57 |
| Capital Expenditures | 125.00 | 141.90 | 126.40 | 108.30 | 100.10 | 113.80 | 95.71 | 101.63 | 82.45 | 75.51 | 50.93 | 47.42 | 47.85 | 42.42 | 30.25 | 32.94 | 35.20 | 29.89 | 38.71 | 43.58 |
| Free Cash Flow* | (29.40) | (23.90) | (91.00) | (49.20) | (45.90) | (28.80) | (73.98) | (51.34) | (12.35) | 21.77 | (30.80) | (13.05) | 19.47 | 39.25 | (7.38) | (20.73) | 19.48 | 39.23 | (40.99) | (25.01) |
| Investing Cash Flow | (123.20) | (141.70) | (117.50) | (105.50) | (99.60) | (113.10) | (93.89) | (100.21) | (81.08) | (74.71) | (975.65) | (46.75) | (46.34) | (42.65) | (39.32) | (32.96) | (34.23) | (29.93) | (74.95) | (43.55) |
| Financing Cash Flow | 23.30 | 26.60 | 82.10 | 46.70 | 46.20 | 20.90 | 78.46 | 45.10 | 15.72 | (25.78) | 958.62 | 10.01 | (19.87) | (42.15) | 20.17 | 19.04 | (21.46) | (38.95) | 76.32 | 25.85 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | 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 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 1.42 | 0.69 | 0.69 | 0.69 | 0.69 | 0.64 | 0.64 | 0.64 | 0.64 | 0.59 | 0.59 | 0.59 | 0.59 | 0.54 | 0.54 | 0.54 | 0.54 | 0.48 | 0.48 | 0.48 |