Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — D

Balance Sheet

(in billions USD)

Metric	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	Q2 2021
Cash & Equivalents	0.35	0.25	0.93	0.34	0.36	0.31	1.78	0.14	0.27	0.18	0.14	0.14	1.75	0.15	0.16	0.27	0.44	0.25	0.18	0.24
Accounts Receivable	2.39	2.53	2.29	2.29	2.05	2.17	2.08	2.26	2.15	2.25	2.27	2.50	2.44	2.95	2.17	2.25	2.16	2.22	1.85	1.73
Inventory	1.94	--	1.89	1.83	1.77	--	1.72	1.76	1.72	--	1.63	1.83	1.75	1.53	1.77	1.58	1.51	--	1.59	1.54
Total Current Assets	9.00	8.07	8.22	6.96	6.41	6.61	7.99	10.75	16.19	25.39	24.68	7.98	9.61	9.85	8.70	11.39	8.38	7.27	9.30	6.92
Property, Plant & Equipment	80.21	78.97	75.81	73.28	71.17	68.86	65.42	63.36	60.56	58.78	56.16	66.54	52.87	51.83	62.89	61.26	60.12	59.77	58.39	59.23
Goodwill	4.14	4.14	4.14	4.14	4.14	4.14	4.14	4.14	4.14	4.14	4.14	7.30	7.30	4.14	7.30	7.30	7.30	4.25	7.41	7.41
Intangible Assets	--	1.68	1.46	--	--	1.14	--	--	--	0.95	--	--	--	0.80	--	--	--	0.71	--	--
Total Non-current Assets*	109.58	107.79	103.38	100.49	98.15	95.80	91.83	89.67	85.82	83.65	81.26	98.09	95.72	94.39	94.84	92.29	92.47	92.32	90.51	91.04
Total Assets	118.58	115.86	111.60	107.44	104.56	102.42	99.82	100.42	102.01	109.03	105.94	106.06	105.33	104.24	103.54	103.68	100.85	99.59	99.80	97.96
Accounts Payable	1.17	1.34	1.01	1.01	1.00	1.15	0.94	0.92	0.72	0.92	0.76	1.00	1.13	1.83	1.11	1.13	1.09	1.20	0.85	0.77
Short-term Debt	3.10	2.46	2.52	3.78	2.08	2.50	4.10	3.16	3.63	3.96	3.79	4.58	3.55	3.42	2.94	3.08	2.55	2.31	3.89	3.03
Total Current Liabilities	11.57	10.44	9.73	10.45	8.78	9.29	10.83	11.51	15.42	24.48	21.63	13.99	12.76	13.45	12.17	13.17	10.58	8.67	13.22	11.68
Long-term Debt	45.11	46.33	43.29	40.29	39.95	39.32	37.10	36.62	35.06	40.21	33.06	39.22	35.83	37.52	38.16	38.26	36.66	37.43	34.78	34.59
Total Non-current Liabilities*	73.30	72.00	70.14	66.12	65.06	62.93	61.46	61.84	59.17	57.03	56.28	63.65	64.21	62.91	62.79	62.22	61.14	62.00	59.35	59.40
Total Liabilities	84.87	82.44	79.87	76.57	73.83	72.22	72.29	73.34	74.58	81.50	77.92	77.64	76.97	76.36	74.96	75.38	71.72	70.67	72.57	71.08
Retained Earnings	2.34	2.32	2.33	1.91	2.10	2.04	3.98	3.60	3.62	3.52	4.09	4.51	4.49	4.07	4.68	4.48	5.52	5.37	4.56	4.43
Total Stockholder Equity	29.15	29.08	27.69	27.22	27.37	27.25	27.53	27.07	27.42	27.53	28.03	28.43	28.36	27.88	28.57	28.30	27.52	27.31	26.91	26.55

← Scroll for more columns →

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)

Metric	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	Q2 2021
Total Revenue	5.09	4.21	4.51	3.72	4.09	3.42	3.79	3.46	3.52	1.29	3.76	3.69	4.76	4.73	4.66	3.79	4.55	3.81	3.43	3.08
Operating Income	1.39	0.76	1.34	1.10	1.22	0.39	1.22	0.81	0.83	0.21	1.03	0.60	1.08	(0.13)	1.07	(0.32)	0.98	0.94	0.84	0.36
Pretax Income	0.83	0.59	1.24	1.03	0.75	(0.25)	1.15	0.59	0.69	(0.10)	0.90	0.52	0.88	(0.21)	0.91	(0.57)	0.93	1.05	0.64	0.22
Tax Provision	0.05	0.04	0.22	0.22	0.06	(0.10)	0.18	0.10	0.13	0.05	0.18	0.12	0.16	(0.17)	0.12	(0.12)	0.24	0.23	0.04	(0.05)
Net Income	0.62	0.59	1.01	0.76	0.65	(0.08)	0.95	0.57	0.67	0.24	0.16	0.60	1.00	(0.04)	0.78	(0.45)	0.71	1.34	0.65	0.28
Basic EPS	0.69	0.66	1.17	0.88	0.75	(0.11)	1.12	0.65	0.78	0.26	0.17	0.69	1.17	(0.08)	0.91	(0.58)	0.84	1.63	0.79	0.33
Diluted EPS	0.69	0.66	1.16	0.88	0.75	(0.11)	1.12	0.65	0.78	0.26	0.17	0.69	1.17	(0.07)	0.91	(0.58)	0.83	1.63	0.79	0.33

← Scroll for more columns →

Cash Flow Statement

(in billions USD)

Metric	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	Q2 2021
Operating Cash Flow	0.88	0.99	1.95	1.25	1.18	0.64	1.54	0.86	1.98	1.39	1.99	1.10	2.10	1.03	1.31	0.24	1.13	0.50	1.30	0.79
Investing Cash Flow	(3.10)	(3.47)	(3.12)	(3.15)	(3.24)	(3.48)	(1.03)	(0.06)	1.39	(3.12)	0.92	(2.71)	(2.30)	(2.23)	0.63	(3.57)	(1.57)	0.36	(2.84)	(1.46)
Financing Cash Flow	2.37	1.76	1.82	1.84	2.17	1.30	1.19	(0.93)	(3.33)	1.78	(2.98)	(0.03)	1.82	1.20	(2.01)	3.15	0.64	(0.72)	1.51	0.41

← Scroll for more columns →

Dividends Per Share

(USD)

Metric	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	Q2 2021
Dividends Per Share	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.67	0.63	0.63	0.63	0.63	0.63	0.63	0.63

← Scroll for more columns →