IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ET

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.020.953.570.240.450.300.651.950.510.330.330.330.351.110.310.280.36
Accounts Receivable16.8215.699.899.8611.309.839.549.649.617.298.278.5910.169.976.445.825.29
Inventory4.394.643.272.802.792.502.622.272.592.272.052.492.221.981.811.661.81
Total Current Assets23.1122.2617.4413.6715.2413.3413.4115.0213.4210.6011.3712.1615.4315.709.058.217.82
Property, Plant & Equipment104.10104.0496.0395.5395.2495.0191.8985.1780.8781.1580.0080.2679.8780.0474.2774.5574.80
Goodwill5.615.613.903.903.903.913.913.892.562.562.572.552.552.532.402.392.39
Intangible Assets7.167.295.665.775.896.106.206.115.205.305.325.515.615.615.475.565.66
Total Non-current Assets*125.06125.22111.89111.35111.19111.09107.93100.7794.1594.5393.1593.5893.3493.4987.6588.0388.40
Total Assets148.17147.48129.33125.02126.43124.43121.34115.79107.57105.13104.52105.74108.77109.1996.7096.2496.22
Accounts Payable----7.307.518.997.337.477.548.006.176.937.518.908.655.715.024.73
Total Current Liabilities19.8619.0412.4111.8513.5712.3711.7112.7212.7613.0110.1611.2413.4813.729.838.557.78
Long-term Debt68.4169.3463.1060.7659.7959.2657.6253.4848.0848.1347.2347.4248.6549.9245.4746.2947.74

* Derived from reported values

Income Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue34.3327.7725.3219.9519.2421.0219.5420.7720.7321.6320.5320.7418.3219.0020.5022.9425.9520.4918.6616.66
Cost of Revenue26.9421.1519.4214.5613.9515.5714.1615.6115.6116.6015.7816.0614.0914.6116.0618.5221.5216.1414.7513.19
Gross Profit7.406.625.905.395.305.455.385.165.125.034.754.684.234.394.444.424.434.353.903.48
Selling, General & Admin0.420.360.370.270.260.290.290.300.330.260.280.230.230.240.220.360.210.230.240.20
Total Operating Expenses3.823.643.833.242.992.963.112.982.822.652.592.452.392.322.632.452.322.512.212.04
Operating Income3.572.982.082.152.312.492.282.182.302.382.172.231.842.061.811.972.111.851.691.44
Interest Expense0.930.950.910.890.870.810.810.830.760.730.690.630.640.620.590.580.580.560.550.56
Pretax Income----------------------------------1.481.180.98
Tax Provision0.190.140.140.090.080.040.140.090.230.090.050.080.110.070.050.080.09(0.01)(0.05)0.08
Net Income2.091.250.931.021.161.321.081.181.311.241.330.580.911.111.161.011.331.270.920.64

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow4.273.381.902.572.762.922.592.872.273.771.302.372.543.351.342.992.352.371.742.26
Capital Expenditures1.561.922.121.301.661.221.471.090.810.800.700.700.880.850.891.030.710.750.780.62
Free Cash Flow*2.711.46(0.22)1.271.101.691.121.791.462.980.591.671.662.500.451.951.651.620.961.65
Investing Cash Flow(1.60)(2.53)(3.95)(1.53)(1.70)(1.20)(1.47)(3.28)0.05(1.20)(0.96)(0.67)(1.89)(0.80)(0.94)(1.12)(0.68)(1.27)(0.87)(0.58)
Financing Cash Flow(2.60)(1.16)(0.25)2.29(1.27)(1.58)(1.11)0.06(3.61)(0.79)(0.68)(1.52)(0.65)(2.47)(0.46)(1.89)(2.43)(0.32)(0.85)(1.65)

* Derived from reported values