IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EW

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.912.452.693.273.143.681.641.221.411.040.871.251.201.031.511.311.17
Short-term Investments1.351.231.160.790.760.770.350.470.450.470.380.490.320.470.290.250.16
Accounts Receivable0.770.780.690.700.670.720.780.820.740.750.720.620.640.640.600.640.59
Inventory1.131.121.141.141.111.101.021.211.030.980.910.760.740.730.740.760.77
Total Current Assets6.826.236.366.586.216.734.524.174.073.653.263.513.263.243.523.323.07
Property, Plant & Equipment1.841.821.741.731.701.681.641.771.681.661.651.571.561.551.461.451.42
Goodwill1.951.821.771.781.781.611.151.251.301.301.311.161.161.171.171.171.17
Intangible Assets1.381.231.131.171.170.960.420.450.430.430.450.270.320.320.330.330.33
Total Non-current Assets*7.057.096.916.916.816.245.585.575.305.365.395.125.165.181.681.631.63
Total Assets13.8713.3213.2713.4913.0212.9710.109.749.379.008.658.648.438.428.167.667.21
Accounts Payable0.210.180.170.160.170.170.190.210.190.190.180.150.160.160.140.860.77
Total Current Liabilities1.511.411.591.401.391.941.221.111.241.161.080.920.970.950.970.890.80
Long-term Debt0.600.600.600.600.600.600.600.600.600.600.600.600.600.600.600.600.60
Total Non-current Liabilities*1.631.581.481.481.441.421.381.441.401.401.511.501.511.631.651.641.76
Total Liabilities*3.142.993.072.882.833.362.592.552.642.562.592.422.482.582.622.532.56
Retained Earnings14.8614.6214.1513.8613.5312.789.719.348.628.247.937.196.856.445.735.394.90
Total Stockholder Equity10.6210.3310.2110.5510.139.557.447.126.666.385.986.225.945.845.545.134.66

* 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 Revenue1.741.651.571.551.531.411.101.351.391.601.531.481.531.461.351.321.371.341.331.31
Cost of Revenue0.390.360.340.350.340.300.180.260.290.390.360.350.340.330.260.250.270.300.310.31
Gross Profit1.351.291.231.211.191.110.921.091.101.211.181.131.191.131.091.071.101.041.021.00
Research & Development0.280.260.270.280.280.250.240.250.270.290.270.270.270.260.230.230.250.230.230.24
Selling, General & Admin0.560.520.600.510.500.470.430.420.450.490.480.440.470.440.410.380.410.370.420.36
Total Operating Expenses0.840.811.080.900.780.720.780.740.730.830.780.710.860.740.640.660.650.600.650.61
Operating Income0.510.480.150.310.410.390.270.350.370.390.400.420.330.390.450.400.460.440.370.39
Pretax Income0.520.460.090.350.400.430.350.400.390.410.420.440.340.400.460.410.460.440.380.39
Tax Provision0.280.080.030.060.060.070.030.040.020.060.050.060.030.060.060.060.060.060.040.05
Net Income0.240.380.090.290.330.360.393.070.370.350.370.380.31--------------
Basic EPS0.420.660.160.500.570.610.655.140.610.580.610.630.510.560.660.550.650.600.530.55
Diluted EPS0.420.660.160.500.560.610.655.130.610.580.610.630.500.560.650.550.650.590.520.54

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 Flow0.650.040.450.570.290.28(0.13)0.350.37(0.05)0.140.410.030.310.280.310.330.290.370.53
Capital Expenditures0.070.060.100.060.050.060.050.050.090.070.090.060.050.060.070.060.040.070.090.06
Free Cash Flow*0.59(0.02)0.350.520.240.22(0.18)0.300.29(0.12)0.050.36(0.01)0.250.210.250.290.220.280.47
Investing Cash Flow(0.19)(0.09)(0.20)(0.43)(0.17)0.09(0.58)2.700.120.060.010.090.070.000.09(0.20)0.130.23(0.97)(0.38)
Financing Cash Flow-0.00(0.45)(0.01)(0.74)0.05(0.26)0.03(0.98)(0.10)0.06(0.41)(0.14)0.05(0.21)(0.84)(0.07)(0.31)(0.37)(0.06)0.04

* Derived from reported values