Financial Statements — FSS
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 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.06 | 0.07 | 0.05 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 |
| Accounts Receivable | 0.29 | 0.31 | 0.26 | 0.24 | 0.22 | 0.22 | 0.21 | 0.19 | 0.21 | 0.19 | 0.19 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 |
| Inventory | 0.48 | 0.48 | 0.37 | 0.36 | 0.36 | 0.34 | 0.33 | 0.32 | 0.33 | 0.34 | 0.32 | 0.29 | 0.26 | 0.25 | 0.20 | 0.20 |
| Total Current Assets | 0.86 | 0.88 | 0.71 | 0.68 | 0.66 | 0.65 | 0.61 | 0.60 | 0.60 | 0.61 | 0.57 | 0.51 | 0.48 | 0.46 | 0.43 | 0.40 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.24 | 0.24 | 0.24 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.11 | 0.11 |
| Goodwill | 0.64 | 0.63 | 0.52 | 0.52 | 0.51 | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.46 | 0.43 | 0.43 | 0.43 | 0.41 | 0.41 |
| Intangible Assets | 0.20 | 0.21 | 0.09 | 0.10 | 0.10 | 0.20 | 0.20 | 0.20 | 0.10 | 0.11 | 0.11 | 0.20 | 0.20 | 0.09 | 0.09 | 0.10 |
| Total Non-current Assets* | 1.58 | 1.58 | 1.23 | 1.23 | 1.21 | 1.08 | 1.08 | 1.06 | 1.05 | 1.05 | 1.02 | 0.95 | 0.96 | 0.96 | 0.86 | 0.86 |
| Total Assets | 2.44 | 2.45 | 1.94 | 1.92 | 1.88 | 1.73 | 1.69 | 1.65 | 1.65 | 1.66 | 1.58 | 1.47 | 1.44 | 1.43 | 1.29 | 1.27 |
| Accounts Payable | 0.11 | 0.12 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.10 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 |
| Total Current Liabilities | 0.31 | 0.31 | 0.27 | 0.26 | 0.28 | 0.23 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 |
| Long-term Debt | 0.45 | 0.55 | 0.21 | 0.27 | 0.28 | 0.23 | 0.25 | 0.27 | 0.36 | 0.41 | 0.37 | 0.33 | 0.32 | 0.33 | 0.22 | 0.22 |
| Total Non-current Liabilities* | 0.62 | 0.71 | 0.35 | 0.39 | 0.40 | 0.35 | 0.38 | 0.40 | 0.50 | 0.54 | 0.50 | 0.46 | 0.46 | 0.46 | 0.37 | 0.38 |
| Total Liabilities | 0.93 | 1.02 | 0.62 | 0.65 | 0.68 | 0.58 | 0.59 | 0.61 | 0.70 | 0.74 | 0.70 | 0.64 | 0.63 | 0.64 | 0.54 | 0.55 |
| Retained Earnings | 1.45 | 1.38 | 1.26 | 1.20 | 1.14 | 1.06 | 1.01 | 0.96 | 0.88 | 0.84 | 0.80 | 0.75 | 0.73 | 0.70 | 0.65 | 0.62 |
| Total Stockholder Equity | 1.51 | 1.43 | 1.32 | 1.26 | 1.20 | 1.15 | 1.10 | 1.04 | 0.96 | 0.92 | 0.88 | 0.83 | 0.81 | 0.78 | 0.75 | 0.72 |
* 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 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 670.20 | 625.60 | 597.10 | 555.00 | 564.60 | 463.80 | 472.00 | 474.20 | 490.40 | 424.90 | 448.40 | 446.40 | 442.40 | 385.50 | 391.50 | 346.40 | 366.70 | 301.40 | 330.20 | 334.70 |
| Cost of Revenue | 466.40 | 446.20 | 427.80 | 393.50 | 395.00 | 333.00 | 339.40 | 333.80 | 346.40 | 308.90 | 329.00 | 328.70 | 325.10 | 289.70 | 294.90 | 263.60 | 276.90 | 234.00 | 254.50 | 253.10 |
| Gross Profit | 203.80 | 179.40 | 169.30 | 161.50 | 169.60 | 130.80 | 132.60 | 140.40 | 144.00 | 116.00 | 119.40 | 117.70 | 117.30 | 95.80 | 96.60 | 82.80 | 89.80 | 67.40 | 75.70 | 81.60 |
| Selling, General & Admin | 78.30 | 72.00 | 67.40 | 61.40 | 66.90 | 60.20 | 58.40 | 60.10 | 58.30 | 57.20 | 54.10 | 50.60 | 53.40 | 52.00 | 46.20 | 39.80 | 42.10 | 29.40 | 43.60 | 42.80 |
| Total Operating Expenses | 85.60 | 79.70 | 85.80 | 67.50 | 71.90 | 65.10 | 62.50 | 64.50 | 62.90 | 61.70 | 56.30 | 55.20 | 57.90 | 56.30 | 50.00 | 43.30 | 43.60 | 37.30 | 47.20 | 43.10 |
| Operating Income | 118.20 | 99.70 | 83.50 | 94.00 | 97.70 | 65.70 | 70.10 | 75.90 | 81.10 | 54.30 | 63.10 | 62.50 | 59.40 | 39.50 | 46.60 | 39.50 | 46.20 | 30.10 | 28.50 | 38.50 |
| Interest Expense | 6.00 | 6.90 | 4.80 | 2.80 | 3.50 | 3.00 | 3.10 | 3.00 | 3.20 | 3.20 | 4.30 | 5.10 | 5.60 | 4.70 | 4.40 | 2.70 | 1.90 | 1.20 | 1.30 | 1.10 |
| Pretax Income | 111.40 | 92.20 | 78.60 | 90.50 | 93.40 | 62.00 | 62.90 | 72.60 | 77.50 | 50.90 | 58.50 | 57.10 | 52.70 | 34.70 | 42.00 | 36.70 | 44.60 | 19.20 | 27.60 | 37.70 |
| Tax Provision | 25.30 | 21.80 | 17.80 | 22.40 | 22.00 | 15.70 | 12.90 | 18.70 | 16.70 | (0.70) | 12.10 | 13.80 | 12.40 | 7.30 | 7.40 | 4.90 | 11.10 | (0.30) | 7.10 | 8.00 |
| Net Income | 86.10 | 70.40 | 60.80 | 68.10 | 71.40 | 46.30 | 50.00 | 53.90 | 60.80 | 51.60 | 46.40 | 43.30 | 40.30 | 27.40 | 34.60 | 31.80 | 33.50 | 19.50 | 20.50 | 29.70 |
| Basic EPS | 1.41 | 1.16 | 1.00 | 1.12 | 1.18 | 0.76 | 0.82 | 0.88 | 1.00 | 0.85 | 0.77 | 0.71 | 0.66 | 0.45 | 0.57 | 0.53 | 0.55 | 0.31 | 0.34 | 0.49 |
| Diluted EPS | 1.40 | 1.14 | 0.99 | 1.11 | 1.16 | 0.75 | 0.80 | 0.87 | 0.99 | 0.84 | 0.74 | 0.71 | 0.66 | 0.45 | 0.57 | 0.52 | 0.55 | 0.32 | 0.33 | 0.48 |
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 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 112.90 | 101.30 | 97.20 | 61.10 | 59.70 | 36.70 | 90.60 | 68.80 | 40.60 | 31.30 | 103.40 | 48.00 | 35.90 | 7.10 | 39.40 | 10.00 | 22.40 | 46.70 | 7.00 | 13.30 |
| Capital Expenditures | 11.90 | 6.70 | 7.70 | 7.00 | 7.30 | 5.60 | 8.50 | 7.90 | 15.80 | 8.40 | 8.90 | 5.70 | 9.70 | 6.00 | 7.40 | 4.10 | 41.50 | 24.90 | 33.70 | 5.00 |
| Free Cash Flow* | 101.00 | 94.60 | 89.50 | 54.10 | 52.40 | 31.10 | 82.10 | 60.90 | 24.80 | 22.90 | 94.50 | 42.30 | 26.20 | 1.10 | 32.00 | 5.90 | (19.10) | 21.80 | (26.70) | 8.30 |
| Investing Cash Flow | (10.50) | (51.60) | (426.60) | (7.00) | (6.60) | (87.70) | (48.10) | (7.80) | (15.40) | (7.60) | (8.00) | (4.30) | (52.00) | (19.40) | (49.60) | (4.10) | (46.00) | (104.20) | (34.30) | (4.90) |
| Financing Cash Flow | (111.20) | (41.70) | 338.90 | (64.60) | (46.70) | 16.90 | (23.80) | (36.70) | (25.20) | (35.30) | (76.70) | (50.40) | 26.10 | 3.10 | 21.10 | (0.50) | 14.90 | 10.00 | 26.10 | (9.00) |
* 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 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Dividends Per Share | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |