Financial Statements — G
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 | 0.52 | 0.58 | 0.74 | 0.66 | 0.56 | 1.02 | 0.91 | 0.48 | 0.54 | 0.49 | 0.55 | 0.52 | 0.46 | 0.86 | 0.92 | 0.75 | 0.64 |
| Short-term Investments | 0.00 | 0.35 | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 1.40 | 1.26 | 1.28 | 1.27 | 1.19 | 1.21 | 1.16 | 1.15 | 1.05 | 1.01 | 1.01 | 0.99 | 1.01 | 0.97 | 0.95 | 0.92 | 0.89 |
| Total Current Assets | 2.17 | 2.41 | 2.21 | 2.14 | 1.94 | 2.40 | 2.27 | 1.83 | 1.87 | 1.75 | 1.73 | 1.76 | 1.72 | 1.98 | 2.08 | 1.88 | 1.71 |
| Property, Plant & Equipment | 0.18 | 0.18 | 0.18 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.21 | 0.21 | 0.22 |
| Goodwill | 1.77 | 1.77 | 1.78 | 1.79 | 1.67 | 1.68 | 1.68 | 1.68 | 1.68 | 1.69 | 1.69 | 1.68 | 1.69 | 1.72 | 1.69 | 1.69 | 1.69 |
| Intangible Assets | 0.07 | 0.07 | 0.07 | 0.08 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | 0.10 | 0.11 | 0.15 | 0.17 | 0.20 | 0.22 |
| Total Non-current Assets* | 3.24 | 3.21 | 3.15 | 3.17 | 2.95 | 2.92 | 2.91 | 2.91 | 2.73 | 2.73 | 2.77 | 2.78 | 2.82 | 2.99 | 2.97 | 3.02 | 3.08 |
| Total Assets | 5.41 | 5.62 | 5.36 | 5.31 | 4.89 | 5.33 | 5.18 | 4.74 | 4.60 | 4.48 | 4.51 | 4.54 | 4.54 | 4.97 | 5.05 | 4.90 | 4.79 |
| Accounts Payable | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 |
| Short-term Debt | -- | 0.00 | 0.00 | 0.09 | -- | 0.00 | 0.00 | 0.05 | 0.06 | 0.10 | 0.18 | 0.20 | 0.25 | 0.25 | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities | 1.09 | 1.43 | 1.46 | 1.39 | 0.79 | 1.29 | 1.20 | 1.19 | 0.98 | 0.93 | 0.94 | 1.63 | 1.09 | 1.38 | 1.31 | 1.24 | 0.84 |
| Long-term Debt | 1.18 | 1.54 | 1.20 | 1.21 | 1.22 | 1.63 | 1.63 | 1.24 | 1.26 | 1.26 | 1.27 | 1.28 | 1.29 | 1.65 | 1.66 | 1.67 | 1.68 |
| Total Non-current Liabilities* | 1.72 | 1.72 | 1.36 | 1.33 | 1.65 | 1.64 | 1.64 | 1.26 | 1.61 | 1.62 | 1.64 | 1.17 | 1.70 | 1.74 | 1.78 | 1.82 | 2.19 |
| Total Liabilities | 2.81 | 3.14 | 2.82 | 2.72 | 2.44 | 2.93 | 2.84 | 2.44 | 2.59 | 2.55 | 2.58 | 2.80 | 2.79 | 3.12 | 3.10 | 3.06 | 3.04 |
| Retained Earnings | 1.50 | 1.44 | 1.37 | 1.35 | 1.27 | 1.21 | 1.18 | 1.14 | 0.89 | 0.80 | 0.83 | 0.75 | 0.70 | 0.73 | 0.83 | 0.75 | 0.68 |
| Total Stockholder Equity | 2.60 | 2.48 | 2.54 | 2.59 | 2.45 | 2.39 | 2.34 | 2.30 | 2.01 | 1.93 | 1.93 | 1.73 | 1.75 | 1.85 | 1.95 | 1.84 | 1.75 |
* Derived from reported values
Income Statement
(in billions 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 | 1.34 | 1.30 | 1.32 | 1.29 | 1.25 | 1.21 | 1.25 | 1.21 | 1.18 | 1.13 | 1.15 | 1.14 | 1.11 | 1.09 | 1.10 | 1.11 | 1.09 | 1.07 | 1.07 | 1.02 |
| Cost of Revenue | 0.85 | 0.82 | 0.84 | 0.82 | 0.80 | 0.79 | 0.80 | 0.78 | 0.76 | 0.73 | 0.74 | 0.73 | 0.72 | 0.72 | 0.72 | 0.72 | 0.71 | 0.69 | 0.70 | 0.65 |
| Gross Profit | 0.49 | 0.47 | 0.48 | 0.47 | 0.45 | 0.43 | 0.45 | 0.43 | 0.42 | 0.40 | 0.41 | 0.40 | 0.39 | 0.37 | 0.39 | 0.39 | 0.37 | 0.38 | 0.37 | 0.36 |
| Selling, General & Admin | 0.29 | 0.27 | 0.28 | 0.26 | 0.27 | 0.24 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.24 | 0.23 | 0.23 | 0.24 | 0.24 | 0.22 |
| Total Operating Expenses* | 0.30 | 0.27 | 0.29 | 0.28 | 0.27 | 0.25 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.26 | 0.26 | 0.27 | 0.25 | 0.26 | 0.23 |
| Operating Income | 0.19 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.17 | 0.16 | 0.16 | 0.17 | 0.16 | 0.15 | 0.13 | 0.13 | 0.11 | 0.13 | 0.11 | 0.13 |
| Pretax Income | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.10 | 0.13 | 0.10 | 0.12 |
| Tax Provision | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | (0.13) | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 |
| Net Income | 0.15 | 0.15 | 0.14 | 0.15 | 0.13 | 0.13 | 0.14 | 0.13 | 0.12 | 0.12 | 0.29 | 0.12 | 0.12 | 0.11 | 0.09 | 0.10 | 0.07 | 0.10 | 0.07 | 0.10 |
| Basic EPS | 0.86 | 0.87 | 0.83 | 0.84 | 0.76 | 0.75 | 0.80 | 0.75 | 0.68 | 0.65 | 1.60 | 0.65 | 0.63 | 0.58 | 0.49 | 0.52 | 0.39 | 0.52 | 0.39 | 0.55 |
| Diluted EPS | 0.86 | 0.86 | 0.82 | 0.83 | 0.75 | 0.73 | 0.80 | 0.74 | 0.67 | 0.64 | 1.57 | 0.64 | 0.63 | 0.57 | 0.48 | 0.51 | 0.38 | 0.51 | 0.38 | 0.53 |
* Derived from reported values
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 | 72.44 | (23.53) | 286.70 | 308.36 | 177.37 | 40.44 | 203.25 | 228.46 | 209.27 | (25.56) | 191.91 | 161.52 | 171.45 | (34.06) | 229.63 | 225.99 | 102.33 | (114.28) | 246.80 | 209.71 |
| Capital Expenditures | 13.93 | 23.93 | 17.66 | 16.34 | 22.22 | 21.98 | 19.72 | 19.77 | 19.27 | 24.01 | 18.09 | 13.30 | 11.46 | 12.58 | 15.30 | 8.37 | 10.20 | 16.74 | 21.96 | 12.08 |
| Free Cash Flow* | 58.52 | (47.46) | 269.04 | 292.02 | 155.14 | 18.46 | 183.53 | 208.69 | 190.00 | (49.57) | 173.82 | 148.23 | 159.99 | (46.64) | 214.33 | 217.62 | 92.13 | (131.02) | 224.85 | 197.63 |
| Investing Cash Flow | 331.22 | (31.45) | (371.86) | (19.22) | (105.20) | 0.78 | (41.25) | (20.29) | (19.75) | (24.67) | (18.87) | (14.16) | (12.32) | (33.59) | 0.66 | (8.23) | (11.26) | (17.77) | (85.49) | (8.25) |
| Financing Cash Flow | (440.95) | (204.33) | 208.82 | (208.96) | 18.87 | (125.54) | (517.43) | (109.74) | 250.51 | (48.20) | (144.73) | (80.54) | (216.48) | (41.24) | (100.23) | (113.94) | (458.68) | 101.45 | (181.78) | (20.64) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | 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 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.10 | 0.11 |