IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — J

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.171.371.551.291.201.301.211.031.141.091.221.211.101.241.250.970.890.84
Accounts Receivable3.763.563.063.052.902.913.773.773.683.563.523.443.303.302.993.193.303.27
Total Current Assets5.095.214.764.474.444.955.145.004.984.824.914.814.554.694.374.745.084.79
Property, Plant & Equipment0.310.300.310.300.290.290.370.340.350.380.370.360.330.330.330.360.360.32
Goodwill4.764.764.794.824.734.687.407.407.427.417.377.347.337.497.357.237.245.81
Intangible Assets0.600.640.680.770.770.801.161.211.271.351.381.411.471.551.621.641.680.72
Total Non-current Assets*6.656.736.866.946.776.669.919.909.9810.1110.0910.1110.1710.4910.4310.4710.487.98
Total Assets11.7411.9411.6111.4111.2111.6115.0514.9014.9514.9415.0014.9214.7215.1814.8015.2115.5612.77
Accounts Payable1.781.481.261.130.990.981.261.161.111.090.970.930.950.920.820.920.911.00
Short-term Debt------------------------0.050.050.050.050.05--
Total Current Liabilities3.953.643.583.212.963.944.504.273.643.303.213.243.193.763.133.243.402.89
Long-term Debt3.584.082.492.512.631.722.092.162.833.153.403.433.523.203.073.073.431.80
Total Non-current Liabilities*4.545.023.503.473.562.653.934.004.635.115.415.495.605.345.615.816.153.78
Total Liabilities*8.488.658.177.597.357.418.438.278.278.418.628.738.799.118.739.069.556.67
Retained Earnings0.950.961.331.661.822.184.564.584.604.464.394.234.084.074.094.254.134.25
Total Stockholder Equity3.263.293.443.823.864.216.626.626.686.526.386.185.936.086.076.156.016.10

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue4.083.693.293.153.032.912.93(1.16)4.234.274.164.294.194.083.803.883.833.833.383.59
Cost of Revenue3.272.902.532.392.272.172.21(1.32)3.313.363.313.383.333.192.983.053.002.962.582.76
Gross Profit0.810.790.770.770.760.740.720.160.920.900.850.910.860.890.810.840.820.870.800.83
Selling, General & Admin0.520.880.530.560.520.530.510.210.660.620.650.630.590.600.580.530.560.700.620.58
Total Operating Expenses0.520.880.530.560.520.530.510.210.661.270.650.630.590.600.580.530.560.700.620.58
Operating Income0.29(0.08)0.230.210.240.210.21(0.05)0.260.280.200.280.270.290.240.310.270.170.180.25
Interest Expense------------------0.040.040.040.040.040.040.030.030.020.020.02
Pretax Income0.24(0.13)0.210.190.250.060.050.140.230.240.170.240.230.250.200.280.270.160.170.17
Tax Provision0.10(0.05)0.070.050.050.050.060.010.070.07(0.02)0.070.050.020.050.04--------
Net Income0.14(0.05)0.130.120.180.01(0.02)0.330.150.160.170.150.160.220.140.230.200.090.130.04
Basic EPS1.16(0.34)1.120.891.550.06(0.11)2.521.171.291.371.241.301.711.071.751.530.691.040.33
Diluted EPS1.15(0.34)1.120.881.550.06(0.11)2.501.171.281.371.251.291.701.061.751.520.681.030.33

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow456.12(484.12)380.76383.09292.59(96.43)107.46196.53482.60(42.82)418.36219.36321.06132.04302.30277.54(249.09)124.61321.65202.70
Capital Expenditures25.1320.7815.8229.5822.0517.2710.3338.3437.6627.8017.3139.2530.8535.2032.1947.5631.8328.9119.3227.14
Free Cash Flow*430.99(504.90)364.94353.51270.54(113.70)97.12158.19444.94(70.62)401.06180.12290.2196.84270.11229.98(280.92)95.71302.33175.56
Investing Cash Flow(25.10)(16.27)(15.49)(28.90)(22.05)(16.42)(7.92)(32.24)(37.65)(41.31)(16.00)(39.24)(29.75)(27.94)(48.74)(47.19)(32.41)(209.26)(249.57)341.33
Financing Cash Flow(727.17)451.86(59.85)(399.05)(232.80)(5.52)112.15(259.07)(261.77)(22.09)(208.70)(316.07)(434.33)(89.87)(246.15)(141.59)226.6890.78144.36(481.21)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q3 2024Q2 2024Q1 2024Q3 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q1 2020Q3 2019
Dividends Per Share0.360.360.290.320.320.290.290.260.260.230.230.230.210.210.210.190.190.190.170.17