IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — JACK

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021
Cash & Equivalents------0.070.050.100.050.050.080.180.120.180.090.080.090.100.11
Accounts Receivable0.110.120.090.090.110.070.090.100.060.080.100.060.080.050.060.070.09
Inventory0.000.000.000.000.000.000.000.000.000.000.010.010.010.010.000.000.00
Total Current Assets0.210.230.230.200.200.210.190.190.190.300.250.260.200.170.160.190.21
Property, Plant & Equipment0.330.330.340.460.440.440.420.420.420.410.420.420.440.460.310.330.33
Goodwill0.140.140.140.140.140.160.160.330.330.340.350.360.370.330.050.050.05
Intangible Assets------0.010.010.010.010.010.010.010.010.010.010.010.000.000.00
Total Non-current Assets*1.691.781.792.402.382.562.562.702.702.662.652.642.662.651.601.601.58
Total Assets1.902.012.022.602.582.772.752.902.892.952.902.912.862.821.761.791.79
Accounts Payable0.050.050.050.060.070.070.070.080.070.050.060.040.050.050.020.030.02
Total Current Liabilities0.370.350.350.430.420.430.440.440.430.520.500.460.470.420.280.330.30
Long-term Debt1.491.601.601.681.691.691.711.711.721.731.741.791.861.871.271.271.27
Total Non-current Liabilities2.432.582.613.113.133.173.153.163.173.133.113.153.163.192.272.272.27
Total Liabilities*2.802.932.963.553.563.603.593.603.603.663.603.613.633.612.542.602.57
Retained Earnings1.801.781.771.761.741.891.851.981.971.921.901.891.811.791.791.731.70
Total Stockholder Equity(0.90)(0.92)(0.94)(0.95)(0.98)(0.83)(0.85)(0.70)(0.71)(0.71)(0.70)(0.70)(0.77)(0.78)(0.79)(0.81)(0.78)

* Derived from reported values

Income Statement

(in millions 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 Revenue257.66254.26349.52326.19332.99336.70469.44349.29369.17365.35487.50372.52396.94395.74527.10402.77398.31322.29344.71278.45
Selling, General & Admin17.0426.4237.0236.6426.8435.4950.6730.0329.5837.5246.3743.7139.6239.4150.1436.9240.0928.4825.3421.58
Operating Income52.8035.4746.6424.0140.79(157.08)74.2151.10(102.24)54.1979.4852.6463.5461.64100.9384.4251.8738.2473.7468.75
Pretax Income33.3617.3321.274.4421.52(176.79)48.0031.00(122.22)34.0152.8932.7543.2740.6772.6464.6532.0911.6953.46--
Tax Provision12.324.796.88(1.35)(0.51)(34.56)14.319.060.089.0314.2110.8614.1014.1719.3918.799.243.9014.1913.28
Net Income20.1210.25(2.46)5.8022.03(142.23)33.6921.94(122.30)24.9838.6821.9029.1726.5153.2545.8622.867.8039.2738.93
Basic EPS1.040.53(0.13)0.301.16(7.47)1.771.11(6.29)1.271.941.101.421.282.552.171.080.371.851.81
Diluted EPS1.030.53(0.13)0.301.15(7.47)1.751.09(6.26)1.261.931.081.411.272.542.161.080.371.851.80

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 Flow39.4717.0830.5533.7359.7468.89105.6629.5545.28(6.02)(22.67)32.9487.9694.1162.4759.0735.9867.8334.0551.24
Capital Expenditures9.5734.5323.2217.9322.5247.7735.1029.7124.7061.0738.8318.2919.4737.2024.0312.1313.5720.789.405.85
Free Cash Flow*29.90(17.45)7.3315.8037.2121.1270.56(0.15)20.59(67.09)(61.50)14.6568.4956.9138.4446.9422.4247.0524.6545.39
Investing Cash Flow------(12.50)(29.72)(32.47)(26.08)(1.08)(12.43)(55.85)(36.57)16.7315.769.7315.6825.81(6.21)(598.18)(6.84)5.11
Financing Cash Flow------(7.53)(7.50)(44.99)(29.11)(25.06)(31.07)(75.06)(44.12)(45.78)(44.54)(117.04)(32.58)(41.75)(21.49)541.42(12.32)(85.22)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Dividends Per Share0.000.000.000.000.000.440.440.440.440.440.440.440.440.440.440.440.440.440.440.44