IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — KEYS

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 & Equivalents2.612.412.182.643.122.061.631.661.752.572.502.231.851.891.982.151.991.89
Accounts Receivable1.071.020.910.690.740.800.800.810.810.890.860.920.880.800.710.680.680.65
Inventory1.051.041.051.021.031.041.031.021.020.980.950.910.840.810.800.770.770.76
Total Current Assets5.295.044.705.605.474.464.003.974.084.904.764.503.963.893.813.833.723.57
Property, Plant & Equipment0.740.740.760.770.770.760.780.770.770.750.750.730.670.660.670.620.600.60
Goodwill3.463.473.472.432.432.352.392.282.251.661.661.611.611.611.621.611.611.59
Intangible Assets1.111.171.240.500.530.530.580.570.570.180.200.170.220.220.240.280.310.35
Total Non-current Assets*6.646.706.785.055.074.935.335.024.983.923.943.953.893.883.923.983.973.93
Total Assets11.9211.7411.4810.6510.549.399.328.999.068.838.718.457.857.767.737.807.697.49
Accounts Payable0.420.390.330.340.320.290.280.270.280.290.300.330.330.310.290.250.250.23
Total Current Liabilities2.612.651.811.561.611.511.951.992.121.341.421.471.311.361.261.201.291.12
Long-term Debt2.522.532.532.532.531.791.801.801.821.791.791.791.791.791.791.791.791.79
Total Non-current Liabilities*2.742.763.473.423.442.692.142.092.132.592.582.582.622.632.662.862.852.83
Total Liabilities5.355.415.284.985.064.204.094.094.243.934.004.043.933.993.924.054.143.96
Retained Earnings8.107.717.366.846.656.396.305.915.785.395.104.814.263.923.663.152.892.71
Total Stockholder Equity6.576.336.215.675.485.195.234.904.824.904.714.403.923.783.813.753.553.54

* 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 Revenue1.851.721.601.421.351.311.301.291.221.221.261.311.381.391.381.441.381.351.251.29
Cost of Revenue0.630.540.610.550.520.490.480.490.460.450.450.470.490.480.500.530.500.490.450.46
Gross Profit1.221.181.000.870.830.810.820.800.760.760.810.842.690.910.880.910.880.860.800.84
Research & Development0.310.320.300.260.250.250.250.230.230.230.230.220.220.220.230.220.210.210.210.20
Selling, General & Admin0.450.460.450.400.350.360.360.340.330.360.360.310.320.340.340.320.320.320.330.30
Total Operating Expenses0.760.770.750.650.600.610.600.570.550.590.590.531.650.560.560.530.520.530.530.49
Operating Income0.460.410.250.220.230.210.220.230.210.180.220.320.370.350.320.380.360.330.270.35
Interest Expense--------------------0.020.020.020.020.020.020.020.020.020.02
Pretax Income0.480.420.200.320.240.320.200.250.210.180.230.280.390.360.330.370.350.310.260.34
Tax Provision0.080.07(0.08)0.070.050.060.030.32(0.18)0.050.060.050.100.080.070.070.010.050.040.06
Net Income0.400.350.280.230.190.260.17(0.07)0.390.130.170.230.290.280.260.300.340.260.230.28
Basic EPS2.332.041.641.361.111.490.97(0.41)2.230.730.981.281.621.591.461.671.891.421.251.52
Diluted EPS2.302.021.631.351.101.490.97(0.41)2.220.720.981.271.611.581.451.661.871.411.241.51

Cash Flow Statement

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow0.440.500.440.230.320.480.380.360.260.110.330.380.240.420.370.400.220.300.220.37
Capital Expenditures0.030.030.030.040.030.030.030.040.030.040.050.040.050.050.060.060.030.050.040.07
Free Cash Flow*0.400.470.410.190.290.460.350.320.220.070.280.340.200.370.310.340.190.250.180.30
Investing Cash Flow(0.05)(0.04)(0.04)(1.63)(0.03)(0.03)(0.03)(0.04)(0.15)(0.12)(0.51)(0.04)(0.04)(0.14)(0.06)(0.06)(0.05)(0.09)(0.05)(0.11)
Financing Cash Flow(0.19)(0.23)(0.10)(0.10)(0.03)0.59(0.07)(0.16)(0.13)(0.07)(0.55)(0.43)(0.12)-0.00(0.14)(0.13)(0.21)(0.28)(0.25)(0.35)

* Derived from reported values