Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — LILAP

Balance Sheet

(in billions 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
Cash & Equivalents	0.71	0.68	0.78	0.60	0.51	0.58	0.65	0.59	0.60	0.67	0.99	0.57	0.63	0.67	0.78	0.77	1.03	0.86	0.96	0.92
Accounts Receivable	0.67	0.67	0.65	0.71	0.70	0.68	0.70	0.71	0.71	0.71	0.69	0.65	0.64	0.62	0.60	0.59	0.61	0.55	0.54	0.53
Total Current Assets	2.27	2.18	2.25	2.08	2.04	2.06	2.13	2.07	2.06	2.10	2.41	1.97	2.09	1.99	2.08	2.11	2.35	2.02	2.07	2.02
Property, Plant & Equipment	3.78	3.79	3.85	3.90	3.94	3.99	4.06	4.04	4.10	4.15	4.21	4.25	4.26	4.27	4.29	4.28	4.12	4.14	4.17	4.25
Goodwill	3.06	3.05	3.01	3.00	2.98	2.99	2.98	2.99	3.47	3.50	3.48	3.47	3.46	3.46	3.42	3.42	3.37	3.93	3.95	4.56
Intangible Assets	0.33	0.35	0.36	0.38	0.36	0.39	0.41	0.43	0.46	0.51	0.54	0.58	0.61	0.66	0.69	0.72	0.69	0.73	0.79	0.88
Total Non-current Assets*	9.96	9.99	3.85	9.97	9.91	10.54	4.06	10.66	11.09	11.17	4.21	11.34	11.32	11.43	4.29	12.95	12.62	13.21	4.17	13.97
Total Assets	12.23	12.16	12.23	12.05	11.95	12.60	12.80	12.73	13.15	13.27	13.59	13.31	13.41	13.42	13.58	15.06	14.97	15.23	15.39	16.00
Accounts Payable	0.32	0.32	0.38	0.27	0.30	0.33	0.44	0.29	0.32	0.37	0.42	0.40	0.41	0.43	0.53	0.41	0.32	0.35	0.40	0.25
Total Current Liabilities	1.91	1.96	1.98	1.81	1.90	1.91	2.04	1.95	1.90	1.88	2.13	1.93	1.76	1.69	1.76	1.59	1.52	1.36	1.51	1.36
Long-term Debt	8.44	8.36	8.27	8.28	8.16	8.17	8.08	8.15	8.08	8.05	8.17	7.91	7.95	7.91	7.87	7.84	7.79	7.58	7.56	7.51
Total Non-current Liabilities*	9.32	9.18	9.18	9.08	8.94	9.16	9.13	9.01	9.06	9.11	9.15	8.95	9.26	9.21	9.25	10.95	10.98	10.92	10.96	10.92
Total Liabilities	11.23	11.15	11.16	10.89	10.83	11.07	11.17	10.96	10.96	10.99	11.28	10.88	11.02	10.90	11.01	12.54	12.50	12.28	12.47	12.27
Retained Earnings	(4.29)	(4.26)	(4.24)	(4.16)	(4.16)	(3.74)	(3.60)	(3.42)	(2.98)	(2.94)	(2.94)	(2.84)	(2.88)	(2.92)	(2.87)	(3.00)	(3.07)	(2.59)	(2.68)	(1.96)
Total Stockholder Equity	0.53	0.54	0.56	0.63	0.61	1.02	1.12	1.23	1.65	1.73	1.76	1.87	1.83	1.90	1.92	1.88	1.82	2.27	2.24	2.96

← Scroll for more columns →

* 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	1.10	1.08	1.16	1.11	1.09	1.08	1.15	1.09	1.12	1.10	1.16	1.13	1.12	1.10	1.16	1.22	1.22	1.22	1.28	1.19
Cost of Revenue	0.23	0.24	0.26	0.25	0.23	0.23	0.27	0.23	0.25	0.24	0.28	0.26	0.23	0.24	0.31	0.30	0.30	0.30	0.34	0.29
Gross Profit	0.87	0.85	0.90	0.86	0.85	0.85	0.88	0.87	0.87	0.86	0.88	2.61	0.89	0.86	0.85	0.92	0.92	0.92	0.94	0.90
Total Operating Expenses	0.69	0.70	0.77	0.68	1.19	0.72	0.75	0.70	0.76	0.77	0.77	2.20	0.75	0.75	0.74	0.77	1.27	0.73	1.33	0.76
Operating Income	0.18	0.15	0.13	0.19	(0.33)	0.13	0.13	(0.38)	0.11	0.09	0.10	0.16	0.14	0.11	0.10	0.15	(0.35)	0.19	(0.39)	0.14
Interest Expense	--	--	--	--	--	--	--	--	0.16	0.16	0.15	0.15	0.15	0.15	0.14	0.15	0.14	0.13	0.13	0.14
Pretax Income	0.02	0.01	0.02	0.01	(0.57)	(0.12)	0.01	(0.57)	(0.07)	0.00	(0.12)	0.06	0.05	(0.05)	0.11	0.12	(0.47)	0.12	(0.57)	0.11
Tax Provision	0.03	0.03	0.05	-0.00	(0.16)	0.01	0.17	(0.15)	(0.04)	0.01	(0.03)	0.01	0.03	0.01	(0.02)	0.04	0.04	0.02	0.08	0.04
Net Income	(0.02)	(0.02)	(0.05)	0.00	(0.42)	(0.14)	(0.18)	(0.44)	(0.04)	-0.00	(0.12)	0.06	0.04	(0.05)	0.13	0.08	(0.47)	0.08	(0.61)	0.08
Basic EPS	(0.13)	(0.11)	(0.27)	0.02	(2.12)	(0.69)	(0.87)	(2.22)	(0.22)	0.00	(0.59)	0.29	0.18	(0.23)	0.56	0.38	(2.10)	0.37	(2.63)	0.34
Diluted EPS	(0.13)	(0.11)	(0.27)	0.02	(2.12)	(0.69)	(0.87)	(2.22)	(0.22)	0.00	(0.58)	0.29	0.17	(0.23)	0.57	0.38	(2.10)	0.36	(2.61)	0.33

← Scroll for more columns →

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	216.80	42.20	461.90	178.20	141.20	24.60	398.60	177.50	156.90	23.30	390.50	218.50	225.60	62.40	377.00	144.70	224.80	122.30	298.40	274.10
Capital Expenditures	120.80	99.30	141.80	122.20	139.30	96.70	163.70	126.50	140.50	109.70	162.10	149.80	192.40	144.70	225.20	224.00	191.70	175.40	256.90	231.90
Free Cash Flow*	96.00	(57.10)	320.10	56.00	1.90	(72.10)	234.90	51.00	16.40	(86.40)	228.40	68.70	33.20	(82.30)	151.80	(79.30)	33.10	(53.10)	41.50	42.20
Investing Cash Flow	(128.10)	(108.30)	(174.70)	(170.70)	(151.90)	(95.00)	(175.20)	(230.90)	(165.50)	(116.90)	(163.30)	(161.40)	(159.00)	(132.10)	(378.00)	(401.70)	(153.90)	(189.00)	(193.30)	(734.40)
Financing Cash Flow	(35.20)	(39.10)	(96.80)	85.40	(35.60)	3.40	(152.90)	47.00	(54.80)	(225.70)	192.50	(122.20)	(97.30)	(35.40)	(51.10)	(9.20)	109.30	(78.20)	(104.00)	227.20

← Scroll for more columns →

* Derived from reported values