IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LOW

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents3.170.790.624.863.053.274.363.241.213.492.953.191.483.416.124.846.69
Short-term Investments0.240.460.410.400.370.340.330.260.320.370.420.460.450.370.551.420.45
Accounts Receivable1.241.151.22----------------------------
Inventory17.7418.4517.1816.3418.3417.5716.8418.2217.5317.4219.5219.8219.3320.2416.6817.3218.38
Total Current Assets23.3422.1620.2222.6422.6821.9822.3422.7519.9722.2423.9224.9922.6725.6124.8525.0826.82
Property, Plant & Equipment18.2818.2518.3117.7117.6417.5917.5217.5317.5317.3717.4017.2718.7118.8918.9319.0319.06
Goodwill3.963.953.980.69--------------------0.310.310.31
Intangible Assets5.585.675.990.98--------------------------
Total Non-current Assets*32.5432.7833.2323.9822.7022.7722.6022.6222.5522.2922.0021.9824.0624.1124.5524.3224.38
Total Assets55.8854.9453.4546.6145.3744.7444.9345.3742.5244.5245.9246.9746.7349.7349.4049.4051.20
Accounts Payable11.0811.9810.249.5111.2410.6010.3411.749.9110.3311.8912.2512.6313.8311.3312.0113.96
Short-term Debt--0.38----------0.000.000.000.070.000.00--1.001.000.00
Total Current Liabilities21.1320.2719.4521.6222.3919.4518.2519.5116.5017.6119.2120.8820.3721.8320.8321.6622.89
Long-term Debt35.2036.7537.5030.5530.5432.9134.6634.6235.3735.8435.8632.9028.7628.7823.8821.9721.91
Total Non-current Liabilities*42.1943.9444.3836.3936.2438.7240.4540.4741.1741.6441.4238.9734.8034.7730.1427.9227.86
Total Liabilities63.3264.2163.8458.0158.6358.1658.7059.9757.6759.2560.6359.8455.1756.6050.9849.5850.76
Retained Earnings(8.19)(9.88)(11.16)(12.11)(13.83)(13.99)(14.34)(15.19)(15.74)(15.34)(15.31)(13.31)(8.89)(7.37)(1.91)(0.46)0.10
Total Stockholder Equity(7.44)(9.27)(10.38)(11.40)(13.25)(13.42)(13.76)(14.61)(15.15)(14.73)(14.71)(12.87)(8.44)(6.88)(1.58)(0.17)0.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue25.9623.0820.5820.8123.9620.9318.6020.1723.5921.3622.4520.4724.9622.3521.3423.4827.4823.6620.3122.92
Cost of Revenue17.3815.5413.9013.7015.8613.9412.5813.3715.6914.2715.1913.5816.5614.8214.3115.6618.3415.6113.8615.33
Gross Profit8.587.546.687.128.106.996.036.807.907.097.266.898.407.537.037.829.138.056.467.59
Selling, General & Admin4.464.424.414.164.184.053.903.834.034.015.133.764.093.824.746.444.464.304.544.37
Total Operating Expenses*5.034.994.974.649.124.494.344.264.454.444.344.204.514.245.186.894.904.755.184.80
Operating Income3.552.551.712.483.472.491.692.543.452.651.702.703.893.291.850.924.233.301.522.79
Pretax Income3.182.151.312.133.162.161.342.223.132.301.382.353.552.941.610.633.973.061.322.57
Tax Provision0.780.530.310.510.760.520.320.520.750.550.430.580.870.680.410.480.970.730.340.67
Net Income2.401.631.001.622.401.641.021.702.381.760.961.772.672.261.210.152.992.330.981.90
Basic EPS4.282.901.782.884.282.931.822.994.183.061.753.074.563.781.840.254.683.521.352.74
Diluted EPS4.272.901.782.884.272.921.812.994.173.061.743.064.563.771.850.254.673.511.342.73

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Operating Cash Flow3.663.351.570.694.233.381.303.154.261.063.862.112.133.042.982.272.424.49
Capital Expenditures0.540.520.600.600.500.520.570.430.380.580.390.380.400.340.340.410.390.46
Free Cash Flow*3.122.830.960.093.742.860.732.733.880.493.481.731.722.692.631.862.044.03
Investing Cash Flow(0.26)(0.50)(0.58)(9.34)(1.81)(0.53)(0.52)(0.42)(0.38)(0.59)(0.41)(0.30)(0.41)(0.40)(0.31)0.49(1.37)(0.48)
Financing Cash Flow(1.01)(3.04)(0.63)4.42(0.61)(1.55)(1.87)(1.61)(1.57)(2.76)(2.91)(0.20)0.02(4.57)(0.39)(1.46)(2.91)(2.02)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share1.251.201.151.201.201.151.101.151.151.101.051.101.101.050.801.051.050.800.600.80