IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MAIN

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022
Cash & Equivalents0.060.020.030.090.110.080.030.110.080.070.040.06
Total Assets5.945.835.285.295.275.094.964.764.474.424.294.13
Long-term Debt2.532.532.152.222.252.202.202.051.932.021.992.04
Total Liabilities2.772.732.352.402.432.402.382.242.102.172.122.16
Retained Earnings0.530.490.480.450.430.270.240.230.140.120.090.03
Total Stockholder Equity3.173.092.932.882.842.692.582.522.372.252.171.98

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Selling, General & Admin5.725.405.774.935.925.095.194.565.384.225.134.324.514.084.574.02
Interest Expense------------------26.7824.4126.4126.7525.0023.0621.23
Pretax Income*----------123.46171.15135.72113.76118.09138.37109.85115.1687.71112.1757.40
Tax Provision----------7.37(3.09)11.7111.0710.94(0.71)6.598.658.115.852.06
Net Income147.5848.98131.11123.67122.53116.08174.24124.01102.69107.15139.08103.26106.5279.59106.3255.34
Basic EPS--0.930.980.970.991.011.031.001.011.051.070.991.061.020.980.83
Diluted EPS--0.930.980.970.991.011.031.001.011.051.070.991.061.020.980.83

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Operating Cash Flow116.57(138.54)(218.46)90.63102.52(20.40)145.0572.39(186.47)(118.08)153.6883.9627.7119.9710.39(257.33)
Financing Cash Flow(79.05)117.38229.85(147.05)(124.72)51.33(151.22)(18.44)101.96172.98(170.64)(77.80)3.42(29.34)(22.43)285.86

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022
Dividends Per Share1.081.081.071.071.051.050.720.720.710.690.650.650.660.65