IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MAN

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.180.220.270.290.400.410.470.600.570.410.710.530.890.781.611.461.52
Accounts Receivable4.734.634.634.644.174.594.604.464.605.004.774.725.345.445.095.204.89
Total Current Assets5.135.065.105.144.755.185.235.255.345.595.665.426.406.376.866.836.62
Property, Plant & Equipment0.120.120.120.130.120.130.120.120.120.120.110.100.110.110.120.120.13
Goodwill1.481.541.541.551.581.591.571.571.621.641.631.641.671.711.211.221.22
Intangible Assets0.270.270.290.290.300.320.320.330.350.360.360.380.380.400.050.060.06
Total Non-current Assets*3.243.333.353.363.293.303.223.243.253.283.233.143.223.352.592.632.62
Total Assets8.378.398.458.518.048.488.458.498.598.878.898.569.629.729.459.469.24
Short-term Debt0.480.110.750.820.100.020.140.020.010.020.020.010.480.510.480.020.03
Total Current Liabilities4.924.505.125.274.244.534.584.504.434.624.584.455.405.705.354.954.75
Long-term Debt0.571.030.470.470.971.000.960.970.950.980.970.880.940.550.581.071.06
Total Non-current Liabilities1.351.821.311.241.691.781.731.801.751.801.801.691.771.471.622.122.12
Total Liabilities*6.276.336.446.515.936.306.326.316.196.436.396.157.187.186.987.086.88
Retained Earnings3.753.733.743.723.823.863.843.853.973.943.953.893.783.733.593.493.45
Total Stockholder Equity2.112.072.011.992.102.182.142.182.402.442.502.412.442.552.472.392.37

* 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 Revenue4.864.514.714.634.524.094.404.534.524.404.634.684.864.754.814.805.075.145.385.14
Cost of Revenue4.083.793.953.873.763.393.643.753.733.643.823.853.993.893.933.924.154.254.464.29
Gross Profit0.780.720.770.770.760.700.760.780.790.760.810.820.860.860.880.880.920.900.930.85
Selling, General & Admin0.050.050.050.040.060.040.030.030.040.040.040.040.040.040.040.040.040.040.040.04
Total Operating Expenses0.670.690.690.700.790.670.690.710.680.700.852.250.750.750.770.720.740.760.760.70
Operating Income0.110.030.080.07(0.03)0.030.070.070.100.07(0.04)0.070.110.120.100.160.180.140.170.15
Interest Expense0.020.03(0.17)0.020.030.02(0.16)0.020.020.020.020.020.020.020.020.010.010.010.010.01
Pretax Income0.090.020.070.05(0.04)0.020.050.060.090.06(0.05)0.050.100.110.090.160.170.140.160.15
Tax Provision0.040.010.040.030.030.010.060.040.03(0.02)0.030.020.030.030.040.050.050.040.050.05
Net Income(0.07)0.000.030.02(0.07)0.010.020.020.060.04(0.08)0.030.070.080.050.110.120.090.110.10
Basic EPS1.140.050.640.39(1.44)0.120.490.481.250.82(1.66)0.611.301.530.992.152.321.712.041.80
Diluted EPS1.130.050.650.38(1.44)0.120.490.471.240.81(1.64)0.601.291.510.982.132.291.682.011.77

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow(2.70)(126.30)178.9059.80(189.60)(153.20)247.6083.50(137.90)116.00113.70265.70(155.80)124.60134.10267.90(49.30)70.60261.90187.50
Capital Expenditures5.809.0010.9015.1017.6013.7011.3016.1011.9011.8023.1020.5021.4013.2019.7014.2022.3019.4024.5015.10
Free Cash Flow*(8.50)(135.30)168.0044.70(207.20)(166.90)236.3067.40(149.80)104.2090.60245.20(177.20)111.40114.40253.70(71.60)51.20237.40172.40
Investing Cash Flow82.10(8.70)(10.50)(14.70)(19.40)(14.60)(26.30)(20.30)(11.90)(9.70)(21.60)(18.00)(21.30)(13.20)(20.00)(24.60)(22.10)(18.60)(942.40)(13.80)
Financing Cash Flow(125.60)(511.20)426.00(64.50)78.3045.70(103.60)(140.20)18.90(57.50)(123.80)(58.40)(118.50)(48.80)(87.30)(538.60)239.60(95.80)(56.90)(3.00)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q1 2024Q1 2023Q2 2022Q2 2021Q2 2020Q3 2019Q2 2019Q3 2018Q2 2018Q3 2017Q2 2017Q3 2016Q2 2016Q3 2015Q2 2015
Dividends Per Share0.721.541.471.361.261.091.011.090.931.010.860.930.800.860.490.49