IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NE

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022
Cash & Equivalents0.460.660.480.340.300.390.160.210.240.260.190.42
Accounts Receivable0.550.600.680.760.760.750.640.590.640.520.560.27
Total Current Assets1.181.431.361.291.441.410.990.971.030.930.870.75
Property, Plant & Equipment5.455.415.735.865.956.054.214.164.014.013.971.22
Goodwill----------------0.000.010.02--
Intangible Assets--------0.000.000.000.010.010.020.030.03
Total Non-current Assets*6.066.046.276.386.476.624.604.474.244.264.201.63
Total Assets7.247.487.647.677.918.045.595.445.275.205.072.39
Accounts Payable0.320.310.300.340.310.410.340.370.280.310.270.14
Total Current Liabilities0.610.720.780.720.920.900.640.600.520.510.460.27
Long-term Debt1.891.921.981.981.981.980.620.590.590.590.510.43
Total Non-current Liabilities*2.142.172.332.322.332.450.970.920.920.960.910.57
Total Liabilities2.762.893.113.043.253.351.601.521.441.481.370.84
Retained Earnings0.210.320.280.380.420.450.640.580.460.360.350.14
Total Stockholder Equity4.484.594.534.634.664.683.993.913.833.723.701.55

* Derived from reported values

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
Total Revenue719.69785.69764.41798.02848.65874.49927.34800.55692.84637.08642.98697.45638.54610.05622.59305.87
Selling, General & Admin26.9430.0529.6633.3034.9835.2131.2743.6039.6725.9632.9933.0432.3530.0429.8818.09
Operating Income30.48225.3142.5650.40135.25187.34170.99115.48209.96107.55157.68200.78109.14107.11164.2451.56
Interest Expense------------------17.5414.6013.0114.6616.8719.387.94
Pretax Income(20.39)193.6713.7910.6499.97148.71124.4692.82189.7885.27144.86209.9865.1592.26145.7446.66
Tax Provision16.2972.95(72.85)31.7357.1040.4127.8131.61(5.23)(10.21)(4.84)51.66(0.67)(15.80)10.7813.07
Net Income(36.68)120.7386.64(21.09)42.87108.3096.6561.22195.0195.48149.70158.3265.82108.06134.9633.59
Basic EPS(0.23)0.760.54(0.13)0.270.680.560.411.370.671.061.140.480.801.500.48
Diluted EPS(0.23)0.750.54(0.13)0.270.670.560.401.340.661.041.090.450.741.310.41

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 Flow144.16273.29187.13277.14216.36271.06136.21283.78106.79128.69287.49138.77211.16(63.08)171.18109.81
Capital Expenditures204.53103.85151.75137.66116.58113.54140.66127.00141.04166.61141.4598.6032.4862.7365.08109.24
Free Cash Flow*(60.37)169.4435.38139.4899.78157.52(4.45)156.78(34.25)(37.92)146.0440.17178.68(125.81)106.100.57
Investing Cash Flow(202.95)102.55(106.39)(51.95)(93.58)(98.14)(145.22)(513.99)(133.20)(166.61)(98.38)(98.60)(106.80)(62.73)469.25(93.48)
Financing Cash Flow(151.36)(189.20)(85.29)(86.12)(86.06)(116.46)(143.81)466.81(22.08)(112.84)(70.94)(52.57)(31.75)(170.52)(581.80)214.03

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q3 2025Q3 2024Q2 2024Q1 2024Q3 2023
Dividends Per Share0.500.500.500.500.400.400.30