Financial Statements — NVST
Balance Sheet
(in billions USD)| Metric | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 1.13 | 1.08 | 1.13 | 1.11 | 1.08 | 0.99 | 1.04 | 0.95 | 0.82 | 0.65 | 0.59 | 0.57 | 0.52 | 1.08 | 0.64 | 0.55 | 0.44 |
| Accounts Receivable | 0.44 | 0.44 | 0.41 | 0.42 | 0.39 | 0.39 | 0.38 | 0.41 | 0.42 | 0.42 | 0.40 | 0.39 | 0.37 | 0.34 | 0.31 | 0.36 | 0.36 |
| Inventory | 0.29 | 0.30 | 0.29 | 0.28 | 0.26 | 0.27 | 0.26 | 0.27 | 0.28 | 0.30 | 0.31 | 0.29 | 0.29 | 0.28 | 0.27 | 0.31 | 0.28 |
| Total Current Assets | 1.96 | 1.92 | 1.95 | 1.93 | 1.85 | 1.80 | 1.82 | 1.77 | 1.64 | 1.49 | 1.41 | 1.37 | 1.39 | 1.91 | 1.77 | 1.30 | 1.16 |
| Property, Plant & Equipment | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.31 | 0.30 | 0.30 | 0.30 | 0.28 | 0.26 | 0.26 | 0.27 | 0.30 | 0.30 |
| Goodwill | 2.35 | 2.36 | 2.36 | 2.37 | 2.30 | 2.33 | 2.28 | 3.26 | 3.46 | 3.49 | 3.51 | 3.40 | 3.39 | 3.09 | 3.15 | 3.38 | 3.37 |
| Intangible Assets | 0.61 | 0.63 | 0.65 | 0.67 | 0.65 | 0.34 | 0.35 | 0.92 | 1.00 | 1.04 | 1.07 | 1.06 | 1.08 | 1.01 | 1.06 | 1.19 | 1.21 |
| Total Non-current Assets* | 3.64 | 3.66 | 3.69 | 3.73 | 3.62 | 3.71 | 3.62 | 4.78 | 5.04 | 5.12 | 5.16 | 5.05 | 5.07 | 4.66 | 4.80 | 5.18 | 5.16 |
| Total Assets | 5.60 | 5.58 | 5.64 | 5.66 | 5.47 | 5.51 | 5.44 | 6.56 | 6.68 | 6.61 | 6.58 | 6.41 | 6.46 | 6.57 | 6.56 | 6.48 | 6.32 |
| Short-term Debt | -- | -- | 0.00 | 0.00 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.51 | 0.51 | 0.58 | 0.51 | 0.51 | 0.43 | 0.42 | 0.42 |
| Total Current Liabilities | 0.81 | 0.79 | 0.82 | 0.79 | 0.87 | 0.87 | 0.82 | 0.78 | 0.75 | 1.15 | 1.15 | 1.26 | 1.26 | 1.26 | 1.27 | 1.16 | 1.14 |
| Long-term Debt | 1.44 | 1.44 | 1.45 | 1.45 | 1.41 | 1.42 | 1.50 | 1.51 | 1.50 | 1.39 | 1.38 | 1.43 | 1.37 | 1.38 | 1.31 | 1.31 | 1.31 |
| Total Non-current Liabilities* | 1.71 | 1.71 | 1.73 | 1.73 | 1.56 | 1.57 | -- | -- | -- | -- | -- | 1.20 | 1.19 | 1.29 | 1.35 | 1.45 | 1.44 |
| Total Liabilities* | 2.52 | 2.50 | 2.55 | 2.53 | 2.43 | 2.44 | -- | -- | -- | -- | -- | 2.45 | 2.44 | 2.54 | 2.62 | 2.61 | 2.58 |
| Retained Earnings | (0.35) | (0.40) | (0.47) | (0.44) | (0.47) | (0.49) | (0.50) | 0.65 | 0.85 | 0.83 | 0.78 | 0.66 | 0.61 | 0.56 | 0.38 | 0.29 | 0.20 |
| Total Stockholder Equity | 3.08 | 3.08 | 3.09 | 3.14 | 3.04 | 3.07 | -- | -- | -- | -- | -- | 3.96 | 4.02 | 4.03 | 3.95 | 3.87 | 3.75 |
* 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 | 0.73 | 0.71 | 0.75 | 0.67 | 0.68 | 0.62 | 0.65 | 0.60 | 0.63 | 0.62 | 0.65 | 0.63 | 0.66 | 0.63 | 0.66 | 0.63 | 0.65 | 0.63 | 0.45 | 0.61 |
| Cost of Revenue | 0.32 | 0.32 | 0.34 | 0.30 | 0.31 | 0.28 | 0.28 | 0.28 | 0.31 | 0.27 | 0.31 | 0.27 | 0.28 | 0.26 | 0.29 | 0.27 | 0.28 | 0.26 | 0.19 | 0.25 |
| Gross Profit | 0.41 | 0.39 | 0.41 | 0.37 | 0.37 | 0.34 | 0.37 | 0.32 | 0.33 | 0.36 | 0.34 | 0.36 | 0.38 | 0.36 | 0.37 | 0.36 | 0.37 | 0.37 | 0.26 | 0.36 |
| Research & Development | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Selling, General & Admin | 0.30 | 0.30 | 0.31 | 0.28 | 0.30 | 0.27 | 0.30 | 0.27 | 0.30 | 0.28 | 0.26 | 0.26 | 0.27 | 0.27 | 0.25 | 0.26 | 0.28 | 0.26 | 0.23 | 0.25 |
| Total Operating Expenses* | 0.33 | 0.33 | 0.34 | 0.31 | 0.32 | 0.30 | 0.18 | 0.30 | 1.48 | 0.31 | 0.54 | 0.29 | 0.59 | 0.29 | 0.28 | 0.88 | 0.30 | 0.28 | 0.24 | 0.27 |
| Operating Income | 0.08 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.02 | (1.15) | 0.05 | (0.20) | 0.08 | 0.08 | 0.07 | 0.09 | 0.07 | 0.07 | 0.09 | 0.02 | 0.08 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.07 | 0.05 | 0.06 | 0.05 | 0.04 | 0.03 | 0.04 | 0.01 | (1.17) | 0.04 | (0.21) | 0.04 | 0.07 | 0.06 | 0.08 | 0.06 | 0.06 | 0.09 | 0.01 | 0.07 |
| Tax Provision | 0.02 | 0.01 | 0.02 | 0.08 | 0.01 | 0.01 | 0.04 | 0.00 | (0.01) | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | (0.01) | (0.01) |
| Net Income | 0.05 | 0.04 | 0.03 | (0.03) | 0.03 | 0.02 | 0.00 | 0.01 | (1.15) | 0.02 | (0.22) | 0.02 | 0.05 | 0.04 | 0.07 | 0.05 | 0.05 | 0.07 | 0.09 | 0.09 |
| Basic EPS | 0.33 | 0.24 | 0.20 | (0.18) | 0.16 | 0.10 | 0.00 | 0.05 | (6.69) | 0.14 | (1.32) | 0.13 | 0.32 | 0.27 | 0.45 | 0.29 | 0.29 | 0.46 | 0.52 | 0.58 |
| Diluted EPS | 0.33 | 0.23 | 0.20 | (0.18) | 0.16 | 0.10 | 0.00 | 0.05 | (6.69) | 0.14 | (1.26) | 0.12 | 0.29 | 0.25 | 0.42 | 0.27 | 0.26 | 0.42 | 0.48 | 0.52 |
* Derived from reported values
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 | 119.20 | (3.30) | 108.00 | 78.70 | 88.70 | 0.30 | 132.40 | 70.70 | 93.10 | 40.30 | 102.00 | 95.50 | 75.10 | 3.10 | 110.30 | 46.70 | 22.20 | 3.50 | 136.00 | 88.30 |
| Capital Expenditures | 14.90 | 12.50 | 16.30 | 10.80 | 12.30 | 5.90 | 8.60 | 7.40 | 6.80 | 11.00 | 8.20 | 18.40 | 14.10 | 17.50 | 16.90 | 26.90 | 12.10 | 19.80 | 8.70 | 17.50 |
| Free Cash Flow* | 104.30 | (15.80) | 91.70 | 67.90 | 76.40 | (5.60) | 123.80 | 63.30 | 86.30 | 29.30 | 93.80 | 77.10 | 61.00 | (14.40) | 93.40 | 19.80 | 10.10 | (16.30) | 127.30 | 70.80 |
| Investing Cash Flow | (14.30) | (68.90) | (15.50) | (9.70) | (17.10) | (8.80) | (7.40) | (30.60) | (5.90) | (10.70) | (12.60) | (25.00) | (2.80) | (22.00) | (1.10) | (69.70) | (591.60) | 5.10 | 288.60 | (3.10) |
| Financing Cash Flow | (60.70) | (45.60) | (25.20) | (41.70) | (86.40) | (17.60) | (0.90) | (100.50) | 0.30 | (2.60) | 3.30 | 114.50 | 2.60 | (1.50) | (68.30) | 73.70 | 1.80 | 5.30 | 1.80 | (4.30) |
* Derived from reported values