Financial Statements — NWL
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 | 0.21 | 0.20 | 0.23 | 0.22 | 0.23 | 0.49 | 0.38 | 0.37 | 0.40 | 0.32 | 0.27 | 0.64 | 0.32 | 0.34 | 0.49 | 0.64 | 0.68 |
| Accounts Receivable | 1.02 | 0.89 | 0.94 | 1.08 | 0.89 | 0.93 | 1.07 | 0.96 | 1.21 | 1.29 | 1.22 | 1.50 | 1.56 | 1.42 | 1.69 | 1.72 | 1.53 |
| Inventory | 1.49 | 1.49 | 1.46 | 1.52 | 1.59 | 1.65 | 1.64 | 1.70 | 1.78 | 1.94 | 2.24 | 2.53 | 2.52 | 2.30 | 2.10 | 2.02 | 1.90 |
| Total Current Assets | 3.21 | 2.91 | 2.94 | 3.11 | 3.05 | 3.36 | 3.43 | 3.40 | 3.75 | 3.84 | 4.06 | 5.15 | 4.76 | 4.41 | 4.62 | 4.66 | 4.39 |
| Property, Plant & Equipment | 1.18 | 1.19 | 1.21 | 1.20 | 1.18 | 1.15 | 1.15 | 1.19 | 1.20 | 1.21 | 1.21 | 1.12 | 1.14 | 1.14 | 1.16 | 1.16 | 1.15 |
| Goodwill | 3.09 | 3.09 | 3.10 | 3.10 | 3.06 | 3.07 | 3.06 | 3.06 | 3.05 | 3.31 | 3.31 | 3.30 | 3.45 | 3.49 | 3.52 | 3.53 | 3.53 |
| Intangible Assets | 1.58 | 1.61 | 2.00 | 2.03 | 2.01 | 2.15 | 2.41 | 2.45 | 2.55 | 2.61 | 2.64 | 2.87 | 2.98 | 3.05 | 3.46 | 3.50 | 3.51 |
| Total Non-current Assets* | 7.85 | 7.95 | 8.35 | 8.40 | 8.23 | 8.41 | 8.62 | 8.70 | 8.82 | 9.18 | 9.22 | 9.53 | 9.69 | 9.79 | 9.90 | 9.97 | 9.96 |
| Total Assets | 11.06 | 10.86 | 11.29 | 11.51 | 11.28 | 11.77 | 12.05 | 12.10 | 12.57 | 13.02 | 13.28 | 14.68 | 14.45 | 14.20 | 14.52 | 14.62 | 14.34 |
| Accounts Payable | 1.05 | 1.05 | 0.90 | 0.89 | 1.05 | 1.05 | 1.08 | 1.04 | 1.08 | 1.01 | 1.09 | 1.44 | 1.70 | 1.65 | 1.71 | 1.58 | 1.50 |
| Short-term Debt | 0.47 | 0.43 | 0.24 | 0.54 | 0.40 | 0.87 | 0.98 | 0.43 | 0.38 | 0.60 | 0.85 | 1.08 | 1.46 | 0.00 | 0.25 | 0.61 | 0.36 |
| Total Current Liabilities | 2.89 | 2.80 | 2.59 | 2.78 | 2.69 | 3.40 | 3.50 | 2.96 | 3.02 | 3.06 | 3.29 | 4.11 | 4.63 | 3.18 | 3.71 | 3.78 | 3.36 |
| Long-term Debt | 4.54 | 4.54 | 4.54 | 4.54 | 4.52 | 4.09 | 4.06 | 4.56 | 4.74 | 4.75 | 4.78 | 4.76 | 3.79 | 4.88 | 4.88 | 4.89 | 5.14 |
| Total Non-current Liabilities* | 5.72 | 5.72 | 6.00 | 6.04 | 5.90 | 5.51 | 5.47 | 6.07 | 6.43 | 6.65 | 6.65 | 6.79 | 5.87 | 7.04 | 6.75 | 6.83 | 7.12 |
| Total Liabilities | 8.61 | 8.52 | 8.59 | 8.82 | 8.59 | 8.91 | 8.97 | 9.02 | 9.45 | 9.71 | 9.94 | 10.90 | 10.50 | 10.22 | 10.46 | 10.61 | 10.48 |
| Retained Earnings | (3.15) | (3.26) | (2.91) | (2.93) | (2.98) | (2.89) | (2.69) | (2.73) | (2.64) | (2.42) | (2.44) | (2.13) | (2.16) | (2.37) | (2.70) | (2.89) | (3.08) |
| Total Stockholder Equity | 2.45 | 2.34 | 2.70 | 2.69 | 2.69 | 2.86 | 3.08 | 3.08 | 3.13 | 3.32 | 3.33 | 3.78 | 3.95 | 3.98 | 4.06 | 3.99 | 3.84 |
* 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 | 1.99 | 1.55 | 1.90 | 1.81 | 1.94 | 1.57 | 1.95 | 1.95 | 2.03 | 1.65 | 2.08 | 2.05 | 2.20 | 1.81 | 2.29 | 2.25 | 2.53 | 2.39 | 2.81 | 2.79 |
| Cost of Revenue | 1.18 | 1.04 | 1.27 | 1.19 | 1.25 | 1.06 | 1.28 | 1.27 | 1.33 | 1.15 | 1.46 | 1.43 | 1.58 | 1.32 | 1.67 | 1.60 | 1.71 | 1.65 | 1.97 | 1.94 |
| Gross Profit | 0.81 | 0.51 | 0.63 | 0.62 | 0.69 | 0.50 | 0.67 | 0.68 | 0.70 | 0.50 | 0.62 | 0.62 | 0.63 | 0.48 | 0.62 | 0.65 | 0.83 | 0.74 | 0.84 | 0.85 |
| Selling, General & Admin | 0.52 | 0.47 | 0.51 | 0.49 | 0.51 | 0.47 | 0.56 | 0.54 | 0.52 | 0.46 | 0.54 | 0.50 | 0.48 | 0.48 | 0.54 | 0.47 | 0.50 | 0.52 | 0.61 | 0.56 |
| Total Operating Expenses | 0.53 | 0.48 | 0.90 | 0.50 | 0.51 | 0.48 | 0.66 | 1.82 | 0.54 | 0.49 | 0.63 | 0.78 | 0.51 | 0.52 | 0.87 | 0.62 | 0.51 | 0.52 | 0.67 | 0.57 |
| Operating Income | 0.28 | 0.03 | (0.27) | 0.12 | 0.17 | 0.02 | 0.01 | (0.12) | 0.16 | 0.02 | (0.01) | (0.16) | 0.12 | (0.04) | (0.26) | 0.04 | 0.32 | 0.22 | 0.17 | 0.28 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 |
| Pretax Income | 0.20 | (0.06) | (0.36) | 0.04 | 0.07 | (0.05) | (0.08) | (0.20) | 0.08 | (0.06) | (0.16) | (0.30) | 0.04 | (0.12) | (0.35) | (0.03) | 0.25 | 0.28 | 0.11 | 0.22 |
| Tax Provision | 0.09 | (0.03) | (0.04) | 0.02 | 0.03 | (0.02) | (0.02) | (0.01) | 0.04 | (0.05) | (0.08) | (0.08) | 0.02 | (0.01) | (0.08) | (0.06) | 0.05 | 0.05 | 0.01 | 0.03 |
| Net Income | 0.11 | (0.03) | (0.31) | 0.02 | 0.05 | (0.04) | (0.05) | (0.20) | 0.05 | (0.01) | (0.09) | (0.22) | 0.02 | (0.10) | (0.27) | 0.03 | 0.20 | 0.23 | 0.10 | 0.19 |
| Basic EPS | 0.25 | (0.08) | (0.75) | 0.05 | 0.11 | (0.09) | (0.13) | (0.48) | 0.11 | (0.02) | (0.20) | (0.53) | 0.04 | (0.25) | (0.64) | 0.07 | 0.49 | 0.55 | 0.22 | 0.45 |
| Diluted EPS | 0.25 | (0.08) | (0.75) | 0.05 | 0.11 | (0.09) | (0.13) | (0.48) | 0.11 | (0.02) | (0.20) | (0.53) | 0.04 | (0.25) | (0.64) | 0.07 | 0.49 | 0.55 | 0.23 | 0.44 |
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 | 29.00 | (233.00) | 161.00 | 374.00 | (58.00) | (213.00) | 150.00 | 282.00 | 32.00 | 32.00 | 251.00 | 402.00 | 354.00 | (77.00) | 295.00 | (117.00) | (178.00) | (272.00) | 394.00 | 414.00 |
| Capital Expenditures | 47.00 | 37.00 | 70.00 | 59.00 | 59.00 | 59.00 | 96.00 | 51.00 | 53.00 | 59.00 | 75.00 | 67.00 | 59.00 | 83.00 | 91.00 | 81.00 | 70.00 | 70.00 | 108.00 | 67.00 |
| Free Cash Flow* | (18.00) | (270.00) | 91.00 | 315.00 | (117.00) | (272.00) | 54.00 | 231.00 | (21.00) | (27.00) | 176.00 | 335.00 | 295.00 | (160.00) | 204.00 | (198.00) | (248.00) | (342.00) | 286.00 | 347.00 |
| Investing Cash Flow | (37.00) | (29.00) | (49.00) | (23.00) | (65.00) | (27.00) | (44.00) | (23.00) | (34.00) | (50.00) | (52.00) | (53.00) | (26.00) | (68.00) | (77.00) | (79.00) | (60.00) | 559.00 | (88.00) | (71.00) |
| Financing Cash Flow | (3.00) | 286.00 | (160.00) | (323.00) | 112.00 | 270.00 | (387.00) | (142.00) | 18.00 | 60.00 | (259.00) | (247.00) | (286.00) | 128.00 | (576.00) | 529.00 | 208.00 | (393.00) | (343.00) | (466.00) |
* Derived from reported values
Dividends Per Share
(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 |
|---|
| Dividends Per Share | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |