IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — OII

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.630.610.510.430.380.450.380.350.560.500.500.430.370.440.450.460.44
Short-term Investments0.01--0.010.010.01----------------0.01------
Accounts Receivable0.410.370.410.390.370.380.410.380.390.370.320.380.340.300.290.330.28
Inventory0.200.210.220.230.220.240.230.220.210.210.200.170.170.160.130.130.13
Total Current Assets1.581.521.501.391.341.411.341.241.461.381.311.221.151.141.191.231.16
Property, Plant & Equipment0.440.440.440.450.430.420.420.420.420.430.430.430.460.480.510.540.56
Goodwill0.050.050.050.050.050.030.030.030.030.030.030.030.030.030.030.040.04
Total Non-current Assets*1.111.131.040.930.940.950.970.990.850.790.740.700.720.760.800.830.28
Total Assets2.692.642.542.332.282.362.302.232.312.162.041.921.871.901.982.062.00
Accounts Payable0.150.180.170.160.170.180.170.150.150.150.140.140.130.110.100.110.09
Total Current Liabilities0.730.730.760.700.710.800.780.700.800.620.580.520.470.470.450.480.42
Long-term Debt0.490.490.490.480.480.480.480.480.700.700.700.700.700.700.740.770.80
Total Non-current Liabilities*0.800.810.870.790.800.860.880.900.951.000.950.940.930.940.991.031.04
Total Liabilities*1.521.541.631.491.501.661.651.611.751.621.521.451.401.411.441.501.46
Retained Earnings2.031.961.751.681.621.521.481.441.381.351.331.301.291.281.341.351.34
Total Stockholder Equity1.161.110.910.840.770.700.650.620.570.550.520.470.470.500.540.560.54

* 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 Revenue0.770.690.670.740.700.670.710.680.670.600.650.640.600.54--0.560.520.450.471.36
Cost of Revenue0.610.570.540.590.550.540.570.550.550.510.550.520.500.460.450.460.450.400.390.41
Gross Profit0.160.130.130.150.150.140.140.130.120.090.110.110.100.080.090.100.080.050.080.06
Selling, General & Admin0.070.070.070.070.070.060.060.060.060.060.060.060.050.050.050.050.050.050.090.04
Total Operating Expenses0.070.070.070.070.070.060.060.060.060.060.060.060.050.050.050.050.050.050.090.04
Operating Income0.090.060.070.090.080.070.080.070.060.040.050.060.050.03--0.050.02-0.00--0.02
Interest Expense0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Pretax Income0.090.05--0.080.080.07--0.070.060.03--0.050.040.02--0.040.01(0.01)--0.01
Tax Provision0.020.02(0.12)0.010.020.020.010.030.020.020.000.020.020.020.010.020.010.010.010.01
Net Income0.070.040.180.070.050.050.060.040.030.020.040.030.020.000.020.020.00(0.02)(0.04)(0.01)
Basic EPS0.650.361.780.710.540.500.560.410.340.150.440.300.190.040.230.180.04(0.19)(0.39)(0.07)
Diluted EPS0.650.361.750.710.540.490.550.400.340.150.430.290.190.040.230.180.04(0.19)(0.39)(0.07)

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 Flow55.21(59.12)221.13101.2677.19(80.72)128.3891.9352.62(69.72)152.8279.6120.45(42.92)159.4785.90(43.98)(80.50)140.0036.50
Capital Expenditures23.1817.4130.4424.2230.2726.0933.8724.8922.8625.5234.0525.9522.4318.3125.9519.2816.5019.3214.3812.49
Free Cash Flow*32.03(76.52)190.6977.0546.92(106.81)94.5067.0529.77(95.23)118.7753.66(1.98)(61.23)133.5266.62(60.48)(99.82)125.6124.01
Investing Cash Flow(23.05)(15.33)(27.71)(16.51)(27.70)(24.30)(60.92)(20.04)(20.01)(23.20)(29.78)(19.71)(21.18)(15.69)(25.73)(16.04)(15.81)(19.28)(11.22)(10.78)
Financing Cash Flow(9.89)(8.79)(9.86)(10.09)(9.98)(15.61)(9.93)(10.11)0.45(7.46)(222.16)0.20(0.40)(4.94)0.000.200.14(2.20)(36.94)(32.45)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2018Q2 2018Q1 2018Q3 2017Q2 2017Q1 2017Q3 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013Q1 2013Q4 2012
Dividends Per Share0.000.000.000.150.150.150.270.270.270.270.270.270.270.490.220.220.220.180.180.18