Financial Statements — PII
Balance Sheet
(in billions USD)| Metric | 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 | 0.28 | 0.34 | 0.32 | 0.29 | 0.29 | 0.32 | 0.32 | 0.30 | 0.34 | 0.32 | 0.32 | 0.31 | 0.38 | 0.32 | 0.29 | 0.43 |
| Accounts Receivable | 0.25 | 0.23 | 0.23 | 0.21 | 0.22 | 0.25 | 0.25 | 0.48 | 0.29 | 0.32 | 0.33 | 0.30 | 0.25 | 0.24 | 0.22 | 0.24 |
| Inventory | 1.57 | 1.70 | 1.70 | 1.75 | 2.00 | 2.00 | 1.95 | 2.05 | 2.02 | 1.95 | 1.93 | 1.91 | 1.88 | 1.77 | 1.51 | 1.34 |
| Total Current Assets | 2.59 | 2.60 | 2.61 | 2.59 | 2.73 | 2.80 | 2.73 | 3.04 | 2.89 | 2.79 | 2.83 | 2.87 | 2.66 | 2.45 | 2.13 | 2.13 |
| Property, Plant & Equipment | 1.00 | 1.08 | 1.15 | 1.16 | 1.20 | 1.21 | 1.21 | 1.16 | 1.12 | 1.06 | 0.96 | 0.94 | 0.98 | 0.93 | 0.90 | 0.88 |
| Goodwill | 0.35 | 0.35 | 0.35 | 0.40 | 0.40 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 |
| Intangible Assets | 0.45 | 0.53 | 0.53 | 0.54 | 0.56 | 0.56 | 0.51 | 0.52 | 0.52 | 0.52 | 0.27 | 0.27 | 0.31 | 0.33 | 0.33 | 0.34 |
| Total Non-current Assets* | 2.65 | 2.70 | 2.78 | 2.86 | 2.90 | 2.91 | 2.83 | 2.69 | 2.58 | 2.50 | 2.26 | 2.37 | 2.47 | 2.42 | 2.39 | 2.38 |
| Total Assets | 5.24 | 5.31 | 5.39 | 5.45 | 5.63 | 5.71 | 5.57 | 5.73 | 5.47 | 5.29 | 5.09 | 5.24 | 5.13 | 4.87 | 4.53 | 4.51 |
| Accounts Payable | 0.83 | 0.81 | 0.77 | 0.72 | 0.70 | 0.79 | 0.78 | 0.88 | 0.90 | 0.87 | 0.85 | 0.98 | 0.98 | 0.93 | 0.90 | 0.87 |
| Total Current Liabilities | 2.13 | 2.55 | 2.50 | 2.31 | 2.25 | 1.98 | 1.86 | 2.44 | 2.41 | 2.30 | 2.21 | 2.34 | 2.25 | 1.84 | 1.82 | 1.86 |
| Long-term Debt | 2.06 | 1.30 | 1.39 | 1.62 | 1.73 | 2.09 | 2.01 | 1.66 | 1.51 | 1.55 | 1.58 | 1.46 | 1.39 | 1.47 | 1.28 | 1.29 |
| Total Non-current Liabilities* | 2.35 | 1.60 | 1.69 | 1.90 | 2.02 | 2.38 | 2.32 | 1.95 | 1.79 | 1.82 | 1.85 | 1.81 | 1.75 | 1.80 | 1.57 | 1.58 |
| Total Liabilities | 4.48 | 4.14 | 4.19 | 4.22 | 4.27 | 4.36 | 4.18 | 4.39 | 4.20 | 4.12 | 4.06 | 4.15 | 4.00 | 3.65 | 3.39 | 3.43 |
| Retained Earnings | (0.56) | (0.13) | (0.07) | 0.05 | 0.17 | 0.18 | 0.20 | 0.19 | 0.12 | 0.06 | (0.02) | 0.00 | 0.05 | 0.15 | 0.07 | 0.05 |
| Total Stockholder Equity | 0.75 | 1.15 | 1.19 | 1.23 | 1.34 | 1.34 | 1.38 | 1.33 | 1.25 | 1.15 | 1.02 | 1.07 | 1.12 | 1.21 | 1.12 | 1.06 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | 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 | Q2
2021 |
|---|
| Total Revenue | 1.66 | 1.92 | 1.84 | 1.85 | 1.54 | 1.76 | 1.72 | 1.96 | 1.74 | 2.29 | 2.25 | 2.22 | 2.18 | 2.23 | 2.34 | 2.06 | 1.96 | 2.17 | 1.96 | 2.12 |
| Cost of Revenue | 1.32 | 1.54 | 1.46 | 1.49 | 1.29 | 1.40 | 1.37 | 1.54 | 1.41 | 1.81 | 1.74 | 1.71 | 1.71 | 1.70 | 1.78 | 1.59 | 1.56 | 1.73 | 1.49 | 1.57 |
| Gross Profit | 0.33 | 0.38 | 0.38 | 0.36 | 0.25 | 0.36 | 0.35 | 0.42 | 0.33 | 0.48 | 0.51 | 0.51 | 0.47 | 0.53 | 0.56 | 0.47 | 0.40 | 0.45 | 0.47 | 0.55 |
| Research & Development | 0.08 | 0.11 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 |
| Selling, General & Admin | 0.16 | 0.19 | 0.12 | 0.13 | 0.10 | 0.13 | 0.10 | 0.11 | 0.10 | 0.14 | 0.09 | 0.10 | 0.09 | 0.08 | 0.10 | 0.09 | 0.09 | 0.08 | 0.09 | 0.11 |
| Total Operating Expenses | 0.39 | 0.72 | 0.38 | 0.39 | 0.30 | 0.32 | 0.31 | 0.33 | 0.31 | 0.36 | 0.33 | 0.33 | 0.32 | 0.28 | 0.32 | 0.29 | 0.31 | 0.30 | 0.32 | 0.35 |
| Operating Income | (0.04) | (0.32) | 0.02 | (0.01) | (0.04) | 0.07 | 0.07 | 0.12 | 0.04 | 0.14 | 0.20 | 0.20 | 0.16 | 0.26 | 0.25 | 0.19 | 0.09 | 0.15 | 0.16 | 0.21 |
| Interest Expense | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | -- | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | (0.06) | (0.36) | (0.01) | (0.09) | (0.07) | 0.01 | 0.04 | 0.09 | 0.01 | 0.12 | 0.18 | 0.17 | 0.15 | 0.25 | 0.24 | 0.18 | 0.09 | 0.10 | 0.14 | 0.21 |
| Tax Provision | (0.01) | (0.05) | 0.00 | (0.01) | -0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.02 | 0.03 | 0.04 | 0.03 | 0.05 | 0.05 | 0.04 | 0.02 | 0.01 | 0.03 | 0.05 |
| Net Income | (0.05) | (0.30) | (0.02) | (0.08) | (0.07) | 0.01 | 0.03 | 0.07 | 0.00 | 0.10 | 0.15 | 0.13 | 0.11 | 0.20 | 0.19 | -0.00 | 0.07 | 0.09 | 0.11 | 0.16 |
| Basic EPS | (0.83) | (5.34) | (0.28) | (1.39) | (1.17) | 0.19 | 0.49 | 1.21 | 0.07 | 1.81 | 2.66 | 2.35 | 1.98 | 3.31 | 3.15 | (0.08) | 1.16 | 1.44 | 1.88 | 2.58 |
| Diluted EPS | (0.83) | (5.34) | (0.28) | (1.39) | (1.17) | 0.18 | 0.49 | 1.21 | 0.07 | 1.82 | 2.62 | 2.32 | 1.95 | 3.28 | 3.10 | (0.08) | 1.14 | 1.41 | 1.84 | 2.52 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2021 |
|---|
| Operating Cash Flow | (320.20) | 178.70 | 158.80 | 320.30 | 83.20 | 206.30 | 21.00 | 146.30 | (105.40) | 549.80 | 28.10 | 223.70 | 124.20 | 395.00 | 170.60 | (7.90) | (49.10) | 140.30 | (42.20) | 139.60 |
| Capital Expenditures | 29.70 | 64.70 | 42.10 | 40.50 | 35.60 | 69.00 | 53.40 | 67.20 | 72.10 | 100.90 | 105.50 | 111.80 | 94.40 | 113.00 | 74.20 | 62.00 | 57.40 | 99.00 | 84.90 | 69.00 |
| Free Cash Flow* | (349.90) | 114.00 | 116.70 | 279.80 | 47.60 | 137.30 | (32.40) | 79.10 | (177.50) | 448.90 | (77.40) | 111.90 | 29.80 | 282.00 | 96.40 | (69.90) | (106.50) | 41.30 | (127.10) | 70.60 |
| Investing Cash Flow | (121.60) | (62.70) | (17.10) | (31.40) | (28.30) | (52.70) | (52.40) | (109.10) | (56.70) | (116.10) | (155.80) | (101.00) | (89.10) | (166.40) | (50.30) | (68.70) | (39.20) | (138.30) | (85.50) | (49.90) |
| Financing Cash Flow | 506.60 | (233.80) | (130.30) | (272.00) | (56.90) | (142.00) | (4.60) | (28.30) | 115.70 | (369.90) | 88.80 | (108.60) | (41.60) | (237.90) | (112.30) | 35.50 | (48.50) | 193.50 | 159.40 | (236.20) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
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 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.68 | 0.67 | 0.67 | 0.67 | 0.67 | 0.66 | 0.66 | 0.66 | 0.65 | 0.65 | 0.65 | 0.65 | 0.64 | 0.64 | 0.64 | 0.64 | 0.63 | 0.63 | 0.63 | 0.63 |