IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — PR

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.130.170.110.450.700.270.050.010.210.020.030.050.200.050.000.000.01
Accounts Receivable0.640.600.270.270.300.230.290.390.210.170.200.150.110.110.080.070.05
Total Current Assets1.231.180.921.151.360.870.580.610.570.430.440.450.350.190.110.100.09
Property, Plant & Equipment0.060.060.060.050.050.050.040.050.040.040.020.010.010.010.010.010.01
Total Non-current Assets*17.2816.8116.4116.3515.7215.7514.8314.478.648.508.288.163.873.773.773.773.76
Total Assets18.5017.9917.3317.4917.0816.6215.4115.089.218.938.728.614.223.963.883.873.85
Accounts Payable1.801.431.211.401.151.161.050.980.670.660.620.560.210.180.150.160.14
Total Current Liabilities1.961.811.371.831.591.271.171.110.760.720.680.620.320.300.230.220.19
Long-term Debt2.993.553.544.004.004.183.873.912.252.062.042.300.800.801.001.051.06
Total Non-current Liabilities*4.534.864.684.764.694.984.584.622.482.282.232.470.940.891.071.121.10
Total Liabilities6.506.676.056.596.276.255.755.733.243.002.913.091.251.191.301.341.29
Retained Earnings2.131.481.351.401.300.970.740.630.380.360.320.17(0.05)(0.25)(0.42)(0.46)(0.44)
Total Stockholder Equity12.0111.3310.039.469.389.008.356.963.653.313.222.822.972.772.582.542.56

* 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 Revenue1.861.391.171.321.201.381.301.221.251.241.120.760.620.620.760.550.470.350.320.29
Selling, General & Admin0.050.040.040.050.050.040.040.040.050.040.040.030.050.040.080.040.010.030.020.04
Total Operating Expenses0.930.920.900.930.900.870.870.820.790.770.760.450.430.380.420.330.190.180.180.19
Operating Income0.930.470.270.390.300.500.430.400.460.470.360.310.190.240.340.220.280.170.170.10
Interest Expense----------------0.080.070.060.040.040.040.040.030.010.010.010.01
Pretax Income1.020.060.420.170.310.490.320.560.390.280.490.110.180.250.240.370.230.020.160.04
Tax Provision0.220.010.030.090.060.100.060.110.080.050.080.020.030.030.040.030.040.010.000.00
Net Income0.790.040.340.060.210.330.220.390.240.150.260.050.070.100.080.220.190.020.160.04
Basic EPS0.950.050.460.080.300.470.330.560.380.270.640.140.230.350.290.780.670.060.570.13
Diluted EPS0.930.050.480.080.280.440.310.530.360.250.590.130.210.310.260.700.600.050.550.12

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow1.510.820.900.771.040.900.870.950.940.650.850.480.450.440.530.390.290.160.190.15
Capital Expenditures0.000.000.000.010.000.000.010.000.000.000.000.000.030.000.000.000.000.000.000.00
Free Cash Flow*1.500.810.900.761.040.900.870.950.940.640.840.480.420.440.530.390.290.160.190.15
Investing Cash Flow(0.85)(0.66)(0.73)(0.66)(1.12)(0.36)(0.54)(1.27)(0.68)(0.62)(0.48)(0.40)(0.41)(0.29)(0.31)(0.67)(0.14)(0.08)(0.01)(0.09)
Financing Cash Flow(0.69)(0.13)(0.14)(0.44)(0.17)(0.31)(0.12)0.54(0.23)(0.09)(0.50)0.11(0.05)(0.19)(0.20)0.120.00(0.03)(0.18)(0.06)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q3 2023
Dividends Per Share0.150.150.150.150.120.210.200.1557,600,000.00