IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — RBC

Balance Sheet

(in billions USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q3 2023Q2 2023Q1 2023Q3 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.120.110.090.130.060.090.080.070.080.060.060.260.180.131.350.14
Short-term Investments------------------------0.120.080.09--
Accounts Receivable0.330.290.280.290.260.260.250.230.210.240.250.200.110.110.110.11
Inventory0.780.780.770.680.660.650.640.630.580.620.600.510.370.370.370.37
Total Current Assets1.271.221.191.141.001.020.990.960.900.940.940.990.790.691.860.64
Property, Plant & Equipment0.430.420.410.360.360.360.360.370.380.370.370.400.210.210.200.22
Goodwill2.001.991.991.881.871.881.871.881.871.871.871.890.280.280.280.28
Intangible Assets0.400.350.340.320.280.271.380.211.470.200.181.520.150.160.150.16
Total Non-current Assets*3.933.923.923.653.663.693.703.743.793.753.763.890.700.720.710.71
Total Assets5.205.145.114.794.674.714.704.694.694.694.704.881.491.412.571.35
Accounts Payable0.150.140.140.140.130.130.130.120.140.130.140.140.040.040.050.05
Short-term Debt----------------0.490.490.49----------
Total Current Liabilities0.500.660.380.340.290.290.330.290.280.290.320.340.100.090.110.10
Long-term Debt0.810.991.070.921.001.101.131.261.461.321.341.790.010.021.300.02
Total Non-current Liabilities*1.231.221.551.331.431.541.561.711.931.771.792.200.120.120.120.11
Total Liabilities1.731.881.921.671.731.831.892.002.212.062.112.540.220.200.230.21
Retained Earnings1.841.651.581.521.381.321.271.160.991.121.070.890.880.830.890.79
Total Stockholder Equity*3.463.263.193.122.942.882.802.702.482.632.592.331.271.202.341.14

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q1 2022Q4 2021Q3 2021
Total Revenue519.50518.00461.60455.30436.00437.70394.40397.90406.30413.70373.90394.43351.63385.60387.10358.88266.95156.21160.29145.86
Cost of Revenue271.70288.00257.20254.70240.80244.30219.50224.10222.30235.40215.90227.97205.59219.30219.20221.39173.6192.4397.8390.27
Gross Profit247.80230.00204.40200.60195.20193.40174.90173.80184.00178.30158.00166.46146.04166.30167.90137.4993.3563.7762.4755.59
Selling, General & Admin85.8086.9077.9077.4073.9072.1070.1069.5067.6064.4063.9059.5756.7860.5064.7064.9343.2029.8027.4125.74
Total Operating Expenses*107.00110.90101.40102.8094.1092.7089.3087.7086.5084.1082.8080.3475.6578.5082.9088.6178.9733.0532.7329.05
Operating Income140.80119.10103.0097.80101.10100.7085.6086.1097.5094.2075.2086.1270.3987.8085.0048.8814.3730.7229.7426.54
Interest Expense10.10(35.60)(13.00)(13.40)12.2012.8014.2015.6017.2018.8019.3021.6720.9020.1020.5013.5711.850.320.340.33
Pretax Income130.20108.9089.3083.4087.7087.9074.7069.4079.9074.1056.8060.3447.9566.9064.0035.111.1330.8729.6426.26
Tax Provision28.7017.2021.9023.4019.2015.2016.8015.2018.5012.5010.2011.1511.6915.2014.0013.261.194.874.684.70
Net Income101.5091.7067.4060.0068.5072.7057.9054.2061.4061.6046.6049.2036.2651.7050.0021.85(0.06)26.0024.9521.57
Basic EPS3.222.922.141.902.182.341.831.671.921.941.411.511.061.591.530.96(0.20)1.041.000.87
Diluted EPS3.202.892.131.902.172.331.821.651.901.921.391.491.051.581.520.95(0.20)1.030.990.86

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.170.090.120.090.120.070.080.040.100.080.200.070.150.110.060.050.130.050.040.04
Capital Expenditures0.020.020.020.020.020.010.010.020.010.010.020.010.030.010.010.010.020.000.000.00
Free Cash Flow*0.150.070.100.070.100.060.070.020.090.070.170.060.120.110.050.040.110.050.040.03
Investing Cash Flow(0.02)(0.02)(0.02)(0.29)(0.02)(0.01)(0.01)(0.02)(0.01)(0.01)(0.04)(0.01)-0.00(0.03)(0.01)(0.01)(2.84)(0.03)(0.02)(0.08)
Financing Cash Flow(0.08)(0.12)(0.08)0.16(0.01)(0.08)(0.10)(0.01)(0.07)(0.08)(0.15)(0.08)(0.16)(0.03)(0.06)(0.11)2.810.000.000.00

* Derived from reported values

Dividends Per Share

(USD)
MetricQ3 2025Q2 2025Q3 2022Q2 2021Q4 2016Q3 2016Q2 2016Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015
Dividends Per Share23.0023.00100.00100.000.000.000.000.000.000.000.000.00