Financial Statements — REYN
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 | 0.07 | 0.05 | 0.06 | 0.06 | 0.10 | 0.10 | 0.14 | 0.12 | 0.08 | 0.05 | 0.03 | 0.10 | 0.10 | 0.07 | 0.05 | 0.14 |
| Accounts Receivable | 0.37 | 0.35 | 0.33 | 0.31 | 0.34 | 0.37 | 0.33 | 0.35 | 0.39 | 0.34 | 0.29 | 0.26 | 0.32 | 0.32 | 0.33 | 0.28 |
| Inventory | 0.64 | 0.64 | 0.63 | 0.63 | 0.62 | 0.58 | 0.57 | 0.58 | 0.61 | 0.68 | 0.80 | 0.73 | 0.65 | 0.62 | 0.58 | 0.51 |
| Total Current Assets | 1.11 | 1.08 | 1.06 | 1.05 | 1.11 | 1.11 | 1.09 | 1.11 | 1.15 | 1.13 | 1.18 | 1.15 | 1.11 | 1.04 | 1.00 | 0.97 |
| Property, Plant & Equipment | 0.84 | 0.80 | 0.79 | 0.77 | 0.73 | 0.73 | 0.73 | 0.72 | 0.72 | 0.71 | 0.69 | 0.68 | 0.68 | 0.66 | 0.65 | 0.61 |
| Goodwill | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.90 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
| Intangible Assets | 0.94 | 0.95 | 0.96 | 0.97 | 0.98 | 0.99 | 0.99 | 1.01 | 1.02 | 1.02 | 1.04 | 1.05 | 1.05 | 1.07 | 1.08 | 1.08 |
| Total Non-current Assets* | 3.83 | 3.81 | 3.80 | 3.79 | 3.74 | 3.75 | 3.77 | 3.73 | 3.74 | 3.73 | 3.73 | 3.71 | 3.70 | 3.69 | 3.69 | 3.67 |
| Total Assets | 4.93 | 4.90 | 4.86 | 4.84 | 4.84 | 4.87 | 4.86 | 4.84 | 4.88 | 4.87 | 4.91 | 4.86 | 4.81 | 4.73 | 4.70 | 4.64 |
| Accounts Payable | 0.42 | -- | -- | -- | -- | -- | -- | -- | -- | 0.23 | 0.30 | 0.28 | 0.26 | 0.25 | 0.24 | 0.20 |
| Total Current Liabilities | 0.62 | 0.56 | 0.57 | 0.58 | 0.54 | 0.52 | 0.52 | 0.47 | 0.47 | 0.49 | 0.55 | 0.52 | 0.48 | 0.47 | 0.46 | 0.42 |
| Long-term Debt | 1.53 | 1.63 | 1.63 | 1.64 | 1.74 | 1.78 | 1.83 | 1.98 | 2.08 | 2.09 | 2.10 | 2.10 | 2.11 | 2.12 | 2.12 | 2.13 |
| Total Non-current Liabilities* | 2.05 | 2.16 | 2.14 | 2.13 | 2.24 | 2.30 | 2.35 | 2.48 | 2.56 | 2.55 | 2.57 | 2.56 | 2.56 | 2.57 | 2.57 | 2.57 |
| Total Liabilities | 2.67 | 2.72 | 2.71 | 2.72 | 2.78 | 2.83 | 2.87 | 2.95 | 3.02 | 3.04 | 3.11 | 3.08 | 3.04 | 3.04 | 3.02 | 3.00 |
| Retained Earnings | 0.81 | 0.73 | 0.70 | 0.68 | 0.62 | 0.59 | 0.54 | 0.45 | 0.42 | 0.40 | 0.37 | 0.37 | 0.37 | 0.31 | 0.29 | 0.26 |
| Total Stockholder Equity | 2.27 | 2.18 | 2.15 | 2.12 | 2.07 | 2.04 | 1.99 | 1.89 | 1.86 | 1.83 | 1.80 | 1.78 | 1.77 | 1.69 | 1.68 | 1.64 |
* 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 | 0.88 | 1.03 | 0.93 | 0.94 | 0.82 | 1.02 | 0.91 | 0.93 | 0.83 | 1.01 | 0.94 | 0.94 | 0.85 | 1.06 | 0.94 | 0.90 | 0.82 | 0.99 | 0.88 | 0.85 |
| Cost of Revenue | 0.67 | 0.77 | 0.70 | 0.71 | 0.63 | 0.74 | 0.67 | 0.67 | 0.63 | 0.70 | 0.69 | 0.71 | 0.72 | 0.84 | 0.79 | 0.73 | 0.68 | 0.79 | 0.72 | 0.67 |
| Gross Profit | 0.21 | 0.27 | 0.23 | 0.23 | 0.19 | 0.28 | 0.24 | 0.26 | 0.20 | 0.31 | 0.25 | 0.23 | 0.16 | 0.25 | 0.18 | 0.18 | 0.17 | 0.23 | 0.18 | 0.21 |
| Selling, General & Admin | 0.11 | 0.08 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.12 | 0.11 | 0.10 | 0.12 | 0.11 | 0.11 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.08 | 0.15 | 0.10 | 0.10 | 0.04 | 0.16 | 0.11 | 0.12 | 0.07 | 0.18 | 0.10 | 0.09 | 0.02 | 0.14 | 0.06 | 0.07 | 0.07 | 0.14 | 0.09 | 0.11 |
| Tax Provision | 0.02 | 0.04 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 | 0.02 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 |
| Net Income | 0.06 | 0.12 | 0.08 | 0.07 | 0.03 | 0.12 | 0.09 | 0.10 | 0.05 | 0.14 | 0.08 | 0.07 | 0.02 | 0.11 | 0.05 | 0.05 | 0.05 | 0.10 | 0.07 | 0.08 |
| Basic EPS | 0.28 | 0.55 | 0.38 | 0.35 | 0.15 | 0.58 | 0.41 | 0.46 | 0.23 | 0.65 | 0.37 | 0.32 | 0.08 | 0.50 | 0.23 | 0.25 | 0.25 | 0.50 | 0.31 | 0.38 |
| Diluted EPS | 0.28 | 0.55 | 0.38 | 0.35 | 0.15 | 0.57 | 0.41 | 0.46 | 0.23 | 0.65 | 0.37 | 0.32 | 0.08 | 0.50 | 0.23 | 0.25 | 0.25 | 0.50 | 0.31 | 0.38 |
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 | 71.00 | 237.00 | 93.00 | 91.00 | 56.00 | 182.00 | 124.00 | 84.00 | 99.00 | 221.00 | 216.00 | 119.00 | 88.00 | 101.00 | 17.00 | 82.00 | 19.00 | 188.00 | 104.00 | 9.00 |
| Capital Expenditures | 44.00 | 37.00 | 45.00 | 40.00 | 39.00 | 41.00 | 31.00 | 19.00 | 29.00 | 27.00 | 26.00 | 29.00 | 22.00 | 42.00 | 30.00 | 28.00 | 28.00 | 40.00 | 28.00 | 50.00 |
| Free Cash Flow* | 27.00 | 200.00 | 48.00 | 51.00 | 17.00 | 141.00 | 93.00 | 65.00 | 70.00 | 194.00 | 190.00 | 90.00 | 66.00 | 59.00 | (13.00) | 54.00 | (9.00) | 148.00 | 76.00 | (41.00) |
| Investing Cash Flow | (44.00) | (37.00) | (45.00) | (40.00) | (39.00) | (41.00) | (31.00) | (19.00) | (29.00) | (33.00) | (26.00) | (29.00) | (22.00) | (42.00) | (30.00) | (28.00) | (28.00) | (40.00) | (28.00) | (50.00) |
| Financing Cash Flow | (103.00) | (106.00) | (52.00) | (52.00) | (96.00) | (99.00) | (98.00) | (99.00) | (50.00) | (197.00) | (149.00) | (57.00) | (54.00) | (54.00) | (55.00) | (54.00) | (54.00) | (54.00) | (55.00) | (54.00) |
* Derived from reported values
Dividends Per Share
(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 |
|---|
| Dividends Per Share | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |