IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ROP

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.360.380.320.240.370.270.250.200.301.461.181.892.883.240.350.340.33
Accounts Receivable0.930.880.910.870.810.820.740.760.750.680.630.630.630.760.750.800.79
Inventory0.150.140.140.130.130.130.130.130.120.120.120.100.090.200.170.210.21
Total Current Assets1.921.911.801.651.701.591.491.431.502.612.233.994.994.492.381.801.74
Property, Plant & Equipment0.160.160.160.160.150.130.120.120.100.090.090.080.080.100.110.130.13
Goodwill21.3321.3521.3420.5119.4119.2718.3118.3117.0516.0015.9613.6713.5714.0913.9914.4314.41
Intangible Assets9.359.569.979.638.929.218.658.838.347.727.876.246.306.456.756.947.07
Total Non-current Assets*33.2532.6432.7831.5729.710.250.250.240.230.220.210.200.190.210.200.230.23
Total Assets35.1734.5534.5833.2231.4231.5529.8529.9828.1927.4627.1324.4025.3525.6423.7323.8323.87
Total Current Liabilities3.473.583.133.563.693.292.812.912.812.762.782.843.173.502.862.502.46
Long-term Debt10.609.759.157.866.467.686.927.226.385.975.965.966.666.657.538.208.57
Total Non-current Liabilities*13.0012.1611.4710.028.519.758.909.278.347.958.037.708.468.589.5210.2410.64
Total Liabilities16.4715.7314.5913.5912.2013.0411.7112.1811.1510.7110.8010.5411.6212.0812.3912.7413.11
Retained Earnings18.7017.6216.8816.5716.2815.6615.3715.1214.5114.2313.9411.8711.6111.419.239.008.78
Total Stockholder Equity18.7018.8219.9919.6319.2218.5218.1417.8017.0416.7516.3313.8613.7313.5511.3411.0910.77

* 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 Revenue2.112.102.062.021.941.881.881.761.721.681.611.561.531.471.181.351.311.531.201.46
Cost of Revenue0.640.640.630.610.600.590.590.540.520.500.490.470.460.450.310.410.400.500.310.47
Gross Profit1.471.451.431.401.351.291.281.221.191.181.131.101.071.020.870.940.911.030.891.00
Selling, General & Admin0.890.880.840.830.800.770.760.730.700.700.660.650.630.620.520.550.550.610.540.59
Total Operating Expenses0.890.880.840.830.800.770.760.730.700.700.660.650.630.620.520.550.550.610.640.59
Operating Income0.580.570.590.570.550.530.520.500.490.480.460.450.440.400.350.390.360.420.260.40
Interest Expense----------------0.070.050.050.040.030.040.050.040.040.050.060.06
Pretax Income1.310.640.530.500.490.420.590.470.430.480.480.440.460.360.240.360.320.370.260.34
Tax Provision0.140.130.110.100.110.090.130.100.090.100.100.100.100.080.050.080.090.080.050.08
Net Income1.170.510.430.400.380.330.460.370.340.380.390.350.360.281.930.330.272.020.290.29
Basic EPS11.644.884.003.703.523.084.323.433.153.573.653.253.422.6618.173.082.5419.132.732.75
Diluted EPS11.624.873.973.683.493.064.293.403.123.543.613.233.402.6518.033.062.5218.942.692.71

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 Flow0.470.590.740.870.400.530.720.760.380.530.620.630.320.460.070.25(0.06)0.480.580.45
Capital Expenditures0.010.010.010.010.020.010.030.020.010.010.030.010.020.010.010.020.010.010.010.01
Free Cash Flow*0.460.580.730.860.390.520.700.730.380.520.590.620.300.450.060.24(0.07)0.470.570.44
Investing Cash Flow(0.02)(0.06)(0.03)(1.30)(1.90)(0.15)0.06(1.64)(0.01)(1.88)(0.12)(1.96)(0.02)(0.03)(1.15)(0.35)(0.23)2.94(0.10)(0.02)
Financing Cash Flow(0.46)(0.44)(0.73)0.511.35(0.21)(0.83)0.89(0.32)1.34(0.60)0.18(0.02)(0.05)(0.05)(0.85)(0.04)(0.52)(0.47)(0.41)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Dividends Per Share0.910.910.920.830.830.830.830.750.750.750.750.680.680.680.680.620.620.620.620.56