Financial Statements — SIG
Balance Sheet
(in billions USD)| Metric | Q2
2027 | Q1
2027 | Q3
2026 | Q2
2026 | 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 | 0.53 | 0.60 | 0.23 | 0.28 | 0.26 | 0.16 | 0.40 | 0.73 | 0.64 | 0.69 | 0.66 | 0.33 | 0.85 | 0.93 | 1.52 | 1.57 | 1.30 | 1.33 | 1.20 | 1.07 |
| Accounts Receivable | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.03 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 |
| Inventory | 1.96 | 1.99 | 2.11 | 1.99 | 2.01 | 2.14 | 1.98 | 1.98 | 2.10 | 2.09 | 2.18 | 2.43 | 2.19 | 2.22 | 2.15 | 2.00 | 2.02 | 2.17 | 2.19 | 2.39 |
| Total Current Assets | 2.72 | 2.82 | 2.57 | 2.46 | 2.47 | 2.54 | 2.58 | 2.92 | 3.02 | 2.99 | 3.08 | 3.19 | 3.40 | 3.52 | 3.99 | 3.82 | 3.64 | 3.90 | 3.86 | 4.02 |
| Property, Plant & Equipment | 0.49 | 0.49 | 0.47 | 0.48 | 0.49 | 0.50 | 0.47 | 0.48 | 0.51 | 0.55 | 0.57 | 0.59 | 0.57 | 0.56 | 0.51 | 0.53 | 0.54 | 0.61 | 0.65 | 0.69 |
| Goodwill | 0.43 | 0.43 | 0.43 | 0.43 | 0.48 | 0.63 | 0.63 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.49 | 0.49 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Non-current Assets* | 1.65 | 1.64 | 1.19 | 1.20 | 1.28 | 3.15 | 3.04 | 3.23 | 3.05 | 3.10 | 3.12 | 3.16 | 2.77 | 2.77 | 2.39 | 2.49 | 2.54 | 2.63 | 2.72 | 2.86 |
| Total Assets | 5.59 | 5.73 | 5.41 | 5.34 | 5.45 | 5.69 | 5.61 | 6.15 | 6.06 | 6.09 | 6.21 | 6.35 | 6.16 | 6.29 | 6.39 | 6.31 | 6.18 | 6.53 | 6.58 | 6.88 |
| Accounts Payable | 0.61 | 0.69 | 0.66 | 0.51 | 0.57 | 0.64 | 0.55 | 0.60 | 0.64 | 0.57 | 0.70 | 0.80 | 0.69 | 0.88 | 0.87 | 0.73 | 0.70 | 0.56 | 0.30 | 0.33 |
| Short-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Total Current Liabilities | 1.66 | 1.74 | 1.71 | 1.60 | 1.65 | 1.63 | 1.53 | 1.75 | 1.87 | 1.85 | 1.78 | 2.05 | 1.92 | 2.14 | 1.97 | 1.84 | 1.90 | 1.73 | 1.50 | 1.68 |
| Long-term Debt | -- | -- | 0.00 | -- | 0.00 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 1.04 | 1.34 | 1.34 |
| Total Non-current Liabilities* | 2.09 | 2.09 | 1.98 | 2.01 | 2.03 | 2.25 | 1.95 | 1.99 | 1.97 | 1.97 | 2.19 | 2.29 | 2.22 | 2.24 | 2.23 | 2.26 | 2.31 | 3.25 | 3.54 | 3.60 |
| Total Liabilities | 3.75 | 3.83 | 3.69 | 3.61 | 3.68 | 3.89 | 3.47 | 3.74 | 3.84 | 3.82 | 3.97 | 4.33 | 4.14 | 4.38 | 4.20 | 4.11 | 4.21 | 4.98 | 5.04 | 5.28 |
| Retained Earnings | 4.04 | 4.00 | 3.75 | 3.74 | 3.77 | 3.66 | 3.66 | 3.78 | 3.23 | 3.24 | 3.18 | 2.89 | 2.87 | 2.74 | 2.58 | 2.51 | 2.30 | 1.94 | 1.94 | 2.04 |
| Total Stockholder Equity | 1.84 | 1.90 | 1.72 | 1.73 | 1.78 | 1.80 | 1.92 | 2.08 | 1.57 | 1.61 | 1.58 | 1.36 | 1.37 | 1.26 | 1.53 | 1.56 | 1.32 | 0.92 | 0.92 | 0.98 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2027 | Q1
2027 | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Total Revenue | 1.53 | 1.55 | 2.35 | 1.39 | 1.54 | 1.54 | 2.35 | 1.35 | 1.49 | 1.51 | 2.50 | 1.39 | 1.61 | 1.67 | 2.67 | 1.58 | 1.75 | 1.84 | 2.81 | 1.54 |
| Cost of Revenue | 0.93 | 1.00 | 1.36 | 0.87 | 0.94 | 0.94 | 1.35 | 0.86 | 0.92 | 0.94 | 1.42 | 0.89 | 1.00 | 1.04 | 1.56 | 1.03 | 1.09 | 1.11 | 1.66 | 0.96 |
| Gross Profit | 0.60 | 0.56 | 0.99 | 0.52 | 0.59 | 0.60 | 1.00 | 0.49 | 0.57 | 0.57 | 1.08 | 0.50 | 0.61 | 0.63 | 1.11 | 0.55 | 0.66 | 0.72 | 1.15 | 0.58 |
| Selling, General & Admin | 0.49 | 0.51 | 0.66 | 0.49 | 0.51 | 0.53 | 0.64 | 0.47 | 0.50 | 0.52 | 0.67 | 0.48 | 0.51 | 0.53 | 0.70 | 0.50 | 0.48 | 0.53 | 0.75 | 0.47 |
| Total Operating Expenses | 0.51 | 0.52 | 0.67 | 0.49 | 0.59 | 0.55 | 0.85 | 0.48 | 0.67 | 0.52 | 0.67 | 0.49 | 0.52 | 0.53 | 0.74 | 0.50 | 0.48 | 0.72 | 0.75 | 0.47 |
| Operating Income | 0.09 | 0.04 | 0.32 | 0.02 | 0.00 | 0.05 | 0.15 | 0.01 | (0.10) | 0.05 | 0.42 | 0.01 | 0.09 | 0.10 | 0.37 | 0.05 | 0.19 | 0.00 | 0.40 | 0.11 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.07 | 0.04 | 0.32 | 0.03 | 0.01 | 0.05 | 0.15 | 0.01 | (0.10) | 0.06 | 0.43 | 0.01 | 0.09 | 0.11 | 0.37 | 0.04 | 0.18 | (0.14) | 0.40 | 0.10 |
| Tax Provision | 0.02 | 0.01 | 0.07 | 0.01 | 0.01 | 0.01 | 0.05 | 0.00 | 0.00 | 0.01 | (0.20) | 0.00 | 0.02 | 0.01 | 0.09 | 0.00 | 0.04 | (0.06) | 0.08 | 0.01 |
| Net Income | 0.05 | 0.03 | 0.25 | 0.02 | (0.01) | 0.03 | 0.10 | 0.01 | (0.10) | 0.05 | 0.63 | 0.01 | 0.08 | 0.10 | 0.28 | 0.04 | 0.15 | (0.08) | 0.31 | 0.09 |
| Basic EPS | 1.34 | 0.79 | 6.07 | 0.49 | (0.22) | 0.79 | 2.25 | 0.12 | (2.28) | (0.90) | 13.78 | 0.07 | 1.47 | 1.96 | 5.66 | 0.62 | 2.95 | (1.89) | 5.83 | 1.59 |
| Diluted EPS | 1.33 | 0.78 | 6.03 | 0.49 | (0.22) | 0.78 | 2.25 | 0.12 | (2.28) | (0.90) | 11.77 | 0.07 | 1.38 | 1.79 | 5.35 | 0.60 | 2.58 | (1.89) | 4.94 | 1.45 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2027 | Q1
2027 | Q4
2026 | Q3
2026 | Q2
2026 | 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 |
|---|
| Operating Cash Flow | 71.20 | (144.70) | 736.80 | 31.00 | 86.30 | (175.30) | 780.70 | (75.40) | 43.80 | (158.20) | 752.20 | 48.00 | 128.50 | (381.80) | 953.40 | (40.60) | 20.60 | (135.50) | 773.40 | 25.40 |
| Capital Expenditures | 40.40 | 24.50 | 60.40 | 32.50 | 24.00 | 36.60 | 38.60 | 63.10 | 28.00 | 23.30 | 36.10 | 34.00 | 28.30 | 27.10 | 44.60 | 36.10 | 37.40 | 20.80 | 79.10 | 18.30 |
| Free Cash Flow* | 30.80 | (169.20) | 676.40 | (1.50) | 62.30 | (211.90) | 742.10 | (138.50) | 15.80 | (181.50) | 716.10 | 14.00 | 100.20 | (408.90) | 908.80 | (76.70) | (16.80) | (156.30) | 694.30 | 7.10 |
| Investing Cash Flow | (42.20) | (23.90) | (62.40) | (34.40) | (24.10) | (36.60) | (38.10) | (63.80) | (35.70) | (21.50) | 18.10 | (33.00) | (33.80) | (27.10) | (37.00) | (433.40) | (52.80) | (22.20) | (579.70) | (18.30) |
| Financing Cash Flow | (101.30) | (102.60) | (40.70) | (41.50) | (45.30) | (137.30) | (291.00) | (106.60) | (334.40) | (467.50) | (40.00) | (55.90) | (63.10) | (100.70) | (82.50) | (40.40) | (41.50) | (325.60) | (288.50) | (62.20) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2027 | Q1
2027 | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q3
2021 | Q2
2021 | Q1
2021 | Q3
2020 |
|---|
| Dividends Per Share | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.23 | 0.23 | 0.23 | 0.20 | 0.20 | 0.20 | 0.18 | 0.18 | 0.00 | 0.00 | 0.00 | 0.37 |