Financial Statements — SON
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 | 0.22 | 0.24 | 0.33 | 0.18 | 1.93 | 0.14 | 0.17 | 0.26 | 0.32 | 0.21 | 0.18 | 0.17 | 0.15 | 0.16 | 0.26 | 0.59 |
| Accounts Receivable | 0.89 | 1.09 | 1.06 | 0.99 | 1.04 | 0.96 | 0.94 | 0.96 | 0.89 | 0.90 | 0.97 | 1.03 | 1.00 | 0.76 | 0.73 | 0.67 |
| Total Current Assets | 2.74 | 3.16 | 3.04 | 3.17 | 3.97 | 2.11 | 2.06 | 2.24 | 2.36 | 2.36 | 2.41 | 2.38 | 2.25 | 1.60 | 1.65 | 1.95 |
| Property, Plant & Equipment | 2.74 | 2.79 | 2.88 | 2.78 | 1.93 | 1.89 | 1.92 | 1.83 | 1.75 | 1.72 | 1.63 | 1.63 | 1.64 | 1.23 | 1.23 | 1.21 |
| Goodwill | 2.48 | 2.47 | 2.68 | 2.59 | 1.78 | 1.77 | 1.80 | 1.76 | 1.68 | 1.68 | 1.64 | 1.66 | 1.69 | 1.32 | -- | -- |
| Intangible Assets | 2.60 | 2.72 | 2.76 | 2.62 | 0.79 | 0.80 | 0.83 | 0.87 | 0.69 | 0.72 | 0.71 | 0.73 | 0.76 | 0.28 | 0.30 | 0.31 |
| Total Non-current Assets* | 8.33 | 8.56 | 8.93 | 9.51 | 5.07 | 5.04 | 5.13 | 5.03 | 4.69 | 4.70 | 4.56 | 4.61 | 4.71 | 3.32 | 3.35 | 3.33 |
| Total Assets | 11.07 | 11.72 | 11.97 | 12.68 | 9.04 | 7.15 | 7.20 | 7.27 | 7.05 | 7.06 | 6.98 | 6.99 | 6.96 | 4.93 | 4.99 | 5.28 |
| Accounts Payable | 0.99 | 1.13 | 1.21 | 1.02 | 0.75 | 0.73 | 0.72 | 0.70 | 0.69 | 0.75 | 0.89 | 0.94 | 0.87 | 0.69 | 0.64 | 0.57 |
| Short-term Debt | 1.20 | 1.37 | 0.44 | 2.15 | 0.48 | 0.49 | 0.45 | 0.04 | 0.44 | 0.45 | 0.42 | 0.40 | 0.44 | 0.28 | 0.40 | 0.44 |
| Total Current Liabilities | 2.85 | 3.42 | 2.42 | 3.99 | 1.68 | 1.63 | 1.58 | 1.19 | 1.52 | 1.61 | 1.76 | 1.75 | 1.72 | 1.35 | 1.40 | 1.53 |
| Long-term Debt | 3.49 | 3.79 | 4.99 | 4.98 | 4.32 | 2.54 | 2.63 | 3.21 | 2.72 | 2.72 | 2.72 | 2.73 | 2.73 | 1.19 | 1.19 | 1.25 |
| Total Non-current Liabilities* | 4.64 | 4.98 | 6.30 | 6.23 | 4.89 | 3.09 | 3.20 | 3.75 | 3.24 | 3.25 | 3.29 | 3.31 | 3.33 | 1.73 | 1.78 | 1.85 |
| Total Liabilities* | 7.48 | 8.40 | 8.72 | 10.22 | 6.56 | 4.72 | 4.78 | 4.94 | 4.76 | 4.86 | 5.05 | 5.06 | 5.04 | 3.08 | 3.18 | 3.38 |
| Retained Earnings | 3.39 | 3.10 | 3.03 | 2.59 | 2.68 | 2.68 | 2.64 | 2.59 | 2.51 | 2.45 | 2.30 | 2.22 | 2.14 | 2.05 | 1.98 | 2.36 |
| Total Stockholder Equity | 3.57 | 3.30 | 3.24 | 2.45 | 2.48 | 2.43 | 2.42 | 2.33 | 2.29 | 2.20 | 1.93 | 1.93 | 1.91 | 1.85 | 1.81 | 1.90 |
* 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 | 1.68 | 1.77 | 2.13 | 1.91 | 1.71 | 0.06 | 1.68 | 1.62 | 1.64 | 1.64 | 1.71 | 1.71 | 1.73 | 1.68 | 1.89 | 1.91 | 1.77 | 1.44 | 1.42 | 1.38 |
| Cost of Revenue | 1.33 | 1.42 | 1.66 | 1.50 | 1.36 | 0.28 | 1.32 | 1.27 | 1.30 | 1.30 | 1.35 | 1.35 | 1.36 | 1.36 | 1.52 | 1.53 | 1.40 | 1.18 | 1.16 | 1.12 |
| Gross Profit | 0.35 | 0.35 | 0.47 | 0.41 | 0.35 | 0.09 | 0.36 | 0.36 | 0.34 | 0.34 | 0.36 | 0.36 | 0.37 | 0.31 | 0.37 | 0.39 | 0.37 | 0.26 | 0.26 | 0.26 |
| Selling, General & Admin | 0.20 | 0.21 | 0.22 | 0.22 | 0.21 | 0.14 | 0.19 | 0.20 | 0.19 | 0.20 | 0.18 | 0.17 | 0.19 | 0.17 | 0.16 | 0.18 | 0.19 | 0.15 | 0.13 | 0.13 |
| Total Operating Expenses | 0.22 | (0.17) | 0.27 | 0.23 | 0.23 | 0.14 | 0.23 | 0.22 | 0.23 | 0.20 | 0.20 | 0.17 | 0.14 | 0.19 | 0.19 | 0.19 | 0.20 | 0.16 | 0.13 | 0.28 |
| Operating Income | 0.13 | 0.52 | 0.19 | 0.18 | 0.13 | (0.05) | 0.13 | 0.14 | 0.11 | 0.14 | 0.16 | 0.19 | 0.23 | 0.13 | 0.18 | 0.20 | 0.17 | 0.10 | 0.13 | 0.14 |
| Interest Expense | -- | -- | -- | -- | -- | -- | 0.06 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
| Pretax Income | 0.08 | 0.46 | 0.13 | 0.11 | 0.07 | (0.20) | 0.07 | 0.12 | 0.08 | 0.10 | 0.17 | 0.15 | 0.19 | 0.09 | 0.16 | 0.17 | 0.15 | 0.09 | 0.11 | (0.45) |
| Tax Provision | 0.01 | 0.12 | 0.01 | 0.04 | 0.02 | (0.06) | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 | 0.04 | 0.05 | 0.00 | 0.04 | 0.04 | 0.04 | 0.02 | 0.00 | (0.12) |
| Net Income | 0.07 | 0.33 | 0.12 | 0.49 | 0.05 | (0.04) | 0.05 | 0.09 | 0.07 | 0.08 | 0.13 | 0.11 | 0.15 | 0.10 | 0.12 | 0.13 | 0.12 | 0.07 | 0.11 | (0.33) |
| Basic EPS | 0.68 | 3.36 | 1.24 | 4.97 | 0.55 | (0.44) | 0.52 | 0.92 | 0.66 | 0.82 | 1.33 | 1.17 | 1.51 | 0.99 | 1.25 | 1.34 | 1.18 | 0.64 | 1.12 | (3.34) |
| Diluted EPS | 0.68 | 3.33 | 1.23 | 4.96 | 0.55 | (0.44) | 0.51 | 0.92 | 0.66 | 0.82 | 1.32 | 1.16 | 1.50 | 0.98 | 1.24 | 1.33 | 1.17 | 0.65 | 1.12 | (3.34) |
Cash Flow Statement
(in billions 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 | (0.37) | 0.41 | 0.29 | 0.19 | (0.21) | 0.40 | 0.16 | 0.11 | 0.17 | 0.27 | 0.27 | 0.25 | 0.10 | 0.19 | 0.14 | 0.18 | 0.00 | 0.08 | 0.12 | (0.04) |
| Capital Expenditures | 0.06 | 0.09 | 0.07 | 0.09 | 0.09 | 0.12 | 0.09 | 0.09 | 0.09 | 0.11 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.07 | 0.10 | 0.06 | 0.06 |
| Free Cash Flow* | (0.43) | 0.32 | 0.23 | 0.10 | (0.30) | 0.27 | 0.07 | 0.02 | 0.08 | 0.16 | 0.18 | 0.17 | 0.01 | 0.09 | 0.05 | 0.10 | (0.07) | (0.02) | 0.06 | (0.10) |
| Investing Cash Flow | (0.08) | 0.61 | (0.06) | 1.73 | (0.09) | (3.93) | (0.08) | (0.01) | (0.08) | (0.16) | (0.38) | (0.08) | -0.00 | (0.17) | (0.09) | (0.06) | (1.42) | (0.12) | (0.05) | 0.03 |
| Financing Cash Flow | 0.30 | (0.90) | (0.31) | (1.81) | 0.03 | 2.14 | 1.71 | (0.12) | (0.06) | (0.22) | 0.06 | (0.07) | (0.12) | 0.02 | (0.03) | (0.09) | 1.39 | 0.05 | (0.17) | (0.32) |
* 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 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.51 | 0.51 | 0.51 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.45 | 0.45 | 0.45 | 0.45 |