Financial Statements — ULH
Balance Sheet
(in billions USD)| Metric | 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 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.07 | 0.08 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Accounts Receivable | 0.27 | 0.26 | 0.28 | 0.25 | 0.26 | 0.30 | 0.29 | 0.28 | 0.31 | 0.32 | 0.33 | 0.38 | 0.40 | 0.39 | 0.33 | 0.29 | 0.26 |
| Inventory | 0.01 | 0.01 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Assets | 0.38 | 0.36 | 0.43 | 0.39 | 0.39 | 0.41 | 0.38 | 0.37 | 0.39 | 0.45 | 0.47 | 0.46 | 0.48 | 0.48 | 0.40 | 0.36 | 0.33 |
| Property, Plant & Equipment | 0.78 | 0.80 | 0.83 | 0.81 | 0.76 | 0.70 | 0.66 | 0.61 | 0.53 | 0.44 | 0.41 | 0.38 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 |
| Goodwill | 0.11 | 0.11 | 0.11 | 0.21 | 0.21 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Intangible Assets | 0.10 | 0.11 | 0.11 | 0.14 | 0.14 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 |
| Total Non-current Assets* | 1.31 | 1.37 | 1.34 | 1.47 | 1.41 | 1.15 | 1.09 | 1.02 | 0.87 | 0.79 | 0.76 | 0.74 | 0.71 | 0.71 | 0.72 | 0.72 | 0.72 |
| Total Assets | 1.68 | 1.72 | 1.77 | 1.86 | 1.80 | 1.55 | 1.47 | 1.38 | 1.26 | 1.24 | 1.24 | 1.20 | 1.19 | 1.19 | 1.12 | 1.08 | 1.05 |
| Accounts Payable | 0.07 | 0.05 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.11 | 0.12 | 0.13 | 0.11 | 0.10 | 0.10 |
| Total Current Liabilities | 0.32 | 0.32 | 0.32 | 0.31 | 0.33 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.36 | 0.29 | 0.28 | 0.28 |
| Long-term Debt | 0.69 | 0.75 | 0.82 | 0.80 | 0.74 | 0.56 | 0.48 | 0.41 | 0.39 | 0.38 | 0.38 | 0.39 | 0.42 | 0.40 | 0.44 | 0.43 | 0.43 |
| Total Non-current Liabilities | 0.81 | 0.87 | 0.91 | 0.90 | 0.82 | 0.63 | 0.56 | 0.50 | 0.46 | 0.46 | 0.47 | 0.48 | 0.52 | 0.50 | 0.55 | 0.53 | 0.52 |
| Total Liabilities* | 1.12 | 1.19 | 1.24 | -- | -- | 0.92 | 0.86 | 0.80 | 0.75 | 0.75 | 0.77 | 0.78 | 0.82 | 0.86 | 0.83 | 0.80 | 0.79 |
| Retained Earnings | 0.53 | 0.51 | 0.51 | 0.63 | 0.63 | 0.61 | 0.58 | 0.55 | 0.58 | 0.56 | 0.54 | 0.48 | 0.44 | 0.40 | 0.34 | 0.34 | 0.31 |
| Total Stockholder Equity | 0.56 | 0.54 | 0.53 | -- | -- | 0.63 | 0.61 | 0.58 | 0.51 | 0.49 | 0.47 | 0.42 | 0.37 | 0.33 | 0.29 | 0.28 | 0.26 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | 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 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 379.32 | 367.58 | 385.43 | 396.79 | 393.79 | 382.39 | 465.13 | 426.83 | 462.16 | 491.91 | 390.92 | 421.25 | 412.57 | 437.40 | 458.72 | 505.69 | 527.18 | 523.86 | 467.37 | 445.59 |
| Selling, General & Admin | 16.02 | 14.60 | 13.34 | 13.63 | 14.03 | 13.18 | 14.08 | 13.04 | 14.70 | 13.51 | 13.53 | 13.63 | 13.42 | 11.26 | 11.90 | 13.02 | 11.54 | 10.06 | 9.78 | 11.00 |
| Total Operating Expenses | 334.19 | 362.80 | 367.94 | 514.20 | 373.90 | 366.71 | 426.85 | 384.20 | 415.06 | 416.82 | 356.83 | 384.49 | 376.18 | 399.20 | 410.56 | 435.92 | 462.53 | 466.01 | 443.60 | 428.88 |
| Operating Income | 45.14 | 4.78 | 17.49 | (117.41) | 19.89 | 15.68 | 38.28 | 42.63 | 47.10 | 75.09 | 34.09 | 36.76 | 36.40 | 38.20 | 48.17 | 69.77 | 64.65 | 57.85 | 23.78 | 16.71 |
| Interest Expense | 13.09 | 12.33 | 13.44 | 12.84 | 11.59 | 11.15 | 11.84 | 8.55 | 7.79 | 6.30 | 6.20 | 6.54 | 5.74 | 5.73 | 5.43 | 4.50 | 3.93 | 2.43 | 2.51 | 3.01 |
| Pretax Income | 34.58 | (4.63) | 7.33 | (126.56) | 11.19 | 8.03 | 27.29 | 35.22 | 41.12 | 70.12 | 28.65 | 30.85 | 31.56 | 33.24 | 44.32 | 64.83 | 59.91 | 56.37 | 21.51 | 13.60 |
| Tax Provision | 8.39 | (1.12) | 3.59 | (8.62) | 2.87 | 2.02 | 7.11 | 8.68 | 10.38 | 17.66 | 7.24 | 7.81 | 7.99 | 8.36 | 10.87 | 16.35 | 15.21 | 14.36 | 5.31 | 3.33 |
| Net Income | 26.19 | (3.51) | 3.74 | (117.94) | 14.33 | -- | 20.18 | 26.54 | 30.73 | 52.46 | 21.41 | 23.05 | 23.57 | 24.88 | 33.45 | 48.48 | 44.70 | 42.01 | 16.20 | 10.27 |
| Basic EPS | 0.99 | (0.13) | (1.50) | (4.48) | 0.32 | 0.23 | 0.77 | 1.01 | 1.17 | 1.99 | 0.80 | 0.88 | 0.90 | 0.95 | 1.28 | 1.84 | 1.69 | 1.56 | 0.61 | 0.38 |
| Diluted EPS | 0.99 | (0.13) | (1.50) | (4.48) | 0.32 | 0.23 | 0.76 | 1.01 | 1.17 | 1.99 | 0.80 | 0.88 | 0.90 | 0.95 | 1.28 | 1.84 | 1.69 | 1.56 | 0.61 | 0.38 |
Cash Flow Statement
(in millions USD)| Metric | 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 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 40.45 | 33.40 | 47.12 | 25.90 | 25.72 | 84.31 | 59.74 | 6.20 | 9.55 | 36.88 | 49.04 | 56.25 | 40.48 | 64.48 | 68.91 | 75.18 | 28.20 | 41.12 | 29.53 | 0.29 |
| Capital Expenditures | 13.31 | 9.57 | 32.85 | 54.48 | 84.27 | 52.57 | 40.79 | 65.10 | 77.14 | 68.57 | 48.46 | 112.26 | 48.51 | 31.34 | 31.29 | 48.27 | 31.50 | 6.05 | 12.61 | 9.29 |
| Free Cash Flow* | 27.14 | 23.83 | 14.27 | (28.58) | (58.55) | 31.74 | 18.95 | (58.90) | (67.59) | (31.69) | 0.58 | (56.01) | (8.02) | 33.15 | 37.62 | 26.91 | (3.30) | 35.07 | 16.93 | (9.00) |
| Investing Cash Flow | 26.04 | 1.98 | (21.64) | (51.76) | (78.55) | (51.49) | (243.90) | (74.40) | (76.23) | (68.37) | (48.17) | (111.40) | (47.46) | (29.75) | (27.37) | (44.28) | (28.65) | (3.44) | (12.12) | (8.06) |
| Financing Cash Flow | (62.72) | (50.35) | (29.91) | 25.69 | 55.66 | (25.36) | 198.61 | 70.64 | 66.61 | 29.18 | (8.28) | 6.08 | (2.63) | (3.72) | (13.64) | (29.05) | 1.12 | (36.67) | (16.36) | 8.49 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.00 | 0.11 | 0.11 |