Financial Statements — UPBD
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 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.09 | 0.08 | 0.08 | 0.11 | 0.09 | 0.17 | 0.17 | 0.11 | 0.10 | 0.16 | 0.15 | 0.12 |
| Property, Plant & Equipment | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 |
| Goodwill | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.33 | 0.34 | 0.31 |
| Intangible Assets | 0.32 | 0.33 | 0.36 | 0.38 | 0.39 | 0.27 | 0.28 | 0.29 | 0.32 | 0.33 | 0.34 | 0.37 | 0.39 | 0.40 | 0.45 | 0.48 | 0.51 |
| Total Assets | 3.10 | 3.13 | 3.21 | 3.10 | 3.04 | 2.58 | 2.62 | 2.63 | 2.63 | 2.59 | 2.74 | 2.77 | 2.77 | 2.78 | 3.05 | 3.04 | 3.01 |
| Total Liabilities | 2.37 | 2.41 | 2.52 | 2.41 | 2.36 | 1.97 | 2.02 | 2.05 | 2.03 | 1.96 | 2.07 | 2.22 | 2.21 | 2.25 | 2.20 | 2.21 | 2.26 |
| Retained Earnings | 1.03 | 1.03 | 1.02 | 1.03 | 1.04 | 1.03 | 1.02 | 1.00 | 1.03 | 1.04 | 1.11 | 1.09 | 1.12 | 1.12 | 1.15 | 1.15 | 1.11 |
| Total Stockholder Equity | 0.73 | 0.72 | 0.69 | 0.69 | 0.68 | 0.61 | 0.60 | 0.58 | 0.60 | 0.63 | 0.67 | 0.55 | 0.56 | 0.52 | 0.85 | 0.83 | 0.74 |
Income Statement
(in billions 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 | 1.16 | 1.22 | 1.20 | 1.16 | 1.16 | 1.18 | 1.08 | 1.07 | 1.08 | 1.10 | 1.02 | 0.98 | 0.98 | 1.02 | 0.99 | 1.02 | 1.07 | 1.16 | 1.17 | 1.18 |
| Cost of Revenue | 0.57 | 0.63 | 0.61 | 0.60 | 0.59 | 0.63 | 0.57 | 0.56 | 0.54 | 0.57 | 0.51 | 0.48 | 0.47 | 0.51 | 0.50 | 0.52 | 0.54 | 0.61 | 0.60 | 0.61 |
| Gross Profit | 0.59 | 0.59 | 0.59 | 0.56 | 0.57 | 0.55 | 0.51 | 0.51 | 0.53 | 0.53 | 0.51 | 0.50 | 0.51 | 0.51 | 0.50 | 0.51 | 0.53 | 0.55 | 0.57 | 0.57 |
| Selling, General & Admin | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.06 | 0.05 | 0.05 |
| Total Operating Expenses | 0.54 | 0.51 | 0.53 | 0.51 | 0.52 | 0.49 | 0.43 | 0.44 | 0.45 | 0.47 | 0.46 | 0.44 | 0.42 | 0.54 | 0.45 | 0.47 | 0.47 | 0.54 | 0.53 | 0.50 |
| Operating Income | 0.05 | 0.08 | 0.06 | 0.05 | 0.05 | 0.06 | 0.08 | 0.07 | 0.08 | 0.06 | 0.06 | 0.06 | 0.08 | (0.04) | 0.04 | 0.04 | 0.06 | 0.01 | 0.04 | 0.07 |
| Interest Expense | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.03 | 0.05 | 0.03 | 0.02 | 0.02 | 0.04 | 0.05 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.06 | (0.06) | 0.02 | 0.01 | 0.04 | (0.01) | -- | 0.04 |
| Tax Provision | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 | 0.04 | 0.03 | 0.10 | (0.11) | 0.01 | 0.02 | 0.02 | -0.00 | 0.01 | 0.02 |
| Net Income | 0.02 | 0.04 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | (0.01) | 0.00 | (0.05) | 0.05 | 0.00 | (0.01) | 0.02 | -0.00 | 0.01 | 0.02 |
| Basic EPS | 0.37 | 0.62 | 0.36 | 0.23 | 0.27 | 0.44 | 0.57 | 0.56 | 0.62 | 0.51 | (0.20) | 0.08 | (0.83) | 0.86 | 0.04 | (0.10) | 0.37 | (0.08) | 0.20 | 0.36 |
| Diluted EPS | 0.37 | 0.61 | 0.35 | 0.22 | 0.26 | 0.42 | 0.55 | 0.55 | 0.61 | 0.50 | (0.18) | 0.08 | (0.83) | 0.84 | 0.06 | (0.10) | 0.33 | (0.08) | 0.17 | 0.31 |
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 | 123.30 | 170.66 | 41.58 | 118.44 | 7.81 | 137.74 | (61.94) | 106.21 | 15.04 | 45.42 | (19.65) | 77.98 | 36.54 | 105.42 | 56.38 | 124.96 | 81.83 | 205.29 | 66.09 | 75.69 |
| Capital Expenditures | 15.50 | 15.96 | 17.54 | 20.50 | 18.25 | 10.58 | 12.08 | 17.95 | 14.43 | 11.82 | 17.24 | 14.77 | 11.86 | 9.53 | 11.95 | 18.54 | 14.49 | 16.40 | 16.57 | 20.48 |
| Free Cash Flow* | 107.80 | 154.70 | 24.05 | 97.93 | (10.43) | 127.16 | (74.03) | 88.26 | 0.61 | 33.60 | (36.89) | 63.21 | 24.68 | 95.88 | 44.43 | 106.42 | 67.34 | 188.89 | 49.52 | 55.21 |
| Investing Cash Flow | (39.29) | (34.02) | (28.85) | (69.94) | (19.50) | (285.44) | (14.17) | (1.23) | (14.38) | (11.72) | (14.77) | (14.76) | (11.86) | (9.57) | (12.15) | (18.87) | (14.58) | (16.72) | (16.56) | (20.47) |
| Financing Cash Flow | (77.69) | (158.65) | 0.50 | (48.63) | 10.40 | 194.20 | 52.35 | (101.55) | (1.51) | (42.80) | 21.63 | (43.72) | (110.63) | (69.41) | (66.19) | (52.48) | (50.76) | (201.28) | (99.90) | (41.14) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | 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 | Q4
2018 | Q3
2018 |
|---|
| Dividends Per Share | 0.39 | 0.39 | 0.37 | 0.39 | 0.39 | 0.39 | 0.37 | 0.37 | 0.37 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.29 | 0.58 | 0.00 | 0.00 | 0.00 |