Latest FilingQ1 2026
Report Date2026-05-04
Market Cap$23.5B
P/E Ratio51.83
ROE2.48%

Operating

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Other non-cash income (expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other non-cash income (expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Change in accounts payable$46.0M$46.0M$46.0M$46.0M
Change in accounts receivable$30.3M$30.3M$30.3M$30.3M
Change in income taxes payable/receivable$1.8M$1.8M$1.8M$1.8M
Change in inventories$112.3M$112.3M$112.3M$112.3M
Other working capital changes-$78.0M-$68.0M-$12.0M-$115.0M-$163.0M-$30.0M
Deferred income taxes-$2.0M-$39.0M-$20.0M-$15.0M$0.0$12.0M
Depreciation and amortization$348.0M$352.0M$329.0M$64.0M$376.0M$350.0M
Other Non-Cash Income (Expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other Non-cash Income (Expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other Non-cash Income (Expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Net cash from operating activities$1.0B$0.0$774.0M$535.0M$942.0M
Net income$366.0M$14.0M$69.0M$58.0M$90.0M$264.0M
Other non-cash income (expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Amortization$67.0M$67.0M$67.0M$67.0M
Depreciation$273.3M$273.3M$273.3M$273.3M
Increase (Decrease) in Income Taxes Payable, Net of Income Taxes Receivable$1.8M$1.8M$1.8M$1.8M
Adjustment to Reconcile Net Income to Cash Provided by (Used in) Operating Activity, Increase (Decrease) in Operating Capital-$241.0M$580.0M-$313.0M$769.0M
Impairment of assets and other charges$31.5M$31.5M$31.5M$31.5M
Other Noncash Income (Expense)-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other Non-cash Income and Expense-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other Non-Cash Adjustments-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Other Non-Cash Income and Expense-$78.0M-$68.0M-$12.0M-$163.0M-$30.0M
Stock-based compensation$25.0M$25.0M$25.0M$25.0M

Free Cash Flow

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Free cash flow$760.0M$547.0M$248.0M$690.0M