PAGP Plains GP Holdings, L.P. - Class A Shares representing limited partner interests
$25.60
Price · May 20, 2026
Fundamentals as of May 8, 2026
52W Range
$17–$26
99% of range
Analyst Rating
HOLD
21 analysts
Price Target
$24
P/E (TTM)
38.3
ROE
—
Net Profit Margin
0.59%
PAGP Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$25.60
Market Cap
—
P/E (TTM)
38.3
EPS (TTM)
—
Revenue (TTM)
$44.26B
Div Yield
—
ROE
—
Debt/Equity
—
52W Range
$17 – $26
PAGP Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$44.26B
2016-12-31
→
2025-12-31
EPS
—
Free Cash Flow
$2.29B
2016-12-31
→
2025-12-31
Margins
0.59%
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
PAGP
Peer Median
P/E (TTM)
38.3
23.3
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
PAGP
Peer Median
Operating Margin
3.2%
—
Net Profit Margin
0.59%
21.8%
ROA
0.88%
4.9%
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
PAGP
Peer Median
Current Ratio
1.0
1.0
Quick Ratio
0.8
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
PAGP
Peer Median
Revenue YoY
-9.5%
—
Revenue CAGR 3Y
-8.3%
—
Revenue CAGR 5Y
13.7%
—
Net Income YoY
152.4%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
PAGP
Peer Median
Dividends Yield, payout ratio, dividend history, 5Y CAGR
Dividend Yield
—
Payout Ratio
—
5Y Div CAGR
—
| Ex-date | Amount |
|---|---|
| May 1, 2026 | $0.4180 |
| Jan. 30, 2026 | $0.4180 |
| Oct. 31, 2025 | $0.3800 |
| July 31, 2025 | $0.3800 |
| May 1, 2025 | $0.3800 |
| Jan. 31, 2025 | $0.3800 |
| Oct. 31, 2024 | $0.3180 |
| July 31, 2024 | $0.3180 |
| April 30, 2024 | $0.3180 |
| Jan. 30, 2024 | $0.3180 |
| Oct. 30, 2023 | $0.2680 |
| July 28, 2023 | $0.2680 |
| April 28, 2023 | $0.2680 |
| Jan. 30, 2023 | $0.2680 |
| Oct. 28, 2022 | $0.2180 |
| July 28, 2022 | $0.2180 |
| April 28, 2022 | $0.2180 |
| Jan. 28, 2022 | $0.1800 |
| Oct. 28, 2021 | $0.1800 |
| July 29, 2021 | $0.1800 |
PAGP Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
21 analysts
- Strong Buy 5 23.8%
- Buy 6 28.6%
- Hold 7 33.3%
- Sell 3 14.3%
- Strong Sell 0 0.0%
12-Month Price Target
14 analysts · 2026-05-21
Median
$24.00
Now
$25.60
Low
$18.00
High
$26.00
Median target
$24.00
-6.3%
Mean target
$23.57
-7.9%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
-0.02%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2026 | $0.39 | $0.18 | 0.21% |
| Dec. 31, 2025 | $0.40 | $0.45 | -0.05% |
| Sept. 30, 2025 | $0.41 | $0.40 | 0.01% |
| June 30, 2025 | $0.15 | $0.34 | -0.19% |
| March 31, 2025 | $0.42 | $0.49 | -0.07% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| PAGP | — | 38.3 | -9.5% | 0.59% | — | — |
| AM | $8.43B | 20.7 | 7.4% | 34.8% | 20.4% | — |
| KNTK | — | 13.7 | 19.0% | 10.1% | -16.7% | — |
| HESM | — | — | 8.4% | 21.8% | — | — |
| INSW | $2.40B | 7.8 | -11.4% | 36.7% | 15.8% | — |
| EE | — | 21.9 | 44.3% | — | — | — |
| DKL | — | — | 7.7% | 17.4% | — | — |
| NEXT | — | -4.5 | — | — | -181.7% | — |
| NGL | — | — | -16.5% | 1.1% | — | — |
| GEL | — | -3.7 | -1.8% | -27.0% | — | — |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 16
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $44.26B | $48.89B | $47.34B | $57.34B | $42.08B | $23.29B | $33.67B | $34.05B | $26.22B | $20.18B | $23.15B | $43.46B | |
| Cost of Revenue | $40.43B | $45.16B | $43.94B | $53.18B | $38.50B | $20.43B | $29.45B | $29.79B | $22.98B | $17.23B | $19.73B | $39.50B | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | $2.29B | |
| SG&A Expense | $348M | $334M | $305M | $330M | $298M | $276M | $302M | $320M | $280M | $282M | $281M | $331M | |
| Operating Expenses | $42.83B | $48.03B | $46.09B | $56.06B | $41.24B | $25.67B | $31.69B | $31.78B | $25.08B | $19.19B | $21.89B | $41.67B | |
| Operating Income | $1.43B | $862M | $1.25B | $1.28B | $842M | $-2.38B | $1.98B | $2.27B | $1.15B | $990M | $1.26B | $1.79B | |
| Interest Expense | · | · | $386M | $405M | $425M | $436M | $425M | $431M | $510M | $480M | $443M | $357M | |
| Other Non-op | $21M | $16M | $102M | $-219M | $19M | $39M | $24M | $-7M | $-31M | $33M | $-7M | $-2M | |
| Pretax Income | $1.40B | $963M | $1.36B | $1.41B | $712M | $-2.61B | $2.24B | $2.41B | $896M | $738M | $991M | $1.54B | |
| Income Tax | $92M | $124M | $129M | $246M | $112M | $-167M | $176M | $302M | $937M | $78M | $182M | $212M | |
| Net Income | $260M | $103M | $198M | $168M | $60M | $-568M | $331M | $334M | $-731M | $94M | $118M | $70M | |
| EPS (Basic) | · | · | · | · | · | · | · | · | · | · | · | $0.48 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | · | $0.47 | |
| Shares (Basic) | · | · | · | · | · | · | · | · | · | · | · | 145,000,000 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | · | 650,000,000 | |
| EBITDA | $2.38B | $2.20B | $2.55B | $2.25B | $1.62B | $-1.73B | $2.58B | $2.79B | $1.77B | $1.49B | $1.69B | $1.78B |
Balance Sheet 21
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $329M | $349M | $453M | $404M | $452M | $25M | $47M | $69M | $40M | $50M | $30M | $404M | |
| Receivables | $3.60B | $3.68B | $3.76B | $3.91B | $4.71B | $2.55B | $3.61B | $2.45B | $3.03B | $2.28B | $1.78B | $2.62B | |
| Inventory | $211M | $261M | $548M | $729M | $783M | $647M | $604M | $640M | $713M | $1.34B | $916M | $891M | |
| Other Current Assets | $87M | $72M | $155M | $318M | $200M | $405M | $312M | $373M | $221M | $603M | $241M | $271M | |
| Current Assets | $4.70B | $4.78B | $4.92B | $5.36B | $6.14B | $3.67B | $4.61B | $3.54B | $4.00B | $4.28B | $2.97B | $4.18B | |
| PP&E (Net) | · | · | · | · | · | $14.62B | $15.37B | $14.80B | $14.11B | $13.89B | $13.49B | $12.29B | |
| PP&E (Gross) | · | · | · | · | · | $18.62B | $18.98B | $17.91B | $16.90B | $16.26B | $15.70B | $14.22B | |
| Accum. Depreciation | · | · | · | · | · | $4.00B | $3.62B | $3.10B | $2.80B | $2.37B | $2.20B | $1.93B | |
| Goodwill | · | · | · | · | · | $0 | $2.54B | $2.52B | $2.57B | $2.34B | $2.40B | $2.46B | |
| Intangibles | $1.75B | $1.68B | $1.88B | $2.15B | $1.96B | $805M | $707M | $772M | $844M | $242M | $283M | $345M | |
| Other Non-current Assets | $107M | $142M | $411M | $464M | $249M | $160M | $856M | $913M | $901M | $286M | $383M | $429M | |
| Total Assets | $31.28B | $27.76B | $28.60B | $29.21B | $29.98B | $25.95B | $29.97B | $26.83B | $26.75B | $26.10B | $24.14B | $23.92B | |
| Accounts Payable | · | · | · | · | · | · | · | · | $3.46B | $2.59B | $2.04B | $2.99B | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $734M | |
| Current Liabilities | $4.90B | $4.92B | $5.00B | $5.89B | $6.23B | $4.25B | $5.02B | $3.46B | $4.53B | $4.67B | $3.41B | $4.76B | |
| Capital Leases | $202M | $192M | $274M | $308M | $339M | $317M | $387M | · | · | · | · | · | |
| Other Non-current Liabilities | $654M | $537M | $1.04B | $1.08B | $830M | $807M | $891M | · | · | · | · | · | |
| Long-term Debt | $1.10B | · | · | · | · | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | · | · | · | · | · | $-1.01B | $-1.08B | $-467M | |
| Stockholders' Equity | · | · | · | · | · | · | · | · | · | $-1.01B | $-1.08B | · | |
| Liabilities + Equity | $31.28B | $27.76B | $28.60B | $29.21B | $29.98B | $25.95B | $29.97B | $26.83B | $26.75B | $26.10B | $24.14B | $23.92B |
Cash Flow 16
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $953M | $901M | $912M | $968M | $777M | $656M | $604M | $521M | $519M | $515M | $433M | $386M | |
| Stock-based Comp | · | · | · | · | · | · | · | · | · | · | · | $99M | |
| Deferred Tax | $91M | $42M | $59M | $162M | $62M | $-218M | $64M | $236M | $909M | $-7M | $98M | $141M | |
| Amort. of Intangibles | $280M | $262M | $291M | $254M | $122M | $90M | $76M | $66M | $54M | $44M | $49M | $57M | |
| Other Non-cash | $1.63B | $1.35B | $1.43B | $1.11B | $1.09B | $1.64B | $1.50B | $1.51B | $1.69B | $129M | $684M | · | |
| Operating Cash Flow | $2.93B | $2.48B | $2.72B | $2.40B | $1.99B | $1.51B | $2.50B | $2.60B | $2.50B | $718M | $1.35B | $1.99B | |
| CapEx | $643M | $448M | $408M | $455M | $336M | $738M | $1.18B | $1.63B | $1.02B | $1.33B | $2.08B | $1.93B | |
| Investing Cash Flow | $-3.44B | $-875M | $-702M | $-526M | $386M | $-1.09B | $-1.76B | $-813M | $-1.57B | $-1.27B | $-2.53B | · | |
| Stock Issued | · | · | · | · | · | · | · | · | $1.53B | · | · | · | |
| Stock Repurchased | $8M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-8M | · | · | · | · | · | · | · | $1.53B | · | · | · | |
| Financing Cash Flow | $474M | $-1.70B | $-1.97B | $-1.93B | $-1.98B | $-430M | $-717M | $-1.75B | $-940M | $571M | $813M | · | |
| Net Change in Cash | $-20M | $-104M | $49M | $-52M | $393M | $-21M | $15M | $29M | $-10M | $20M | $-374M | $361M | |
| Taxes Paid | $98M | $269M | $69M | $112M | $76M | $111M | $136M | $21M | $50M | $98M | $50M | $159M | |
| Free Cash Flow | $2.29B | $1.86B | $2.16B | $1.95B | $1.66B | $772M | $1.32B | $970M | $1.47B | $-623M | $-746M | $56M | |
| Levered FCF | · | · | $1.82B | $1.61B | $1.30B | $364M | $927M | $593M | $1.50B | $-1.05B | $-1.11B | $-245M |
Profitability 6
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | · | 5.3% | |
| Operating Margin | 3.2% | 2.3% | 3.1% | 2.2% | 2.0% | -10.2% | 5.9% | 6.7% | 4.4% | 4.9% | 5.4% | 4.1% | |
| Net Margin | 0.59% | 0.21% | 0.41% | 0.29% | 0.14% | -2.4% | 0.98% | 0.98% | -2.8% | 0.47% | 0.51% | 0.16% | |
| Pretax Margin | 3.1% | 2.5% | 3.3% | 2.5% | 1.7% | -11.2% | 6.7% | 7.1% | 3.4% | 3.7% | 4.3% | 3.5% | |
| EBITDA Margin | 5.4% | 4.4% | 5.2% | 3.9% | 3.9% | -7.4% | 7.7% | 8.2% | 6.8% | 7.4% | 7.3% | 4.1% | |
| ROA | 0.88% | 0.37% | 0.69% | 0.57% | 0.21% | -2.0% | 1.2% | 1.2% | -2.8% | 0.37% | 0.49% | 0.31% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | |
| Quick Ratio | 0.8 | 0.9 | 0.8 | 0.7 | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | |
| Interest Coverage | · | · | 3.9 | 3.2 | 2.0 | -5.5 | 4.7 | 5.3 | 2.2 | 2.1 | 2.8 | 5.1 |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.8 | 1.7 | 1.9 | 1.5 | 0.8 | 1.2 | 1.3 | 1.0 | 0.8 | 1.0 | 1.9 | |
| Inventory Turnover | 171.3 | 92.3 | 69.7 | 70.3 | 53.9 | 32.7 | 47.4 | 44.0 | 22.4 | 15.3 | 21.8 | · | |
| Receivables Turnover | 12.2 | 13.1 | 12.7 | 13.3 | 11.6 | 7.6 | 11.1 | 12.4 | 9.9 | 9.9 | 10.5 | 13.9 |
Growth Rates 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.5% | 3.3% | -17.4% | 36.3% | 80.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -8.3% | 5.1% | 26.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 152.4% | -48.0% | 17.9% | 180.0% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 15.7% | 19.7% | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 4
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $44.26B | $48.89B | $47.34B | $57.34B | $42.08B | $23.29B | $33.67B | $34.05B | $26.22B | $20.18B | $23.15B | $43.46B | |
| Net Income TTM | $260M | $103M | $198M | $168M | $60M | $-568M | $331M | $334M | $-731M | $94M | $118M | $70M | |
| P/E | 38.3 | 36.8 | 31.9 | 24.9 | 20.3 | 16.9 | 37.9 | 40.2 | 43.9 | 69.4 | 50.4 | 145.7 | |
| Earnings Yield | 2.6% | 2.7% | 3.1% | 4.0% | 4.9% | 5.9% | 2.6% | 2.5% | 2.3% | 1.4% | 2.0% | 0.69% |
Income Statement 11
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.47B | $10.56B | $11.58B | $10.64B | $11.48B | $12.04B | $12.46B | $12.76B | $11.64B | $11.32B | $12.07B | $11.60B | $12.34B | $12.95B | $14.34B | $16.36B | |
| Cost of Revenue | $11.49B | $9.33B | $10.59B | $9.76B | $10.52B | $10.87B | $11.54B | $11.84B | $10.92B | $10.96B | $11.11B | $10.54B | $11.32B | $12.00B | $13.07B | $15.32B | |
| SG&A Expense | $83M | $79M | $84M | $84M | $86M | $69M | $87M | $81M | $97M | $38M | $93M | $87M | $87M | $83M | $84M | $80M | |
| Operating Expenses | $12.07B | $9.86B | $11.10B | $10.40B | $11.12B | $11.71B | $12.26B | $12.43B | $11.63B | $11.15B | $11.84B | $11.23B | $11.87B | $12.99B | $13.71B | $15.95B | |
| Operating Income | $403M | $354M | $483M | $237M | $355M | $-17M | $195M | $330M | $355M | $171M | $232M | $375M | $471M | $-39M | $624M | $408M | |
| Interest Expense | · | · | · | · | · | · | · | · | $95M | · | $97M | $95M | $98M | · | $99M | $99M | |
| Other Non-op | $-15M | $16M | $-9M | $8M | $6M | $3M | $10M | $8M | $-5M | $18M | $0 | $20M | $64M | $18M | $-82M | $-118M | |
| Pretax Income | $333M | $143M | $458M | $229M | $388M | $46M | $205M | $348M | $364M | $184M | $263M | $389M | $526M | $321M | $549M | $295M | |
| Income Tax | $8M | $16M | $30M | $16M | $32M | $14M | $18M | $64M | $28M | $-5M | $-5M | $56M | $83M | $26M | $129M | $56M | |
| Net Income | $20M | $62M | $83M | $30M | $84M | $-11M | $33M | $39M | $42M | $52M | $29M | $48M | $69M | $44M | $71M | $31M | |
| EBITDA | $646M | · | $713M | $472M | $794M | · | $603M | $629M | $623M | · | $493M | $635M | $728M | · | $863M | $651M |
Balance Sheet 13
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $172M | $329M | $1.18B | $460M | $429M | $349M | $641M | $556M | $334M | · | $262M | $936M | $529M | · | $625M | $270M | |
| Receivables | $4.82B | $3.60B | $3.62B | $3.56B | $3.82B | $3.68B | $3.95B | $4.21B | $4.04B | · | $4.25B | $3.22B | $3.97B | · | $4.10B | $5.58B | |
| Inventory | $380M | $211M | $184M | $151M | $335M | $261M | $436M | $502M | $453M | · | $617M | $367M | $463M | · | $603M | $528M | |
| Other Current Assets | $183M | $87M | $155M | $100M | $145M | $72M | $131M | $114M | $177M | · | $201M | $137M | $165M | · | $247M | $285M | |
| Current Assets | $6.16B | $4.70B | $5.58B | $4.66B | $4.73B | $4.78B | $5.16B | $5.38B | $5.00B | · | $5.33B | $4.66B | $5.12B | · | $5.58B | $6.66B | |
| Intangibles | $1.69B | $1.75B | $1.57B | $1.64B | $1.68B | $1.68B | $1.67B | $1.74B | $1.81B | · | $1.97B | $2.00B | $2.07B | · | $1.78B | $1.84B | |
| Other Non-current Assets | $104M | $107M | $109M | $107M | $244M | $142M | $269M | $265M | $421M | · | $417M | $386M | $430M | · | $256M | $266M | |
| Total Assets | $32.76B | $31.28B | $29.25B | $28.30B | $28.25B | $27.76B | $28.36B | $28.67B | $28.59B | · | $29.00B | $28.17B | $28.74B | · | $28.79B | $30.23B | |
| Current Liabilities | $6.54B | $4.90B | $5.36B | $4.65B | $4.68B | $4.92B | $5.13B | $5.40B | $5.15B | · | $5.61B | $4.65B | $5.37B | · | $5.33B | $6.88B | |
| Capital Leases | $202M | $202M | $188M | $190M | $301M | $192M | $269M | $279M | $261M | · | $280M | $299M | $307M | · | $300M | $316M | |
| Other Non-current Liabilities | $449M | $654M | $523M | $535M | $1.00B | $537M | $1.01B | $979M | $997M | · | $1.00B | $1.06B | $1.01B | · | $1.09B | $991M | |
| Long-term Debt | $1.10B | $1.10B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Liabilities + Equity | $32.76B | $31.28B | $29.25B | $28.30B | $28.25B | $27.76B | $28.36B | $28.67B | $28.59B | · | $29.00B | $28.17B | $28.74B | · | $28.79B | $30.23B |
Cash Flow 11
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $243M | $226M | $230M | $235M | $232M | $195M | $226M | $226M | $254M | $134M | $261M | $260M | $257M | $255M | $239M | $243M | |
| Deferred Tax | $-208M | $24M | $25M | $15M | $25M | $41M | $14M | $12M | $-25M | $28M | $-27M | $36M | $22M | $3M | $117M | $26M | |
| Other Non-cash | $418M | · | · | · | $125M | · | · | · | $-45M | · | · | · | $592M | · | · | · | |
| Operating Cash Flow | $418M | $784M | $817M | $692M | $638M | $726M | $688M | $652M | $418M | $1.01B | $83M | $887M | $742M | $334M | $941M | $790M | |
| CapEx | $130M | $148M | $185M | $119M | $140M | $106M | $46M | $76M | $157M | $4M | $137M | $145M | $122M | $143M | $122M | $89M | |
| Investing Cash Flow | $-233M | $-1.94B | $-408M | $-274M | $-819M | $-264M | $-193M | $-157M | $-261M | $-258M | $-438M | $-164M | $158M | $-235M | $-168M | $-42M | |
| Financing Cash Flow | $-339M | $301M | $318M | $-407M | $262M | $-746M | $-413M | $-271M | $-272M | $-565M | $-307M | $-324M | $-775M | $-322M | $-412M | $-597M | |
| Net Change in Cash | $-157M | $-852M | $721M | $31M | $80M | $-292M | $85M | $222M | $-119M | $191M | $-674M | $407M | $125M | $-221M | $355M | $149M | |
| Taxes Paid | $28M | $18M | $32M | $21M | $27M | $33M | $43M | $107M | $86M | $41M | $20M | $26M | $-18M | $27M | $46M | $16M | |
| Free Cash Flow | $288M | · | · | · | $447M | · | · | · | $261M | · | · | · | $620M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $173M | · | · | · | $537M | · | · | · |
Profitability 5
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 3.2% | · | 4.2% | 2.2% | 4.4% | · | 2.7% | 2.9% | 3.1% | · | 1.9% | 3.2% | 3.8% | · | 4.3% | 2.5% | |
| Net Margin | 0.16% | · | 0.72% | 0.28% | 0.70% | · | 0.26% | 0.30% | 0.35% | · | 0.24% | 0.41% | 0.56% | · | 0.50% | 0.19% | |
| Pretax Margin | 2.7% | · | 4.0% | 2.1% | 4.7% | · | 2.8% | 3.0% | 3.0% | · | 2.2% | 3.4% | 4.3% | · | 3.8% | 1.8% | |
| EBITDA Margin | 5.2% | · | 6.2% | 4.4% | 6.6% | · | 4.7% | 4.9% | 5.2% | · | 4.1% | 5.5% | 5.9% | · | 6.0% | 4.0% | |
| ROA | 0.07% | · | 0.29% | 0.11% | 0.30% | · | 0.12% | 0.14% | 0.15% | · | 0.10% | 0.16% | 0.23% | · | 0.26% | 0.11% |
Liquidity & Solvency 3
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | |
| Quick Ratio | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.8 | 0.9 | 0.8 | · | 0.9 | 0.9 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 3.9 | · | 2.4 | 3.9 | 4.8 | · | 6.3 | 4.1 |
Efficiency 3
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.6 | |
| Inventory Turnover | 32.1 | · | 34.1 | 29.9 | 27.3 | · | 22.0 | 27.3 | 23.8 | · | 18.2 | 23.6 | 22.9 | · | 20.4 | 25.5 | |
| Receivables Turnover | 2.9 | · | 3.1 | 2.7 | 3.1 | · | 3.1 | 3.5 | 3.0 | · | 2.9 | 2.6 | 2.2 | · | 3.6 | 3.5 |
Valuation (TTM) 4
| Metric | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $45.26B | · | $45.73B | $46.61B | $48.73B | · | $48.92B | $48.07B | $47.65B | · | $50.35B | $54.64B | $56.73B | · | $55.16B | $50.76B | |
| Net Income TTM | $195M | · | $186M | $136M | $145M | · | $143M | $158M | $188M | · | $217M | $219M | $193M | · | $100M | $-40M | |
| P/E | 48.6 | · | 36.5 | 38.9 | 42.7 | · | 37.0 | 37.6 | 36.5 | · | 32.2 | 29.7 | 26.2 | · | 21.8 | 20.6 | |
| Earnings Yield | 2.1% | · | 2.7% | 2.6% | 2.3% | · | 2.7% | 2.7% | 2.7% | · | 3.1% | 3.4% | 3.8% | · | 4.6% | 4.8% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $44.26B | $48.89B | $47.34B | $57.34B | $42.08B |
| Operating Margin % | 3.2% | 2.3% | 3.1% | 2.2% | 2.0% |
| Net Income | $260M | $103M | $198M | $168M | $60M |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 |
| Quick Ratio | 0.8 | 0.9 | 0.8 | 0.7 | 0.8 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $2.29B | $1.86B | $2.16B | $1.95B | $1.66B |
Latest News Recent headlines mentioning this company
Trading Signals Recent buy/sell signals with entry price and risk/reward ratio
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.