W
Wayfair Inc.
Price Chart
Latest Quote
$68.35
-4.14 (-5.71%)
Current Price
| Previous Close | $72.49 |
| Open | $71.05 |
| Day High | $72.72 |
| Day Low | $67.96 |
| Volume | 2,474,218 |
Stock Information
| Shares Outstanding | 111.02M |
| Total Debt | $3.67B |
| Cash Equivalents | $1.06B |
| Revenue | $12.66B |
| Net Income | $-305.00M |
| Sector | Consumer Cyclical |
| Industry | Internet Retail |
| Market Cap | $9.02B |
| EPS (TTM) | $-2.35 |
| Exchange | NYQ |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $11.63B |
| Sales | $12.66B |
| Income | $-305.00M |
| Book/sh | $-21.34 |
| Cash/sh | $9.57 |
| Employees | 12K |
Financial Ratios
| Quick Ratio | 0.59 |
| Current Ratio | 0.76 |
Returns & Margins
| ROA | 2.96% |
| Gross Margin | 30.08% |
| Operating Margin | 0.44% |
| Profit Margin | -2.41% |
Ownership
| Insider Ownership | 4.01% |
| Institutional Ownership | 113.29% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 18.34 |
| PEG | 23.50 |
| P/S | 0.71 |
| P/B | -3.20 |
Analyst Data
| Recommendation | buy |
| Target Price | $93.43 |
Technical Indicators
| SMA20 | $66.42 |
| SMA50 | $70.39 |
| SMA200 | $86.58 |
| RSI | 66.68 |
| ATR | 4.3394 |
| Shares Float | 108.99M |
| Short Float | 19.93% |
| Short Ratio | 3.86 |
| Volatility | 3.02 |
| Rel Volume | 0.67 |
Performance History
| Week | -5.41% |
| Month | +3.56% |
| Quarter | -10.30% |
| 6 Months | -28.20% |
| YTD | -35.86% |
| Year | +54.32% |
| 3 Years | +69.52% |
| 5 Years | -77.70% |
| 10 Years | +66.75% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-05 | $68.35 | 2,899,800 |
| 2026-06-04 | $72.49 | 3,290,000 |
| 2026-06-03 | $69.38 | 2,782,600 |
| 2026-06-02 | $72.32 | 2,991,700 |
| 2026-06-01 | $72.60 | 2,751,400 |
| 2026-05-29 | $72.26 | 3,716,500 |
| 2026-05-28 | $72.75 | 4,447,900 |
| 2026-05-27 | $73.16 | 4,871,800 |
| 2026-05-26 | $71.92 | 4,317,100 |
| 2026-05-22 | $67.07 | 3,170,800 |
| 2026-05-21 | $66.34 | 5,751,600 |
| 2026-05-20 | $64.72 | 8,576,900 |
| 2026-05-19 | $57.40 | 9,719,100 |
| 2026-05-18 | $59.26 | 3,334,900 |
| 2026-05-15 | $58.22 | 3,897,400 |
| 2026-05-14 | $61.91 | 3,173,000 |
| 2026-05-13 | $60.06 | 5,233,900 |
| 2026-05-12 | $60.49 | 4,128,300 |
| 2026-05-11 | $61.38 | 4,413,500 |
| 2026-05-08 | $66.26 | 3,106,700 |
| 2026-05-07 | $66.20 | 4,268,100 |
| 2026-05-06 | $66.00 | 4,867,500 |
About Wayfair Inc.
Wayfair Inc. engages in the e-commerce business in the United States and internationally. It provides online selections of furniture, dÊcor, housewares, and home improvement products through its sites comprising Wayfair, Joss & Main, AllModern, Birch Lane, Perigold, and Wayfair Professional. The company offers its products under the Three Posts and Mercury Row brands. Wayfair Inc. was founded in 2002 and is headquartered in Boston, Massachusetts.
đ° Latest News
3 logistics upgrades benefiting Wayfair
Supply Chain Dive âĸ 2026-06-04T10:11:32Z
Wayfair, Roku, and Instacart Stocks Trade Down, What You Need To Know
StockStory âĸ 2026-06-04T01:51:33Z
Wayfair faces tougher second-half setup despite improving web traffics, says Jefferies
Proactive âĸ 2026-06-03T19:05:00Z
3 Reasons W is Risky and 1 Stock to Buy Instead
StockStory âĸ 2026-06-02T16:45:23Z
Wayfair and Carvana Shares Are Soaring, What You Need To Know
StockStory âĸ 2026-05-26T21:35:28Z
Is Wayfairâs ESOP Shelf And Store Push Reframing Its Omnichannel Risk Reward Story (W)?
Simply Wall St. âĸ 2026-05-24T15:09:03Z
Wayfairâs Cincinnati Store Tests Omnichannel Bet And Margin Trade Offs
Simply Wall St. âĸ 2026-05-24T00:16:32Z
1 Profitable Stock Worth Investigating and 2 We Question
StockStory âĸ 2026-05-22T16:20:55Z
Williams-Sonoma Q1 Earnings Beat Estimates, Revenues Meet, Both Up Y/Y
Zacks âĸ 2026-05-21T18:59:00Z
Shutterstock, LegalZoom, and Wayfair Shares Are Falling, What You Need To Know
StockStory âĸ 2026-05-21T12:12:55Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $8,692,000,000 | $8,277,000,000 | $8,336,000,000 | $8,802,000,000 |
| Cost Of Revenue | $8,692,000,000 | $8,277,000,000 | $8,336,000,000 | $8,802,000,000 |
| Total Revenue | $12,457,000,000 | $11,851,000,000 | $12,003,000,000 | $12,218,000,000 |
| Operating Revenue | $12,457,000,000 | $11,851,000,000 | $12,003,000,000 | $12,218,000,000 |
| Expenses | ||||
| Interest Expense | $119,000,000 | $29,000,000 | $17,000,000 | $27,000,000 |
| Total Expenses | $12,364,000,000 | $12,196,000,000 | $12,737,000,000 | $13,532,000,000 |
| Other Income Expense | $-278,000,000 | $-108,000,000 | $22,000,000 | $22,000,000 |
| Net Non Operating Interest Income Expense | $-119,000,000 | $-29,000,000 | $-17,000,000 | $-27,000,000 |
| Interest Expense Non Operating | $119,000,000 | $29,000,000 | $17,000,000 | $27,000,000 |
| Operating Expense | $3,672,000,000 | $3,919,000,000 | $4,401,000,000 | $4,730,000,000 |
| Other Operating Expenses | $471,000,000 | $470,000,000 | $557,000,000 | $632,000,000 |
| Selling And Marketing Expense | $1,425,000,000 | $1,472,000,000 | $1,397,000,000 | $1,473,000,000 |
| General And Administrative Expense | $1,776,000,000 | $1,977,000,000 | $2,447,000,000 | $2,625,000,000 |
| Other Non Operating Income Expenses | - | - | - | $-4,000,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Net Interest Income | $-119,000,000 | $-29,000,000 | $-17,000,000 | $-27,000,000 |
| Normalized Income | $-93,380,000 | $-406,680,000 | $-755,380,000 | $-1,348,380,000 |
| Net Income From Continuing And Discontinued Operation | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Total Operating Income As Reported | $17,000,000 | $-461,000,000 | $-813,000,000 | $-1,384,000,000 |
| Net Income Common Stockholders | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Net Income | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Net Income Including Noncontrolling Interests | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Net Income Continuous Operations | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Pretax Income | $-304,000,000 | $-482,000,000 | $-729,000,000 | $-1,319,000,000 |
| Special Income Charges | $-309,000,000 | $-87,000,000 | $21,000,000 | $26,000,000 |
| Operating Income | $93,000,000 | $-345,000,000 | $-734,000,000 | $-1,314,000,000 |
| Gross Profit | $3,765,000,000 | $3,574,000,000 | $3,667,000,000 | $3,416,000,000 |
| Per Share | ||||
| Diluted EPS | $-2.44 | $-4.01 | $-6.47 | $-12.54 |
| Basic EPS | $-2.44 | $-4.01 | $-6.47 | $-12.54 |
| Other | ||||
| Tax Effect Of Unusual Items | $-58,380,000 | $-22,680,000 | $4,620,000 | $4,620,000 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $398,000,000 | $42,000,000 | $-317,000,000 | $-943,000,000 |
| Total Unusual Items | $-278,000,000 | $-108,000,000 | $22,000,000 | $22,000,000 |
| Total Unusual Items Excluding Goodwill | $-278,000,000 | $-108,000,000 | $22,000,000 | $22,000,000 |
| Reconciled Depreciation | $305,000,000 | $387,000,000 | $417,000,000 | $371,000,000 |
| EBITDA (Bullshit earnings) | $120,000,000 | $-66,000,000 | $-295,000,000 | $-921,000,000 |
| EBIT | $-185,000,000 | $-453,000,000 | $-712,000,000 | $-1,292,000,000 |
| Diluted Average Shares | $128,000,000 | $123,000,000 | $114,000,000 | $106,000,000 |
| Basic Average Shares | $128,000,000 | $123,000,000 | $114,000,000 | $106,000,000 |
| Diluted NI Availto Com Stockholders | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Tax Provision | $9,000,000 | $10,000,000 | $9,000,000 | $12,000,000 |
| Other Special Charges | $233,000,000 | $-29,000,000 | $-100,000,000 | $-96,000,000 |
| Write Off | $23,000,000 | $37,000,000 | $14,000,000 | $39,000,000 |
| Restructuring And Mergern Acquisition | $53,000,000 | $79,000,000 | $65,000,000 | $31,000,000 |
| Gain On Sale Of Security | $31,000,000 | $-21,000,000 | $1,000,000 | $-4,000,000 |
| Selling General And Administration | $3,201,000,000 | $3,449,000,000 | $3,844,000,000 | $4,098,000,000 |
| Other Gand A | $1,776,000,000 | $1,977,000,000 | $2,447,000,000 | $2,625,000,000 |
Fetched: 2026-06-01
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-2,793,000,000 | $-2,768,000,000 | $-2,721,000,000 | $-2,565,000,000 |
| Total Assets | $3,440,000,000 | $3,459,000,000 | $3,474,000,000 | $3,580,000,000 |
| Total Non Current Assets | $1,439,000,000 | $1,582,000,000 | $1,619,000,000 | $1,647,000,000 |
| Other Non Current Assets | $30,000,000 | $26,000,000 | $23,000,000 | $8,000,000 |
| Goodwill And Other Intangible Assets | $11,000,000 | $13,000,000 | $14,000,000 | $15,000,000 |
| Current Assets | $2,001,000,000 | $1,877,000,000 | $1,855,000,000 | $1,933,000,000 |
| Other Current Assets | $46,000,000 | $41,000,000 | $35,000,000 | $33,000,000 |
| Current Deferred Assets | $36,000,000 | $32,000,000 | $79,000,000 | $96,000,000 |
| Prepaid Assets | $66,000,000 | $66,000,000 | $81,000,000 | $95,000,000 |
| Inventory | $71,000,000 | $76,000,000 | $75,000,000 | $90,000,000 |
| Receivables | $240,000,000 | $290,000,000 | $234,000,000 | $341,000,000 |
| Other Receivables | $108,000,000 | $135,000,000 | $94,000,000 | $69,000,000 |
| Accounts Receivable | $132,000,000 | $155,000,000 | $140,000,000 | $272,000,000 |
| Allowance For Doubtful Accounts Receivable | $-27,000,000 | $-18,000,000 | $-22,000,000 | $-24,000,000 |
| Gross Accounts Receivable | $159,000,000 | $173,000,000 | $162,000,000 | $296,000,000 |
| Cash Cash Equivalents And Short Term Investments | $1,542,000,000 | $1,372,000,000 | $1,351,000,000 | $1,278,000,000 |
| Cash And Cash Equivalents | $1,476,000,000 | $1,316,000,000 | $1,322,000,000 | $1,050,000,000 |
| Cash Equivalents | $859,000,000 | $855,000,000 | $915,000,000 | $620,000,000 |
| Cash Financial | $617,000,000 | $461,000,000 | $407,000,000 | $430,000,000 |
| Restricted Cash | - | - | $4,000,000 | $0 |
| Debt | ||||
| Net Debt | $1,796,000,000 | $1,802,000,000 | $1,887,000,000 | $2,087,000,000 |
| Total Debt | $4,297,000,000 | $4,221,000,000 | $4,204,000,000 | $4,155,000,000 |
| Long Term Debt And Capital Lease Obligation | $4,068,000,000 | $3,811,000,000 | $3,954,000,000 | $4,030,000,000 |
| Long Term Debt | $3,233,000,000 | $2,882,000,000 | $3,092,000,000 | $3,137,000,000 |
| Current Debt And Capital Lease Obligation | $229,000,000 | $410,000,000 | $250,000,000 | $125,000,000 |
| Current Debt | $39,000,000 | $236,000,000 | $117,000,000 | - |
| Other Current Borrowings | $39,000,000 | $236,000,000 | $117,000,000 | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $6,222,000,000 | $6,214,000,000 | $6,181,000,000 | $6,130,000,000 |
| Total Non Current Liabilities Net Minority Interest | $4,093,000,000 | $3,844,000,000 | $3,998,000,000 | $4,058,000,000 |
| Other Non Current Liabilities | $25,000,000 | $33,000,000 | $44,000,000 | $28,000,000 |
| Current Liabilities | $2,129,000,000 | $2,370,000,000 | $2,183,000,000 | $2,072,000,000 |
| Other Current Liabilities | $129,000,000 | $149,000,000 | $137,000,000 | $150,000,000 |
| Current Deferred Liabilities | $265,000,000 | $212,000,000 | $195,000,000 | $214,000,000 |
| Payables And Accrued Expenses | $1,455,000,000 | $1,520,000,000 | $1,521,000,000 | $1,481,000,000 |
| Payables | $1,277,000,000 | $1,316,000,000 | $1,299,000,000 | $1,266,000,000 |
| Total Tax Payable | $75,000,000 | $70,000,000 | $65,000,000 | $62,000,000 |
| Accounts Payable | $1,202,000,000 | $1,246,000,000 | $1,234,000,000 | $1,204,000,000 |
| Equity | ||||
| Common Stock Equity | $-2,782,000,000 | $-2,755,000,000 | $-2,707,000,000 | $-2,550,000,000 |
| Total Equity Gross Minority Interest | $-2,782,000,000 | $-2,755,000,000 | $-2,707,000,000 | $-2,550,000,000 |
| Stockholders Equity | $-2,782,000,000 | $-2,755,000,000 | $-2,707,000,000 | $-2,550,000,000 |
| Gains Losses Not Affecting Retained Earnings | $-32,000,000 | $4,000,000 | $-5,000,000 | $-7,000,000 |
| Other Equity Adjustments | $-32,000,000 | $4,000,000 | $-5,000,000 | $-7,000,000 |
| Retained Earnings | $-4,823,000,000 | $-4,510,000,000 | $-4,018,000,000 | $-3,280,000,000 |
| Other | ||||
| Ordinary Shares Number | $130,343,723 | $125,420,876 | $118,148,857 | $108,595,259 |
| Share Issued | $130,343,723 | $125,420,876 | $118,148,857 | $108,595,259 |
| Tangible Book Value | $-2,793,000,000 | $-2,768,000,000 | $-2,721,000,000 | $-2,565,000,000 |
| Invested Capital | $490,000,000 | $363,000,000 | $502,000,000 | $587,000,000 |
| Working Capital | $-128,000,000 | $-493,000,000 | $-328,000,000 | $-139,000,000 |
| Capital Lease Obligations | $1,025,000,000 | $1,103,000,000 | $995,000,000 | $1,018,000,000 |
| Total Capitalization | $451,000,000 | $127,000,000 | $385,000,000 | $587,000,000 |
| Additional Paid In Capital | $2,073,000,000 | $1,751,000,000 | $1,316,000,000 | $737,000,000 |
| Capital Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $0 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $835,000,000 | $929,000,000 | $862,000,000 | $893,000,000 |
| Current Deferred Revenue | $265,000,000 | $212,000,000 | $195,000,000 | $214,000,000 |
| Current Capital Lease Obligation | $190,000,000 | $174,000,000 | $133,000,000 | $125,000,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $51,000,000 | $79,000,000 | $80,000,000 | $102,000,000 |
| Current Accrued Expenses | $178,000,000 | $204,000,000 | $222,000,000 | $215,000,000 |
| Investments And Advances | $20,000,000 | $15,000,000 | $14,000,000 | $11,000,000 |
| Net PPE | $1,378,000,000 | $1,528,000,000 | $1,568,000,000 | $1,613,000,000 |
| Accumulated Depreciation | $-1,764,000,000 | $-1,700,000,000 | $-1,483,000,000 | $-1,228,000,000 |
| Gross PPE | $3,142,000,000 | $3,228,000,000 | $3,051,000,000 | $2,841,000,000 |
| Leases | $671,000,000 | $644,000,000 | $570,000,000 | $544,000,000 |
| Construction In Progress | $34,000,000 | $5,000,000 | $70,000,000 | $36,000,000 |
| Other Properties | $862,000,000 | $925,000,000 | $820,000,000 | $839,000,000 |
| Machinery Furniture Equipment | $1,575,000,000 | $1,654,000,000 | $1,591,000,000 | $1,422,000,000 |
| Properties | $0 | $0 | $0 | $0 |
| Other Short Term Investments | $66,000,000 | $56,000,000 | $29,000,000 | $228,000,000 |
| Current Provisions | - | - | - | $52,000,000 |
| Finished Goods | - | - | - | $90,000,000 |
Fetched: 2026-06-01
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $329,000,000 | $83,000,000 | $-2,000,000 | $-1,132,000,000 |
| Operating Activities | ||||
| Operating Cash Flow | $534,000,000 | $317,000,000 | $349,000,000 | $-674,000,000 |
| Cash Flow From Continuing Operating Activities | $534,000,000 | $317,000,000 | $349,000,000 | $-674,000,000 |
| Operating Gains Losses | $233,000,000 | $-29,000,000 | $-100,000,000 | $-96,000,000 |
| Investing Activities | ||||
| Capital Expenditure | $-205,000,000 | $-234,000,000 | $-351,000,000 | $-458,000,000 |
| Investing Cash Flow | $-219,000,000 | $-262,000,000 | $-152,000,000 | $1,000,000 |
| Cash Flow From Continuing Investing Activities | $-219,000,000 | $-262,000,000 | $-152,000,000 | $1,000,000 |
| Net Other Investing Changes | - | - | $2,000,000 | - |
| Financing Activities | ||||
| Financing Cash Flow | $-129,000,000 | $-69,000,000 | $77,000,000 | $16,000,000 |
| Cash Flow From Continuing Financing Activities | $-129,000,000 | $-69,000,000 | $77,000,000 | $16,000,000 |
| Net Other Financing Charges | $-1,355,000,000 | $-738,000,000 | $-601,000,000 | $-80,000,000 |
| Repurchase Of Capital Stock | - | $0 | $0 | $-75,000,000 |
| Net Common Stock Issuance | - | $0 | $0 | $-75,000,000 |
| Other | ||||
| Repayment Of Debt | $-157,000,000 | $-117,000,000 | $0 | $-507,000,000 |
| Issuance Of Debt | $1,383,000,000 | $786,000,000 | $678,000,000 | $678,000,000 |
| Interest Paid Supplemental Data | $139,000,000 | $63,000,000 | $53,000,000 | $27,000,000 |
| End Cash Position | $1,476,000,000 | $1,320,000,000 | $1,326,000,000 | $1,050,000,000 |
| Beginning Cash Position | $1,320,000,000 | $1,326,000,000 | $1,050,000,000 | $1,706,000,000 |
| Effect Of Exchange Rate Changes | $-30,000,000 | $8,000,000 | $2,000,000 | $1,000,000 |
| Changes In Cash | $186,000,000 | $-14,000,000 | $274,000,000 | $-657,000,000 |
| Net Issuance Payments Of Debt | $1,226,000,000 | $669,000,000 | $678,000,000 | $171,000,000 |
| Net Long Term Debt Issuance | $1,226,000,000 | $669,000,000 | $678,000,000 | $171,000,000 |
| Long Term Debt Payments | $-157,000,000 | $-117,000,000 | $0 | $-507,000,000 |
| Long Term Debt Issuance | $1,383,000,000 | $786,000,000 | $678,000,000 | $678,000,000 |
| Net Investment Purchase And Sale | $-14,000,000 | $-28,000,000 | $197,000,000 | $459,000,000 |
| Sale Of Investment | $101,000,000 | $39,000,000 | $233,000,000 | $889,000,000 |
| Purchase Of Investment | $-115,000,000 | $-67,000,000 | $-36,000,000 | $-430,000,000 |
| Net Intangibles Purchase And Sale | $-135,000,000 | $-161,000,000 | $-203,000,000 | $-272,000,000 |
| Purchase Of Intangibles | $-135,000,000 | $-161,000,000 | $-203,000,000 | $-272,000,000 |
| Net PPE Purchase And Sale | $-70,000,000 | $-73,000,000 | $-148,000,000 | $-186,000,000 |
| Purchase Of PPE | $-70,000,000 | $-73,000,000 | $-148,000,000 | $-186,000,000 |
| Change In Working Capital | $-49,000,000 | $11,000,000 | $146,000,000 | $-219,000,000 |
| Change In Payables And Accrued Expense | $-95,000,000 | $38,000,000 | $-18,000,000 | $-177,000,000 |
| Change In Payable | $-95,000,000 | $38,000,000 | $-18,000,000 | $-177,000,000 |
| Change In Account Payable | $-95,000,000 | $38,000,000 | $-18,000,000 | $-177,000,000 |
| Change In Prepaid Assets | $11,000,000 | $10,000,000 | $16,000,000 | $27,000,000 |
| Change In Inventory | $6,000,000 | $-2,000,000 | $16,000,000 | $-21,000,000 |
| Change In Receivables | $29,000,000 | $-35,000,000 | $132,000,000 | $-48,000,000 |
| Changes In Account Receivables | $29,000,000 | $-35,000,000 | $132,000,000 | $-48,000,000 |
| Stock Based Compensation | $335,000,000 | $395,000,000 | $605,000,000 | $513,000,000 |
| Asset Impairment Charge | $23,000,000 | $37,000,000 | $14,000,000 | $39,000,000 |
| Depreciation Amortization Depletion | $305,000,000 | $387,000,000 | $417,000,000 | $371,000,000 |
| Depreciation And Amortization | $305,000,000 | $387,000,000 | $417,000,000 | $371,000,000 |
| Net Income From Continuing Operations | $-313,000,000 | $-492,000,000 | $-738,000,000 | $-1,331,000,000 |
| Common Stock Payments | - | $0 | $0 | $-75,000,000 |
| Other Non Cash Items | - | $8,000,000 | $5,000,000 | $49,000,000 |
| Amortization Cash Flow | - | - | $1,000,000 | $1,000,000 |
| Amortization Of Intangibles | - | - | $1,000,000 | $1,000,000 |
| Depreciation | - | - | $416,000,000 | $370,000,000 |
| Change In Other Current Liabilities | - | - | - | $0 |
| Change In Other Current Assets | - | - | - | $1,000,000 |
Fetched: 2026-06-01