WAB
Westinghouse Air Brake Technologies Corporation
Price Chart
Latest Quote
$260.40
-2.12 (-0.81%)
Current Price
| Previous Close | $262.52 |
| Open | $261.31 |
| Day High | $264.27 |
| Day Low | $259.70 |
| Volume | 586,822 |
Stock Information
| Quarterly Dividend / Yield | $1.24 / 0.48% |
| Shares Outstanding | 169.68M |
| Quarterly Dividend Yield | 0.48% |
| Quarterly Dividend | $1.24 |
| Total Debt | $6.92B |
| Cash Equivalents | $521.00M |
| Revenue | $11.51B |
| Net Income | $1.21B |
| Sector | Industrials |
| Industry | Railroads |
| Market Cap | $44.18B |
| P/E Ratio | 36.78 |
| EPS (TTM) | $7.08 |
| Exchange | NYQ |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $50.63B |
| Sales | $11.51B |
| Income | $1.21B |
| Book/sh | $65.31 |
| Cash/sh | $3.07 |
| Employees | 31K |
Financial Ratios
| Quick Ratio | 0.47 |
| Current Ratio | 1.02 |
| Debt/Eq | 62.03 |
| EPS Growth TTM | 12.40% |
Returns & Margins
| ROA | 6.04% |
| ROE | 11.31% |
| Gross Margin | 35.24% |
| Operating Margin | 18.98% |
| Profit Margin | 10.52% |
Ownership
| Insider Ownership | 0.70% |
| Institutional Ownership | 96.19% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 21.42 |
| PEG | 1.37 |
| P/S | 3.84 |
| P/B | 3.99 |
Analyst Data
| Recommendation | strong_buy |
| Target Price | $300.00 |
Technical Indicators
| SMA20 | $261.74 |
| SMA50 | $260.98 |
| SMA200 | $227.38 |
| RSI | 46.20 |
| ATR | 6.0943 |
| Shares Float | 167.58M |
| Short Float | 2.16% |
| Short Ratio | 2.74 |
| Volatility | 0.94 |
| Rel Volume | 0.63 |
Performance History
| Week | -0.29% |
| Month | -3.61% |
| Quarter | +6.55% |
| 6 Months | +22.29% |
| YTD | +20.69% |
| Year | +28.31% |
| 3 Years | +185.48% |
| 5 Years | +223.56% |
| 10 Years | +253.61% |
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 | $260.40 | 590,000 |
| 2026-06-04 | $262.52 | 526,600 |
| 2026-06-03 | $262.78 | 653,300 |
| 2026-06-02 | $264.51 | 715,500 |
| 2026-06-01 | $256.01 | 864,000 |
| 2026-05-29 | $261.16 | 1,674,400 |
| 2026-05-28 | $261.20 | 1,130,400 |
| 2026-05-27 | $260.81 | 767,600 |
| 2026-05-26 | $261.47 | 997,700 |
| 2026-05-22 | $256.41 | 782,900 |
| 2026-05-21 | $254.85 | 1,012,900 |
| 2026-05-20 | $258.82 | 778,800 |
| 2026-05-19 | $254.98 | 780,500 |
| 2026-05-18 | $259.85 | 853,300 |
| 2026-05-15 | $263.58 | 1,485,600 |
| 2026-05-14 | $269.10 | 1,791,700 |
| 2026-05-13 | $264.46 | 1,049,200 |
| 2026-05-12 | $268.69 | 782,700 |
| 2026-05-11 | $267.80 | 772,500 |
| 2026-05-08 | $265.39 | 678,600 |
| 2026-05-07 | $265.26 | 895,700 |
| 2026-05-06 | $270.16 | 1,112,300 |
About Westinghouse Air Brake Technologies Corporation
Westinghouse Air Brake Technologies Corporation provides locomotives, equipment, systems, and services for the freight rail and passenger transit industries worldwide. It operates in two segments, Freight and Transit. It offers diesel-electric and liquid natural gas-powered locomotives; engines, electric motors, and propulsion systems; and marine and mining products. The company also offers positive train control equipment; electronically controlled pneumatic braking products; railway electronics; signal design and engineering services; distributed locomotive power, and train cruise and remote controls; industrial/mobile Internet of Things hardware and software, edge-to-cloud, on and off-board analytics and rules, and asset performance management solutions; rail and shipper transportation management, and port visibility and optimization solutions; and network optimization solutions. In addition, it provides freight car trucks, braking equipment, and related components; air compressors and dryers, as well as heating, ventilation, and air conditioning (HVAC) systems; heat transfer components and systems; custom engineered burners and combustion systems; rail gear, signaling, and switch products; and turbochargers. Further, it offers freight locomotive overhauls, modernizations, and refurbishment; locomotive and car maintenance; transit locomotive and car overhaul; unit exchange of locomotive components; long-term parts arrangements; and way equipment maintenance services. Additionally, it provides railway and freight braking equipment and related components; brake shoes, discs, and pads; HVAC equipment; access and platform screen doors; pantographs; power converters and battery chargers; passenger information systems and closed-circuit television; signaling and railway electric relays; and doors, window assemblies, accessibility lifts, ramps, and electric charging solutions for buses. The company was founded in 1869 and is headquartered in Pittsburgh, Pennsylvania.
đ° Latest News
3 Stocks to Watch From the Transport Equipment & Leasing Industry
Zacks âĸ 2026-06-05T15:55:00Z
Insiders At Westinghouse Air Brake Technologies Sold US$39m In Stock, Alluding To Potential Weakness
Simply Wall St. âĸ 2026-06-05T13:00:09Z
ECO's Focus on Dividend-Payments Bodes Well: More Upside Ahead?
Zacks âĸ 2026-06-04T14:28:00Z
Q1 Earnings Highlights: Wabtec (NYSE:WAB) Vs The Rest Of The Heavy Transportation Equipment Stocks
StockStory âĸ 2026-06-01T23:20:51Z
Here's Why Investors Should Bet on Wabtec Stock Right Now
Zacks âĸ 2026-05-27T15:30:00Z
Is Westinghouse Air Brake Technologies (WAB) Fairly Priced After Its Recent Share Price Pullback?
Simply Wall St. âĸ 2026-05-26T10:08:31Z
2 Cash-Producing Stocks for Long-Term Investors and 1 We Find Risky
StockStory âĸ 2026-05-25T10:51:51Z
Wabtec (WAB) Down 5.3% Since Last Earnings Report: Can It Rebound?
Zacks âĸ 2026-05-22T15:30:13Z
Are Transportation Stocks Lagging TEEKAY TANK LTD (TNK) This Year?
Zacks âĸ 2026-05-22T13:40:04Z
Is Wall Street Bullish or Bearish on Westinghouse Air Brake Stock?
Barchart âĸ 2026-05-22T12:00:44Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $7,204,000,000 | $6,865,000,000 | $6,577,000,000 | $5,687,000,000 |
| Cost Of Revenue | $7,361,000,000 | $7,021,000,000 | $6,733,000,000 | $5,822,000,000 |
| Total Revenue | $11,167,000,000 | $10,387,000,000 | $9,677,000,000 | $8,362,000,000 |
| Operating Revenue | $11,167,000,000 | $10,387,000,000 | $9,677,000,000 | $8,362,000,000 |
| Expenses | ||||
| Interest Expense | $225,000,000 | $201,000,000 | $218,000,000 | $186,000,000 |
| Total Expenses | $9,374,000,000 | $8,778,000,000 | $8,411,000,000 | $7,351,000,000 |
| Other Income Expense | $24,000,000 | $2,000,000 | $44,000,000 | $29,000,000 |
| Other Non Operating Income Expenses | $9,000,000 | $13,000,000 | $39,000,000 | $6,000,000 |
| Net Non Operating Interest Income Expense | $-225,000,000 | $-201,000,000 | $-218,000,000 | $-186,000,000 |
| Interest Expense Non Operating | $225,000,000 | $201,000,000 | $218,000,000 | $186,000,000 |
| Operating Expense | $2,013,000,000 | $1,757,000,000 | $1,678,000,000 | $1,529,000,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $1,170,000,000 | $1,056,000,000 | $815,000,000 | $633,000,000 |
| Net Interest Income | $-225,000,000 | $-201,000,000 | $-218,000,000 | $-186,000,000 |
| Normalized Income | $1,160,339,824 | $1,070,378,014 | $830,100,000 | $628,500,000 |
| Net Income From Continuing And Discontinued Operation | $1,170,000,000 | $1,056,000,000 | $815,000,000 | $633,000,000 |
| Total Operating Income As Reported | $1,793,000,000 | $1,609,000,000 | $1,266,000,000 | $1,011,000,000 |
| Net Income Common Stockholders | $1,170,000,000 | $1,056,000,000 | $815,000,000 | $633,000,000 |
| Net Income | $1,170,000,000 | $1,056,000,000 | $815,000,000 | $633,000,000 |
| Net Income Including Noncontrolling Interests | $1,183,000,000 | $1,067,000,000 | $825,000,000 | $641,000,000 |
| Net Income Continuous Operations | $1,183,000,000 | $1,067,000,000 | $825,000,000 | $641,000,000 |
| Pretax Income | $1,592,000,000 | $1,410,000,000 | $1,092,000,000 | $854,000,000 |
| Earnings From Equity Interest | $2,000,000 | $8,000,000 | $25,000,000 | $17,000,000 |
| Operating Income | $1,793,000,000 | $1,609,000,000 | $1,266,000,000 | $1,011,000,000 |
| Depreciation Amortization Depletion Income Statement | $300,000,000 | $303,000,000 | $321,000,000 | $291,000,000 |
| Depreciation And Amortization In Income Statement | $300,000,000 | $303,000,000 | $321,000,000 | $291,000,000 |
| Amortization Of Intangibles Income Statement | $300,000,000 | $303,000,000 | $321,000,000 | $291,000,000 |
| Gross Profit | $3,806,000,000 | $3,366,000,000 | $2,944,000,000 | $2,540,000,000 |
| Average Dilution Earnings | - | - | - | - |
| Per Share | ||||
| Diluted EPS | $6.83 | $6.04 | $4.53 | $3.46 |
| Basic EPS | $6.84 | $6.05 | $4.54 | $3.46 |
| Other | ||||
| Tax Effect Of Unusual Items | $3,339,824 | $-4,621,986 | $-4,900,000 | $1,500,000 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $2,261,000,000 | $2,089,000,000 | $1,807,000,000 | $1,460,000,000 |
| Total Unusual Items | $13,000,000 | $-19,000,000 | $-20,000,000 | $6,000,000 |
| Total Unusual Items Excluding Goodwill | $13,000,000 | $-19,000,000 | $-20,000,000 | $6,000,000 |
| Reconciled Depreciation | $457,000,000 | $459,000,000 | $477,000,000 | $426,000,000 |
| EBITDA (Bullshit earnings) | $2,274,000,000 | $2,070,000,000 | $1,787,000,000 | $1,466,000,000 |
| EBIT | $1,817,000,000 | $1,611,000,000 | $1,310,000,000 | $1,040,000,000 |
| Diluted Average Shares | $171,100,000 | $174,800,000 | $179,500,000 | $182,800,000 |
| Basic Average Shares | $170,500,000 | $174,100,000 | $178,800,000 | $182,200,000 |
| Diluted NI Availto Com Stockholders | $1,170,000,000 | $1,056,000,000 | $815,000,000 | $633,000,000 |
| Minority Interests | $-13,000,000 | $-11,000,000 | $-10,000,000 | $-8,000,000 |
| Tax Provision | $409,000,000 | $343,000,000 | $267,000,000 | $213,000,000 |
| Gain On Sale Of Security | $13,000,000 | $-19,000,000 | $-20,000,000 | $6,000,000 |
| Amortization | $300,000,000 | $303,000,000 | $321,000,000 | $291,000,000 |
| Research And Development | $223,000,000 | $206,000,000 | $218,000,000 | $209,000,000 |
| Selling General And Administration | $1,490,000,000 | $1,248,000,000 | $1,139,000,000 | $1,029,000,000 |
Fetched: 2026-05-23
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-2,912,000,000 | $-1,553,000,000 | $-1,498,000,000 | $-1,808,000,000 |
| Total Assets | $22,069,000,000 | $18,702,000,000 | $18,988,000,000 | $18,516,000,000 |
| Total Non Current Assets | $16,375,000,000 | $13,759,000,000 | $14,133,000,000 | $14,189,000,000 |
| Other Non Current Assets | $705,000,000 | $668,000,000 | $663,000,000 | $850,000,000 |
| Goodwill And Other Intangible Assets | $14,054,000,000 | $11,644,000,000 | $11,985,000,000 | $11,910,000,000 |
| Other Intangible Assets | $3,838,000,000 | $2,934,000,000 | $3,205,000,000 | $3,402,000,000 |
| Current Assets | $5,694,000,000 | $4,943,000,000 | $4,855,000,000 | $4,327,000,000 |
| Other Current Assets | $263,000,000 | $212,000,000 | $267,000,000 | $233,000,000 |
| Restricted Cash | $25,000,000 | $9,000,000 | - | - |
| Inventory | $2,745,000,000 | $2,314,000,000 | $2,284,000,000 | $2,034,000,000 |
| Receivables | $1,897,000,000 | $1,702,000,000 | $1,684,000,000 | $1,519,000,000 |
| Other Receivables | $487,000,000 | $550,000,000 | $524,000,000 | $544,000,000 |
| Accounts Receivable | $1,410,000,000 | $1,152,000,000 | $1,160,000,000 | $975,000,000 |
| Allowance For Doubtful Accounts Receivable | $-32,000,000 | $-36,000,000 | $-31,000,000 | $-28,000,000 |
| Gross Accounts Receivable | $1,442,000,000 | $1,188,000,000 | $1,191,000,000 | $1,003,000,000 |
| Cash Cash Equivalents And Short Term Investments | $764,000,000 | $715,000,000 | $620,000,000 | $541,000,000 |
| Cash And Cash Equivalents | $764,000,000 | $715,000,000 | $620,000,000 | $541,000,000 |
| Cash Financial | $764,000,000 | - | - | - |
| Debt | ||||
| Net Debt | $4,777,000,000 | $3,265,000,000 | $3,449,000,000 | $3,461,000,000 |
| Total Debt | $5,541,000,000 | $3,980,000,000 | $4,069,000,000 | $4,002,000,000 |
| Long Term Debt And Capital Lease Obligation | $4,291,000,000 | $3,480,000,000 | $3,288,000,000 | $3,751,000,000 |
| Long Term Debt | $4,291,000,000 | $3,480,000,000 | $3,288,000,000 | $3,751,000,000 |
| Current Debt And Capital Lease Obligation | $1,250,000,000 | $500,000,000 | $781,000,000 | $251,000,000 |
| Current Debt | $1,250,000,000 | $500,000,000 | $781,000,000 | $251,000,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $10,879,000,000 | $8,569,000,000 | $8,464,000,000 | $8,369,000,000 |
| Total Non Current Liabilities Net Minority Interest | $5,729,000,000 | $4,777,000,000 | $4,408,000,000 | $4,902,000,000 |
| Other Non Current Liabilities | $832,000,000 | $921,000,000 | $740,000,000 | $768,000,000 |
| Non Current Deferred Liabilities | $606,000,000 | $376,000,000 | $318,000,000 | $326,000,000 |
| Non Current Deferred Taxes Liabilities | $606,000,000 | $376,000,000 | $318,000,000 | $326,000,000 |
| Current Liabilities | $5,150,000,000 | $3,792,000,000 | $4,056,000,000 | $3,467,000,000 |
| Current Deferred Liabilities | $1,015,000,000 | $693,000,000 | $804,000,000 | $772,000,000 |
| Payables And Accrued Expenses | $2,395,000,000 | $2,174,000,000 | $2,130,000,000 | $2,144,000,000 |
| Payables | $1,402,000,000 | $1,300,000,000 | $1,250,000,000 | $1,301,000,000 |
| Accounts Payable | $1,402,000,000 | $1,300,000,000 | $1,250,000,000 | $1,301,000,000 |
| Equity | ||||
| Common Stock Equity | $11,142,000,000 | $10,091,000,000 | $10,487,000,000 | $10,102,000,000 |
| Total Equity Gross Minority Interest | $11,190,000,000 | $10,133,000,000 | $10,524,000,000 | $10,147,000,000 |
| Stockholders Equity | $11,142,000,000 | $10,091,000,000 | $10,487,000,000 | $10,102,000,000 |
| Gains Losses Not Affecting Retained Earnings | $-616,000,000 | $-846,000,000 | $-590,000,000 | $-661,000,000 |
| Other Equity Adjustments | $-616,000,000 | $-846,000,000 | $-590,000,000 | $-661,000,000 |
| Retained Earnings | $3,878,000,000 | $6,185,000,000 | $5,269,000,000 | $4,577,000,000 |
| Other | ||||
| Treasury Shares Number | $1,300,000 | $55,600,000 | $49,100,000 | $45,700,000 |
| Ordinary Shares Number | $170,600,000 | $171,300,000 | $177,800,000 | $181,200,000 |
| Share Issued | $171,900,000 | $226,900,000 | $226,900,000 | $226,900,000 |
| Tangible Book Value | $-2,912,000,000 | $-1,553,000,000 | $-1,498,000,000 | $-1,808,000,000 |
| Invested Capital | $16,683,000,000 | $14,071,000,000 | $14,556,000,000 | $14,104,000,000 |
| Working Capital | $544,000,000 | $1,151,000,000 | $799,000,000 | $860,000,000 |
| Total Capitalization | $15,433,000,000 | $13,571,000,000 | $13,775,000,000 | $13,853,000,000 |
| Minority Interest | $48,000,000 | $42,000,000 | $37,000,000 | $45,000,000 |
| Treasury Stock | $190,000,000 | $3,273,000,000 | $2,171,000,000 | $1,769,000,000 |
| Additional Paid In Capital | $8,069,000,000 | $8,023,000,000 | $7,977,000,000 | $7,953,000,000 |
| Capital Stock | $1,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Common Stock | $1,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Current Deferred Revenue | $1,015,000,000 | $693,000,000 | $804,000,000 | $772,000,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $490,000,000 | $425,000,000 | $341,000,000 | $300,000,000 |
| Current Accrued Expenses | $993,000,000 | $874,000,000 | $880,000,000 | $843,000,000 |
| Goodwill | $10,216,000,000 | $8,710,000,000 | $8,780,000,000 | $8,508,000,000 |
| Net PPE | $1,616,000,000 | $1,447,000,000 | $1,485,000,000 | $1,429,000,000 |
| Accumulated Depreciation | $-1,491,000,000 | $-1,306,000,000 | $-1,190,000,000 | $-1,050,000,000 |
| Gross PPE | $3,107,000,000 | $2,753,000,000 | $2,675,000,000 | $2,479,000,000 |
| Construction In Progress | $236,000,000 | $171,000,000 | $137,000,000 | $122,000,000 |
| Machinery Furniture Equipment | $1,898,000,000 | $1,666,000,000 | $1,600,000,000 | $1,474,000,000 |
| Buildings And Improvements | $852,000,000 | $810,000,000 | $838,000,000 | $783,000,000 |
| Land And Improvements | $121,000,000 | $106,000,000 | $100,000,000 | $100,000,000 |
| Employee Benefits | - | $58,000,000 | $62,000,000 | $57,000,000 |
| Non Current Pension And Other Postretirement Benefit Plans | - | $58,000,000 | $62,000,000 | $57,000,000 |
| Properties | - | $0 | $0 | $0 |
| Finished Goods | - | $750,000,000 | $759,000,000 | $641,000,000 |
| Work In Process | - | $587,000,000 | $463,000,000 | $515,000,000 |
| Raw Materials | - | $977,000,000 | $1,062,000,000 | $878,000,000 |
Fetched: 2026-05-23
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $1,499,000,000 | $1,627,000,000 | $1,015,000,000 | $889,000,000 |
| Operating Activities | ||||
| Operating Cash Flow | $1,759,000,000 | $1,834,000,000 | $1,201,000,000 | $1,038,000,000 |
| Cash Flow From Continuing Operating Activities | $1,759,000,000 | $1,834,000,000 | $1,201,000,000 | $1,038,000,000 |
| Operating Gains Losses | $21,000,000 | $4,000,000 | $7,000,000 | $3,000,000 |
| Investing Activities | ||||
| Capital Expenditure | $-260,000,000 | $-207,000,000 | $-186,000,000 | $-149,000,000 |
| Investing Cash Flow | $-2,747,000,000 | $-343,000,000 | $-492,000,000 | $-235,000,000 |
| Cash Flow From Continuing Investing Activities | $-2,747,000,000 | $-343,000,000 | $-492,000,000 | $-235,000,000 |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-223,000,000 | $-1,097,000,000 | $-409,000,000 | $-473,000,000 |
| Financing Cash Flow | $1,031,000,000 | $-1,371,000,000 | $-633,000,000 | $-708,000,000 |
| Cash Flow From Continuing Financing Activities | $1,031,000,000 | $-1,371,000,000 | $-633,000,000 | $-708,000,000 |
| Net Other Financing Charges | $-57,000,000 | $-70,000,000 | $-143,000,000 | $-94,000,000 |
| Cash Dividends Paid | $-173,000,000 | $-140,000,000 | $-123,000,000 | $-111,000,000 |
| Common Stock Dividend Paid | $-173,000,000 | $-140,000,000 | $-123,000,000 | $-111,000,000 |
| Net Common Stock Issuance | $-223,000,000 | $-1,097,000,000 | $-409,000,000 | $-473,000,000 |
| Other | ||||
| Repayment Of Debt | $-3,224,000,000 | $-2,322,000,000 | $-5,521,000,000 | $-6,117,000,000 |
| Issuance Of Debt | $4,708,000,000 | $2,258,000,000 | $5,563,000,000 | $6,087,000,000 |
| Interest Paid Supplemental Data | $219,000,000 | $181,000,000 | $210,000,000 | $179,000,000 |
| Income Tax Paid Supplemental Data | $342,000,000 | $237,000,000 | $233,000,000 | $157,000,000 |
| End Cash Position | $789,000,000 | $715,000,000 | $620,000,000 | $541,000,000 |
| Beginning Cash Position | $715,000,000 | $620,000,000 | $541,000,000 | $473,000,000 |
| Effect Of Exchange Rate Changes | $31,000,000 | $-25,000,000 | $3,000,000 | $-27,000,000 |
| Changes In Cash | $43,000,000 | $120,000,000 | $76,000,000 | $95,000,000 |
| Common Stock Payments | $-223,000,000 | $-1,097,000,000 | $-409,000,000 | $-473,000,000 |
| Net Issuance Payments Of Debt | $1,484,000,000 | $-64,000,000 | $42,000,000 | $-30,000,000 |
| Net Long Term Debt Issuance | $1,484,000,000 | $-64,000,000 | $42,000,000 | $-30,000,000 |
| Long Term Debt Payments | $-3,224,000,000 | $-2,322,000,000 | $-5,521,000,000 | $-6,117,000,000 |
| Long Term Debt Issuance | $4,708,000,000 | $2,258,000,000 | $5,563,000,000 | $6,087,000,000 |
| Net Investment Purchase And Sale | $20,000,000 | $0 | $0 | - |
| Sale Of Investment | $20,000,000 | $0 | $0 | - |
| Net Business Purchase And Sale | $-2,512,000,000 | $-149,000,000 | $-308,000,000 | $-89,000,000 |
| Sale Of Business | $8,000,000 | $19,000,000 | $0 | $0 |
| Purchase Of Business | $-2,520,000,000 | $-168,000,000 | $-308,000,000 | $-89,000,000 |
| Net PPE Purchase And Sale | $-255,000,000 | $-194,000,000 | $-184,000,000 | $-146,000,000 |
| Sale Of PPE | $5,000,000 | $13,000,000 | $2,000,000 | $3,000,000 |
| Purchase Of PPE | $-260,000,000 | $-207,000,000 | $-186,000,000 | $-149,000,000 |
| Change In Working Capital | $7,000,000 | $187,000,000 | $-97,000,000 | $-109,000,000 |
| Change In Other Working Capital | $149,000,000 | $123,000,000 | $156,000,000 | $34,000,000 |
| Change In Payables And Accrued Expense | $76,000,000 | $215,000,000 | $0 | $277,000,000 |
| Change In Accrued Expense | $36,000,000 | $124,000,000 | $57,000,000 | $-36,000,000 |
| Change In Payable | $40,000,000 | $91,000,000 | $-57,000,000 | $313,000,000 |
| Change In Account Payable | $34,000,000 | $70,000,000 | $-58,000,000 | $306,000,000 |
| Change In Tax Payable | $6,000,000 | $21,000,000 | $1,000,000 | $7,000,000 |
| Change In Income Tax Payable | $6,000,000 | $21,000,000 | $1,000,000 | $7,000,000 |
| Change In Inventory | $-182,000,000 | $-117,000,000 | $-58,000,000 | $-368,000,000 |
| Change In Receivables | $-36,000,000 | $-34,000,000 | $-195,000,000 | $-52,000,000 |
| Stock Based Compensation | $80,000,000 | $66,000,000 | $47,000,000 | $41,000,000 |
| Deferred Tax | $11,000,000 | $51,000,000 | $-58,000,000 | $36,000,000 |
| Deferred Income Tax | $11,000,000 | $51,000,000 | $-58,000,000 | $36,000,000 |
| Depreciation Amortization Depletion | $457,000,000 | $459,000,000 | $477,000,000 | $426,000,000 |
| Depreciation And Amortization | $457,000,000 | $459,000,000 | $477,000,000 | $426,000,000 |
| Amortization Cash Flow | $-44,000,000 | $-44,000,000 | $-54,000,000 | $-53,000,000 |
| Amortization Of Intangibles | $-44,000,000 | $-44,000,000 | $-54,000,000 | $-53,000,000 |
| Depreciation | $501,000,000 | $503,000,000 | $531,000,000 | $479,000,000 |
| Gain Loss On Investment Securities | $-19,000,000 | - | - | - |
| Gain Loss On Sale Of PPE | $2,000,000 | $4,000,000 | $7,000,000 | $3,000,000 |
| Gain Loss On Sale Of Business | $38,000,000 | $0 | $0 | - |
| Net Income From Continuing Operations | $1,183,000,000 | $1,067,000,000 | $825,000,000 | $641,000,000 |
| Other Non Cash Items | - | - | - | - |
Fetched: 2026-05-23