Is James Hardie Industries plc (JHX) a Buy, Sell, or Hold?
James Hardie Industries plc
NYSE:JHX
$25.78 USD
$1.49 (6.13%)
- Volume
- 8.81M
- Average Volume
- 7.51M
- Market Capitalization
- $14.96B
- P/E Ratio
- 115.87
- Dividend Yield
- 0.00%
- Price Target
- $30.00
- Year High
- $29.83
- Year Low
- $16.46
- Day High
- —
- Day Low
- —
- Payout Ratio
- $0.00
- Current Ratio
- $1.58
JHX Financial
| date | 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 4.84B | 3.88B | 3.94B | 3.78B | 3.61B | 2.91B | 2.61B | 2.51B | 2.05B | 1.92B |
| costOfRevenue | 3.11B | 2.37B | 2.35B | 2.47B | 2.3B | 1.86B | 1.67B | 1.68B | 1.32B | 1.25B |
| grossProfit | 1.73B | 1.5B | 1.59B | 1.31B | 1.31B | 1.05B | 933.7M | 831M | 730.2M | 674.7M |
| researchAndDevelopmentExpenses | 60.7M | 48.5M | 47M | 39.6M | 38M | 34.3M | 32.8M | 37.9M | 33.3M | 30.3M |
| generalAndAdministrativeExpenses | - | - | - | - | - | - | - | -403M | -291M | -254M |
| sellingAndMarketingExpenses | - | - | - | - | - | - | - | 806.6M | 602.3M | 545.6M |
| sellingGeneralAndAdministrativeExpenses | 946.4M | 596.2M | 602.2M | 494M | 461.2M | 389.6M | 415.8M | 403.6M | 311.3M | 291.6M |
| otherExpenses | 274.9M | 204.4M | 171.8M | 37M | 131.7M | 155M | 142.6M | 37.9M | 156.4M | -40.4M |
| operatingExpenses | 1.28B | 849.1M | 821M | 570.6M | 630.9M | 578.9M | 591.2M | 479.4M | 501M | 281.5M |
| costAndExpenses | 4.39B | 3.22B | 3.17B | 3.04B | 2.93B | 2.44B | 2.26B | 2.16B | 1.83B | 1.53B |
| netInterestIncome | -231.1M | -10.3M | -15.3M | -30.7M | -39.3M | -47.8M | -54.4M | -50.1M | -29.5M | -27.5M |
| interestIncome | - | 30.7M | 21.1M | 6.3M | 1M | 700K | 3.1M | 4.1M | 3.4M | 1M |
| interestExpense | 231.1M | 41M | 36.4M | 37M | 40.3M | 48.5M | 57.5M | 54.2M | 32.9M | 28.5M |
| depreciationAndAmortization | 231.1M | 216.2M | 185M | 172.6M | 161.8M | 135M | 131.5M | 119.4M | 92M | 83.2M |
| ebitda | 668.9M | 902.6M | 976.2M | 933.1M | 844.2M | 594.8M | 473.9M | 470.1M | 299.2M | 478.7M |
| ebit | 437.8M | 686.4M | 791.2M | 760.5M | 682.4M | 459.8M | 342.4M | 350.7M | 207.2M | 395.5M |
| nonOperatingIncomeExcludingInterest | 9.8M | -30.5M | -23.8M | -19.1M | 200K | 13M | 100000 | 900K | 22M | -2.3M |
| operatingIncome | 447.6M | 655.9M | 767.4M | 741.4M | 682.6M | 472.8M | 342.5M | 351.6M | 229.2M | 393.2M |
| totalOtherIncomeExpensesNet | -240.9M | -10.5M | -12.6M | -17.9M | -39.5M | -60.8M | -54.5M | -51M | -54.9M | -26.2M |
| incomeBeforeTax | 206.7M | 645.4M | 754.8M | 723.5M | 643.1M | 412M | 288M | 300.6M | 174.3M | 367M |
| incomeTaxExpense | 102.7M | 221.4M | 244.6M | 211.5M | 184M | 149.2M | 46.5M | 71.8M | 28.2M | 90.5M |
| netIncomeFromContinuingOperations | 104M | 424M | 510.2M | 512M | 459.1M | 262.8M | 241.5M | 228.8M | 146.1M | 276.5M |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 104M | 424M | 510.2M | 512M | 459.1M | 262.8M | 241.5M | 228.8M | 146.1M | 276.5M |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 104M | 424M | 510.2M | 512M | 459.1M | 262.8M | 241.5M | 228.8M | 146.1M | 276.5M |
| eps | 0.19 | 0.98 | 1.16 | 1.15 | 1.03 | 0.6 | 0.55 | 0.52 | 0.33 | 0.62 |
| date | 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 344.4M | 562.7M | 365M | 113M | 125M | 208.5M | 144.4M | 78.7M | 281.6M | 78.9M |
| shortTermInvestments | 198.5M | - | - | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 542.9M | 562.7M | 365M | 113M | 125M | 208.5M | 144.4M | 78.7M | 281.6M | 78.9M |
| netReceivables | 520.8M | 328.9M | 312.7M | 298.6M | 333M | 290.6M | 264M | 242.6M | 195.6M | 193.6M |
| accountsReceivables | 441M | 328.9M | 312.7M | 298.6M | 333M | 290.6M | 264M | 242.6M | 195.6M | 193.6M |
| otherReceivables | 79.8M | - | - | - | - | - | - | - | - | - |
| inventory | 635.7M | 347.1M | 337.8M | 344.2M | 279.7M | 218.3M | 305.1M | 317.4M | 255.7M | 202.9M |
| prepaids | - | 100.6M | 68.2M | 41M | 43.2M | 38.9M | 26.1M | 31.3M | 25.4M | 28.3M |
| otherCurrentAssets | 127.4M | 362.5M | 344.7M | 278.3M | 343.1M | 187.3M | 168.8M | 84.1M | 84.3M | 128.4M |
| totalCurrentAssets | 1.83B | 1.7B | 1.43B | 1.08B | 1.12B | 943.6M | 908.4M | 754.1M | 842.6M | 632.1M |
| propertyPlantEquipmentNet | 3.32B | 2.24B | 2.1B | 1.9B | 1.52B | 1.42B | 1.38B | 1.39B | 992.1M | 879M |
| goodwill | 4.78B | 193.7M | 192.6M | 194.9M | 199.5M | 209.3M | 196.9M | 201.1M | 4.9M | - |
| intangibleAssets | 3.34B | 145.6M | 149.2M | 155.2M | 162.8M | 173.9M | 166.7M | 174.4M | 12.3M | - |
| goodwillAndIntangibleAssets | 8.12B | 339.3M | 341.8M | 350.1M | 362.3M | 383.2M | 363.6M | 375.5M | 17.2M | -98.5M |
| longTermInvestments | 20.8M | - | - | - | - | - | - | - | - | - |
| taxAssets | 355.8M | 884.9M | 984.4M | 1.05B | 1.18B | 1.27B | 1.31B | 1.44B | 412.8M | 383.5M |
| otherNonCurrentAssets | 45.9M | 64.5M | 59.3M | 100.7M | 60.5M | 66.6M | 63.9M | 72.4M | 86.3M | 118.1M |
| totalNonCurrentAssets | 11.86B | 3.53B | 3.48B | 3.4B | 3.12B | 3.15B | 3.12B | 3.28B | 1.51B | 1.38B |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 13.69B | 5.23B | 4.91B | 4.48B | 4.24B | 4.09B | 4.03B | 4.03B | 2.35B | 2.01B |
| totalPayables | 364.5M | 317M | 340.5M | 272.2M | 336.7M | 532.8M | 209.5M | 260.1M | 184M | 170.6M |
| accountPayables | 351.4M | 232.5M | 252M | 198.2M | 273.6M | 174M | 151.3M | 142.4M | 111.8M | 108.4M |
| otherPayables | 13.1M | 84.5M | 88.5M | 74M | 63.1M | 358.8M | 58.2M | 117.7M | 72.2M | 62.2M |
| accruedExpenses | 170.8M | 280.3M | 286.4M | 244.6M | 254.1M | 203M | 168.2M | 100.5M | 81.6M | 74.7M |
| shortTermDebt | 82.3M | 9.4M | 7.5M | - | - | - | - | - | - | 52.4M |
| capitalLeaseObligationsCurrent | - | 21.6M | 19M | 18.1M | 13.6M | 8.8M | 14.8M | - | - | - |
| taxPayables | 13.1M | 10.3M | 13M | 15.4M | 9.5M | 6.6M | 8.9M | 13.4M | 3.2M | 1.9M |
| deferredRevenue | - | - | - | - | - | - | - | - | - | - |
| otherCurrentLiabilities | 539.8M | 181.9M | 144.3M | 162.4M | 165.5M | 156.5M | 117.5M | 122.4M | 129M | 131.1M |
| totalCurrentLiabilities | 1.16B | 810.2M | 797.7M | 697.3M | 769.9M | 901.1M | 510M | 483M | 394.6M | 428.8M |
| longTermDebt | 4.49B | 1.11B | 1.12B | 1.06B | 877.3M | 858.6M | 1.35B | 1.38B | 884.4M | 564.5M |
| capitalLeaseObligationsNonCurrent | 212.2M | 63.9M | 59.4M | 61.1M | 64.6M | 55.2M | 42.9M | - | - | - |
| deferredRevenueNonCurrent | - | - | - | - | - | - | - | - | - | - |
| deferredTaxLiabilitiesNonCurrent | 399.7M | 121.1M | 107.5M | 93.6M | 86.9M | 86.3M | 81.9M | 80.4M | 66.4M | 94.8M |
| otherNonCurrentLiabilities | 1B | 963.1M | 974M | 956.7M | 1.11B | 1.13B | 1B | 1.11B | 1.23B | 1.14B |
| totalNonCurrentLiabilities | 6.11B | 2.26B | 2.26B | 2.17B | 2.14B | 2.13B | 2.48B | 2.58B | 2.18B | 1.8B |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | 212.2M | 85.5M | 78.4M | 79.2M | 78.2M | 64M | 57.7M | - | - | - |
| totalLiabilities | 7.26B | 3.07B | 3.05B | 2.87B | 2.91B | 3.03B | 2.99B | 3.06B | 2.57B | 2.22B |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 326.7M | 222.1M | 224.7M | 230M | 232.1M | 231.4M | 230.6M | 230M | 229.5M | 229.1M |
| retainedEarnings | 1.83B | 1.73B | 1.45B | 1.2B | 892.4M | 611.4M | 659.5M | 577.1M | -635.3M | -612.9M |
| additionalPaidInCapital | 4.32B | 271.9M | 256.5M | 237.9M | 230.4M | 224.6M | 207.3M | 197.6M | 185.6M | 173.8M |
| date | 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 104M | 424M | 510.2M | 512M | 459.1M | 262.8M | 241.5M | 228.8M | 146.1M | 276.5M |
| depreciationAndAmortization | 493.5M | 216.2M | 185M | 172.6M | 161.8M | 135M | 131.5M | 119.4M | 92M | 83.2M |
| deferredIncomeTax | -17.9M | 62.1M | 34.6M | 48.4M | 49.8M | 85.8M | 64M | 12.7M | -76.8M | 26M |
| stockBasedCompensation | 38M | 23M | 28.2M | 15.7M | 9M | 18M | 10.3M | 12.5M | 11.1M | 9.3M |
| changeInWorkingCapital | -216.9M | -37.9M | 43.9M | -103.4M | 26.1M | 200.9M | -61M | -32.2M | -71.7M | -74.5M |
| accountsReceivables | -11.8M | -25M | -14.1M | 38.3M | -62.6M | 52.2M | -111M | -13.3M | 5.3M | 64.9M |
| inventory | -48.5M | -15.7M | 3.4M | -70.8M | -64.3M | 98.7M | 3.2M | -28.6M | -51.7M | -9.7M |
| accountsPayables | 30.2M | 18.3M | 47.4M | -63.2M | 136.7M | 25M | 45.1M | 3.5M | 20.7M | 39.6M |
| otherWorkingCapital | -186.8M | -15.5M | 7.2M | -7.7M | 16.3M | 25M | 1.7M | 22.6M | 71.9M | 12.9M |
| otherNonCashItems | 189.1M | 115.4M | 112.3M | -37.7M | 51.4M | 84.4M | 64.9M | -53.6M | 194.3M | -28.4M |
| netCashProvidedByOperatingActivities | 589.8M | 802.8M | 914.2M | 607.6M | 757.2M | 786.9M | 451.2M | 287.6M | 295M | 292.1M |
| investmentsInPropertyPlantAndEquipment | -383.9M | -422.2M | -449.3M | -591.3M | -257.8M | -110.7M | -193.8M | -317.5M | -210.2M | -101.9M |
| acquisitionsNet | -3.92B | - | - | - | - | - | - | -558.7M | - | - |
| purchasesOfInvestments | -190.1M | - | - | - | - | -25M | -75.5M | -89.1M | -78.4M | - |
| salesMaturitiesOfInvestments | - | - | - | 105.7M | 26.1M | 23.2M | 67M | 106.3M | 40M | - |
| otherInvestingActivities | 285.3M | -24.5M | -21.2M | -174.5M | -116.5M | -7.9M | -1.5M | -5.4M | 3.1M | -7.1M |
| netCashProvidedByInvestingActivities | -4.21B | -446.7M | -470.5M | -660.1M | -348.2M | -120.4M | -203.8M | -848M | -200.6M | -109M |
| netDebtIssuance | 3.36B | -8.7M | 67M | 188.5M | 39M | -530.8M | -20.4M | 542.4M | 273.1M | 65M |
| longTermNetDebtIssuance | 3.36B | -8.7M | 297M | -1.5M | -1M | -530.8M | -20.4M | 508.8M | 273.1M | 65M |
| shortTermNetDebtIssuance | - | - | -230M | 190M | 40M | - | - | 33.6M | - | - |
| netStockIssuance | -400K | -149.9M | -271M | -78.2M | 300K | 100000 | - | - | 200K | -99.5M |
| netCommonStockIssuance | -400K | -149.9M | -271M | -78.2M | 300K | 100000 | - | - | 200K | -99.5M |
| commonStockIssuance | -400K | - | 400K | 200K | 300K | 100000 | - | - | 200K | 300K |
| commonStockRepurchased | - | -149.9M | -271.4M | -78.4M | - | - | - | - | - | -99.8M |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | - | - | - | -129.6M | -484M | - | -158.6M | -172.1M | -177.5M | -176.8M |
| commonDividendsPaid | - | - | - | -129.6M | -484M | - | -158.6M | -172.1M | -177.5M | -176.8M |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | -13.7M | -7.3M | -6.1M | -6.1M | -4.9M | -9.5M | - | -6.1M | -35.2M | 1.3M |
| netCashProvidedByFinancingActivities | 3.35B | -165.9M | -210.1M | -25.4M | -449.6M | -540.2M | -179M | 364.2M | 60.6M | -212.7M |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 1.4B | 1.24B | 1.29B | 899.9M | 971.5M | 953.3M | 960.8M | 991.9M | 1B | 978.3M |
| costOfRevenue | 880.5M | 791.6M | 871.1M | 563M | 598.7M | 590.9M | 587.9M | 595M | 594.2M | 577.6M |
| grossProfit | 523.4M | 448.2M | 421.1M | 336.9M | 372.8M | 362.4M | 372.9M | 396.9M | 410.7M | 400.7M |
| researchAndDevelopmentExpenses | 16.2M | 16.6M | 15.8M | 12.1M | 12.4M | 11.5M | 12.8M | 11.8M | 14.5M | 10.7M |
| generalAndAdministrativeExpenses | - | - | - | - | - | - | - | - | - | - |
| sellingAndMarketingExpenses | - | - | - | - | - | - | - | - | - | - |
| sellingGeneralAndAdministrativeExpenses | 289.8M | 249.7M | 250.8M | 156.1M | 151.8M | 144.7M | 149.9M | 149.8M | 164.2M | 156.3M |
| otherExpenses | 50.6M | 300K | 200K | 30.1M | 146.5M | 100000 | 57.9M | -100000 | 148M | 7.6M |
| operatingExpenses | 356.6M | 266.6M | 266.8M | 198.3M | 310.7M | 156.3M | 220.6M | 161.5M | 326.7M | 174.6M |
| costAndExpenses | 1.24B | 1.06B | 1.14B | 761.3M | 909.4M | 747.2M | 808.5M | 756.5M | 920.9M | 752.2M |
| netInterestIncome | -62.3M | -65.6M | -65.4M | -37.8M | -2.9M | -3.8M | -1.93M | -1.7M | -1.9M | -3.1M |
| interestIncome | -2.4M | - | 2.4M | - | 8.3M | 7.4M | 7.2M | - | 7.6M | - |
| interestExpense | 59.9M | 65.6M | 67.8M | 37.8M | 11.2M | 11.2M | 9.13M | 1.7M | 9.5M | 3.1M |
| depreciationAndAmortization | 163M | 147.6M | 126.4M | 56.5M | 59.4M | 55.1M | 51.9M | 49.8M | 48.3M | 46.3M |
| ebitda | 269.3M | 323.8M | 154.2M | 225.2M | 94.1M | 261.3M | 211.43M | 285.1M | 153.3M | 280M |
| ebit | 106.3M | 176.2M | 27.8M | 168.7M | 34.7M | 206.2M | 159.53M | 235.3M | 105M | 233.7M |
| nonOperatingIncomeExcludingInterest | 60.5M | 5.4M | 126.5M | -30.1M | 27.4M | -100000 | -7.23M | 100000 | -21M | -7.6M |
| operatingIncome | 166.8M | 181.6M | 154.3M | 138.6M | 62.1M | 206.1M | 152.3M | 235.4M | 84M | 226.1M |
| totalOtherIncomeExpensesNet | -120.4M | -71M | -194.3M | -48.9M | -3.3M | -3.8M | -1.9M | -1.5M | -2M | -2.5M |
| incomeBeforeTax | 46.4M | 110.6M | -40M | 89.7M | 58.8M | 202.3M | 150.4M | 233.9M | 82M | 223.6M |
| incomeTaxExpense | 17.9M | 41.9M | 15.8M | 27.1M | 15.2M | 60.6M | 67M | 78.6M | 26.4M | 78.5M |
| netIncomeFromContinuingOperations | 28.5M | 68.7M | -55.8M | 62.6M | 43.6M | 141.7M | 83.4M | 155.3M | 55.6M | 145.1M |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 28.5M | 68.7M | -55.8M | 62.6M | 43.6M | 141.7M | 83.4M | 155.3M | 55.6M | 145.1M |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 28.5M | 68.7M | -55.8M | 62.6M | 43.6M | 141.7M | 83.4M | 155.3M | 55.6M | 145.1M |
| eps | 0.05 | 0.12 | -0.1 | 0.15 | 0.1 | 0.33 | 0.19 | 0.36 | 0.13 | 0.33 |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 344.4M | 374.9M | 587M | 391.6M | 562.7M | 539.1M | 368.1M | 360.1M | 365M | 433.8M |
| shortTermInvestments | 198.5M | 187.3M | 185M | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 542.9M | 562.2M | 772M | 391.6M | 562.7M | 539.1M | 368.1M | 360.1M | 365M | 433.8M |
| netReceivables | 520.8M | 316.8M | 368M | 328.9M | 328.9M | 270.6M | 346.8M | 366M | 312.7M | 311.6M |
| accountsReceivables | 441M | 311M | 359.7M | 323.2M | 328.9M | 270.6M | 346.8M | 366M | 312.7M | 311.6M |
| otherReceivables | 79.8M | 5.8M | 8.3M | 5.7M | - | - | - | - | - | - |
| inventory | 635.7M | 665.8M | 638M | 382.9M | 347.1M | 350.3M | 372.7M | 369M | 337.8M | 321.4M |
| prepaids | - | - | - | - | 100.6M | 70.5M | 83.7M | 75.3M | 68.2M | 68.8M |
| otherCurrentAssets | 127.4M | 174M | 248.8M | 2.07B | 362.5M | 259.6M | 279.6M | 272.8M | 344.7M | 277.4M |
| totalCurrentAssets | 1.83B | 1.72B | 2.03B | 3.17B | 1.7B | 1.49B | 1.45B | 1.44B | 1.43B | 1.41B |
| propertyPlantEquipmentNet | 3.32B | 3.33B | 3.25B | 2.3B | 2.24B | 2.18B | 2.19B | 2.14B | 2.1B | 2.02B |
| goodwill | 4.78B | 4.82B | 5.1B | 209.7M | 193.7M | 186M | 199.5M | 191M | 192.6M | 197.8M |
| intangibleAssets | 3.34B | 3.53B | 3.27B | 155.7M | 145.6M | 141.1M | 152M | 146.9M | 149.2M | 154.1M |
| goodwillAndIntangibleAssets | 8.12B | 8.35B | 8.37B | 365.4M | 339.3M | 327.1M | 351.5M | 337.9M | 341.8M | 351.9M |
| longTermInvestments | 20.8M | 21.5M | 22.7M | - | - | - | - | - | - | - |
| taxAssets | 355.8M | 346.8M | 359.9M | 883.2M | 884.9M | 855.6M | 923.3M | 944M | 984.4M | 972.7M |
| otherNonCurrentAssets | 45.9M | 39.7M | 44.1M | 66.6M | 64.5M | 58M | 61.2M | 59.3M | 59.3M | 62.3M |
| totalNonCurrentAssets | 11.86B | 12.09B | 12.04B | 3.62B | 3.53B | 3.42B | 3.52B | 3.48B | 3.48B | 3.4B |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 13.69B | 13.8B | 14.07B | 6.79B | 5.23B | 4.91B | 4.97B | 4.93B | 4.91B | 4.82B |
| totalPayables | 725.6M | 681.6M | 676.9M | 517.6M | 317M | 393.8M | 413.5M | 480.3M | 340.5M | 452.3M |
| accountPayables | 712.5M | 667.2M | 669.8M | 502.5M | 232.5M | 391.1M | 412M | 445.3M | 252M | 440M |
| otherPayables | 13.1M | 14.4M | 7.1M | 15.1M | 84.5M | 2.7M | 1.5M | 35M | 88.5M | 12.3M |
| accruedExpenses | 170.8M | 153.2M | 192.2M | 95.4M | 280.3M | 115.2M | 111.7M | 94.6M | 286.4M | 128.8M |
| shortTermDebt | 82.3M | 80.8M | 43.8M | - | 9.4M | 7.5M | 7.5M | 7.5M | 7.5M | 7.5M |
| capitalLeaseObligationsCurrent | - | - | 33.2M | 21.8M | 21.6M | 20.7M | 21.2M | 20.3M | 19M | 20.5M |
| taxPayables | 13.1M | - | - | 15.1M | 10.3M | 2.7M | 1.5M | 35M | 13M | 12.3M |
| deferredRevenue | - | - | - | - | - | - | - | - | - | - |
| otherCurrentLiabilities | 178.7M | 198.2M | 184.1M | 208.8M | 181.9M | 147.3M | 165.2M | 142.6M | 144.3M | 140M |
| totalCurrentLiabilities | 1.16B | 1.11B | 1.13B | 843.6M | 810.2M | 684.5M | 719.1M | 745.3M | 797.7M | 749.1M |
| longTermDebt | 4.49B | 4.68B | 4.97B | 2.52B | 1.11B | 1.1B | 1.13B | 1.11B | 1.12B | 1.13B |
| capitalLeaseObligationsNonCurrent | 212.2M | 216.1M | 194.4M | 63.3M | 63.9M | 63.7M | 65M | 62.4M | 59.4M | 63.3M |
| deferredRevenueNonCurrent | - | - | - | - | - | - | - | - | - | - |
| deferredTaxLiabilitiesNonCurrent | 399.7M | 564.6M | 479.9M | 129.2M | 121.1M | 116.4M | 116.9M | 110.3M | 107.5M | 104.6M |
| otherNonCurrentLiabilities | 1B | 835.7M | 970.2M | 969.4M | 963.1M | 847.1M | 967.7M | 962.8M | 974M | 875.3M |
| totalNonCurrentLiabilities | 6.11B | 6.29B | 6.62B | 3.69B | 2.26B | 2.12B | 2.28B | 2.25B | 2.26B | 2.17B |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | 212.2M | 216.1M | 227.6M | 85.1M | 85.5M | 84.4M | 86.2M | 82.7M | 78.4M | 83.8M |
| totalLiabilities | 7.26B | 7.41B | 7.75B | 4.53B | 3.07B | 2.81B | 3B | 2.99B | 3.05B | 2.92B |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 326.7M | 326.4M | 325.9M | 222.1M | 222.1M | 222.1M | 221.9M | 223.2M | 224.7M | 225.9M |
| retainedEarnings | 1.83B | 1.8B | 1.73B | 1.79B | 1.73B | 1.68B | 1.54B | 1.53B | 1.45B | 1.46B |
| additionalPaidInCapital | 4.32B | 4.31B | 4.3B | 279.8M | 271.9M | 265.7M | 264.1M | 259.4M | 256.5M | 249.8M |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 28.5M | 68.7M | -55.8M | 62.6M | 43.6M | 141.7M | 83.4M | 155.3M | 55.6M | 145.1M |
| depreciationAndAmortization | 163M | 147.6M | 126.4M | 56.5M | 59.4M | 55.1M | 51.9M | 49.8M | 48.3M | 46.3M |
| deferredIncomeTax | -23.5M | -2.18M | -5.99M | 13.8M | -32.7M | 22.6M | 30.6M | 41.6M | -34.8M | 20.3M |
| stockBasedCompensation | 8.8M | - | - | 6.9M | 5.3M | 5.4M | 8M | 4.3M | 7.7M | 8.2M |
| changeInWorkingCapital | -116.4M | -16.73M | -66.54M | 31.7M | -49.4M | 85.5M | -18M | -56M | -51.7M | 83.4M |
| accountsReceivables | -165.6M | 50.28M | 26.03M | 78.6M | -114.4M | 64.5M | 23.8M | 1.1M | -57.6M | 55.2M |
| inventory | 28.9M | -27.01M | -24.15M | -26.8M | 4.8M | 10.8M | 100000 | -31.4M | -21.1M | -18.4M |
| accountsPayables | 70.9M | -31.77M | -42.54M | 33.3M | 33.9M | -3.9M | -31.2M | 19.5M | -9.8M | 3.4M |
| otherWorkingCapital | -50.6M | -8.23M | -25.89M | -53.4M | 26.3M | 14.1M | -10.7M | -45.2M | 36.8M | 43.2M |
| otherNonCashItems | 74M | 2.27M | 50.03M | 35.4M | 119.2M | -17.2M | 23.3M | -9.9M | 139.6M | -12.9M |
| netCashProvidedByOperatingActivities | 134.4M | 199.66M | 48.1M | 206.9M | 145.4M | 293.1M | 179.2M | 185.1M | 164.7M | 290.4M |
| investmentsInPropertyPlantAndEquipment | -81.1M | -106.17M | -95.61M | -103.2M | -89.2M | -107.8M | -95.4M | -129.8M | -121.1M | -95.6M |
| acquisitionsNet | - | 139.77M | -3.98B | - | - | - | - | - | - | - |
| purchasesOfInvestments | - | -44.89M | -41.23M | - | - | - | - | - | - | - |
| salesMaturitiesOfInvestments | - | 44.89M | 41.23M | - | - | - | - | - | - | - |
| otherInvestingActivities | -6.9M | - | - | -2.1M | -4.4M | -3.9M | -6.2M | -10M | 600K | -5.1M |
| netCashProvidedByInvestingActivities | -88M | 33.59M | -4.07B | -105.3M | -93.6M | -111.7M | -101.6M | -139.8M | -120.5M | -100.7M |
| netDebtIssuance | -82.9M | -440.33M | 2.51B | 1.41B | -2.2M | -2.1M | -2.2M | -2.2M | -2.2M | 159.7M |
| longTermNetDebtIssuance | -82.9M | -440.33M | 2.51B | 1.41B | -2.2M | -2.1M | -2.2M | -2.2M | 227.8M | 159.7M |
| shortTermNetDebtIssuance | - | - | - | - | - | - | - | - | -230M | - |
| netStockIssuance | -13.7M | - | -6.3M | - | 7.3M | - | -74.9M | -75M | -75M | -74.9M |
| netCommonStockIssuance | -13.7M | - | -6.3M | - | 7.3M | - | -74.9M | -75M | -75M | -74.9M |
| commonStockIssuance | - | - | - | - | - | - | - | - | 100000 | 100000 |
| commonStockRepurchased | -13.7M | - | -6.3M | - | 7.3M | - | -74.9M | -75M | -75.1M | -75M |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| commonDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | 11.3M | -5.39M | -93571 | -6.3M | -7.3M | -5.1M | -2M | -200K | - | -4.8M |
| netCashProvidedByFinancingActivities | -85.3M | -445.72M | 2.5B | 1.4B | -2.2M | -7.2M | -79.1M | -77.4M | -77.2M | 80M |