WES
Western Midstream Partners, LP
Company overview
- Market capitalization
- $17.83B
- Employees
- 1,704
- Latest publication
- 2026-09-29
About Western Midstream Partners, LP
Western Midstream Partners, LP, together with its subsidiaries, operates as a midstream energy company primarily in the United States. The company is involved in gathering, compressing, treating, processing, and transporting natural gas; gathering, stabilizing, and transporting condensate, natural gas liquids (NGLs), and crude oil; and gathering and disposing of produced water. It also buys and sells residue, NGLs, and condensates. The company operates assets located in Texas, New Mexico, and the Rocky Mountains. It also provides water handling solutions. The company was formerly known as Western Gas Equity Partners, LP and changed its name to Western Midstream Partners, LP in February 2019. Western Midstream Partners, LP was incorporated in 2007 and is based in The Woodlands, Texas.
Financial statements
Income Quarterly
| Metric | Q1 20082008-03-31 · USD | Q4 20072007-12-31 · USD | Q3 20072007-09-30 · USD | Q2 20072007-06-30 · USD | Q1 20072007-03-31 · USD | Q4 20062006-12-31 · USD |
|---|---|---|---|---|---|---|
| Total Revenue | 81,422,000USD | 30,163,000USD | 28,806,000USD | 27,232,000USD | 29,921,000USD | 81,152,000USD |
| Cost Of Revenue | 46,307,000USD | 12,204,000USD | 9,636,000USD | 9,657,000USD | 11,216,000USD | 36,762,000USD |
| Gross Profit | 0USD | 73,409,000USD | 0USD | 0USD | 0USD | 44,390,000USD |
| Research Development | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Selling General Administrative | 1,960,000USD | 1,663,000USD | 897,000USD | 915,000USD | 1,309,000USD | 3,198,000USD |
| Unclassified Operating Expenses | -1,960,000USD | -1,663,000USD | — | — | -1,309,000USD | -3,198,000USD |
| Total Operating Expenses | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Operating Income | 25,373,000USD | 10,020,000USD | 11,912,000USD | 11,289,000USD | 12,024,000USD | 23,183,000USD |
| Interest Expense | 0USD | 1,878,000USD | 887,000USD | 3,617,000USD | 2,139,000USD | 9,631,000USD |
| Income Before Tax | 23,588,000USD | 8,142,000USD | 11,025,000USD | 7,672,000USD | 9,885,000USD | 13,526,000USD |
| Income Tax Expense | 8,467,000USD | 2,255,000USD | 4,023,000USD | 2,911,000USD | 3,535,000USD | 3,814,000USD |
| Net Income | 15,121,000USD | 5,887,000USD | 7,002,000USD | 4,761,000USD | 6,350,000USD | 9,712,000USD |
| Net Income From Continuing Ops | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Ebit | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Total Other Income Expense Net | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Minority Interest | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Discontinued Operations | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income Applicable To Common Shares | 15,121,000USD | 5,887,000USD | 7,002,000USD | 4,761,000USD | 6,350,000USD | 9,712,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20072007-12-31 · USD | FY 20062006-12-31 · USD |
|---|---|---|
| Total Revenue | 255,349,000USD | 81,152,000USD |
| Cost Of Revenue | 112,282,000USD | 36,762,000USD |
| Gross Profit | 143,067,000USD | 44,390,000USD |
| Selling General Administrative | 8,365,000USD | 3,198,000USD |
| Unclassified Operating Expenses | 77,132,000USD | — |
| Total Operating Expenses | 85,497,000USD | — |
| Operating Income | 63,714,000USD | 23,183,000USD |
| Interest Expense | 7,805,000USD | 0USD |
| Income Before Tax | 55,894,000USD | 13,526,000USD |
| Income Tax Expense | 19,424,000USD | 3,814,000USD |
| Net Income | 36,562,000USD | 9,712,000USD |
| Ebit | 63,714,000USD | — |
| Ebitda | 94,499,000USD | — |
| Depreciation And Amortization | 30,785,000USD | — |
| Total Other Income Expense Net | -7,820,000USD | — |
| Net Income Applicable To Common Shares | 24,000,000USD | 9,712,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 14,924,502,000USD | 14,998,420,000USD | 12,125,352,000USD | 12,159,529,000USD | 12,456,877,000USD | 13,144,785,000USD | 12,981,224,000USD | 12,180,501,000USD |
| Intangible Assets | 901,905,000USD | 913,758,000USD | 625,990,000USD | 633,907,000USD | 641,824,000USD | 649,740,000USD | 657,657,000USD | 665,574,000USD |
| Other Current Assets | 28,524,000USD | 35,811,000USD | 20,345,000USD | 34,503,000USD | 35,430,000USD | 32,763,000USD | 17,152,000USD | 23,327,000USD |
| Total Liab | 11,417,512,000USD | 10,835,298,000USD | 8,796,716,000USD | 8,826,092,000USD | 9,123,306,000USD | 9,769,615,000USD | 9,603,707,000USD | 8,756,492,000USD |
| Total Stockholder Equity | 3,365,791,000USD | 4,021,230,000USD | 3,182,172,000USD | 3,188,962,000USD | 3,193,410,000USD | 3,235,605,000USD | 3,236,827,000USD | 3,283,225,000USD |
| Other Current Liab | 294,125,000USD | 380,311,000USD | 256,825,000USD | 210,953,000USD | 180,502,000USD | 254,860,999USD | 187,248,000USD | 244,709,000USD |
| Common Stock | 3,365,791,000USD | 4,021,230,000USD | 3,182,172,000USD | 3,188,962,000USD | 3,193,410,000USD | 3,235,605,000USD | 3,236,827,000USD | 3,283,225,000USD |
| Good Will | 347,643,000USD | 353,257,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD |
| Cash | 647,495,000USD | 819,491,000USD | 177,288,000USD | 129,732,000USD | 448,447,000USD | 1,090,464,000USD | 1,124,737,000USD | 344,119,000USD |
| Cash And Short Term Investments | 647,495,000USD | 819,491,000USD | 177,288,000USD | 129,732,000USD | 448,447,000USD | 1,090,464,000USD | 1,124,737,000USD | 344,119,000USD |
| Total Current Assets | 1,539,407,000USD | 1,656,941,000USD | 917,051,000USD | 905,007,000USD | 1,189,894,000USD | 1,847,190,000USD | 1,832,688,000USD | 1,068,290,000USD |
| Total Current Liabilities | 1,407,157,000USD | 1,236,484,000USD | 640,472,000USD | 694,799,000USD | 1,010,929,000USD | 1,691,694,000USD | 1,646,195,000USD | 634,120,000USD |
| Current Deferred Revenue | 185,942,000USD | 22,883,000USD | 10,929,000USD | 10,887,000USD | 10,878,000USD | 11,055,000USD | 10,076,000USD | 11,172,000USD |
| Net Debt | 8,059,954,000USD | 8,110,050,999USD | 6,822,692,000USD | 6,868,932,000USD | 6,886,534,000USD | 7,049,913,000USD | 6,812,493,000USD | 6,802,480,000USD |
| Short Term Debt | 513,278,000USD | 514,120,000USD | 75,689,000USD | 74,556,000USD | 409,948,000USD | 1,069,929,000USD | 1,008,018,000USD | 8,507,000USD |
| Short Long Term Debt | 440,356,000USD | 440,205,000USD | — | — | 336,594,000USD | 1,000,076,000USD | 999,563,000USD | — |
| Short Long Term Debt Total | 8,707,449,000USD | 8,929,541,999USD | 6,999,980,000USD | 6,998,664,000USD | 7,334,981,000USD | 8,140,377,000USD | 7,937,230,000USD | 7,146,599,000USD |
| Long Term Debt | 8,183,025,000USD | 8,182,745,000USD | 6,907,951,000USD | 6,906,384,000USD | 6,904,841,000USD | 6,903,318,000USD | 6,901,814,000USD | 7,109,243,000USD |
| Long Term Investments | 495,751,000USD | 504,859,000USD | 510,628,000USD | 523,532,000USD | 527,526,000USD | 541,435,000USD | 535,172,000USD | 540,539,000USD |
| Net Receivables | 848,586,000USD | 788,803,000USD | 706,502,000USD | 728,796,000USD | 694,697,000USD | 721,449,000USD | 688,907,000USD | 698,604,000USD |
| Inventory | 14,802,000USD | 12,836,000USD | 12,916,000USD | 11,976,000USD | 11,320,000USD | 2,514,000USD | 1,892,000USD | 2,240,000USD |
| Accounts Payable | 413,812,000USD | 319,170,000USD | 297,029,000USD | 357,037,000USD | 357,278,000USD | 312,945,000USD | 387,158,000USD | 364,805,000USD |
| Property Plant Equipment Net | 11,294,693,000USD | 11,408,824,000USD | 9,726,347,000USD | 9,740,204,000USD | 9,727,094,000USD | 9,934,109,000USD | 9,695,591,000USD | 9,644,413,000USD |
| Property Plant Equipment Gross | 17,865,350,000USD | 17,648,375,000USD | 15,985,933,000USD | 15,846,749,000USD | 15,677,543,000USD | 15,509,910,000USD | 15,342,193,000USD | 15,147,641,000USD |
| Common Stock Shares Outstanding | 400,569,000shares | 402,464,000shares | 382,788,000shares | 382,326,000shares | 382,494,000shares | 382,918,000shares | 382,620,000shares | 382,253,000shares |
| Non Current Assets Total | 13,385,095,000USD | 13,341,479,000USD | 11,208,301,000USD | 11,254,522,000USD | 11,266,983,000USD | 11,297,595,000USD | 11,148,536,000USD | 11,112,211,000USD |
| Non Current Liabilities Total | 10,010,355,000USD | 9,598,814,000USD | 8,156,244,000USD | 8,131,293,000USD | 8,112,377,000USD | 8,077,921,000USD | 7,957,512,000USD | 8,122,372,000USD |
| Non Current Liabilities Other | 1,261,134,000USD | 864,509,000USD | 810,209,000USD | 790,270,000USD | 777,063,000USD | 751,400,000USD | 624,008,000USD | 597,052,000USD |
| Non Currrent Assets Other | 345,103,000USD | 153,652,000USD | 340,553,000USD | 352,096,000USD | 365,756,000USD | 136,700,000USD | 255,333,000USD | 256,902,000USD |
| Net Working Capital | 132,250,000USD | 420,457,000USD | 276,579,000USD | 210,208,000USD | 178,965,000USD | 155,496,000USD | 186,493,000USD | 434,170,000USD |
| Unclassified Current Liabilities | -440,356,000USD | -440,205,000USD | — | 41,366,000USD | -284,271,000USD | -957,171,999USD | -945,868,000USD | — |
| Unclassified Non Current Liabilities | 566,196,000USD | 551,560,000USD | 438,084,000USD | 434,639,000USD | 430,473,000USD | 423,203,000USD | 431,690,000USD | 416,077,000USD |
| Other Assets | — | 153,652,000USD | 316,723,000USD | 326,922,000USD | 337,752,000USD | 136,700,000USD | 228,088,000USD | — |
| Cash And Equivalents | — | 819,491,000USD | 177,288,000USD | 129,732,000USD | 448,447,000USD | 1,090,464,000USD | 1,124,737,000USD | — |
| Unclassified Non Current Assets | — | -146,523,000USD | -316,723,000USD | -326,922,000USD | -337,752,000USD | — | -228,088,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 14,998,420,000USD | 13,144,785,000USD | 12,471,607,000USD | 11,271,628,000USD | 11,273,079,000USD | 11,830,027,000USD | 12,346,453,000USD | 9,238,643,000USD |
| Intangible Assets | 913,758,000USD | 649,740,000USD | 681,408,000USD | 713,075,000USD | 744,742,000USD | 776,409,000USD | 809,391,000USD | 746,804,000USD |
| Other Current Assets | 35,811,000USD | 32,763,000USD | 35,778,000USD | 19,670,000USD | 1,897,000USD | 17,935,000USD | 93,000USD | 4,184,000USD |
| Total Liab | 10,835,298,000USD | 9,769,615,000USD | 9,442,477,000USD | 8,163,513,000USD | 8,177,319,000USD | 8,934,815,000USD | 9,001,160,000USD | 5,733,978,000USD |
| Total Stockholder Equity | 4,021,230,000USD | 3,235,605,000USD | 2,897,424,000USD | 2,971,709,000USD | 3,095,760,000USD | 2,895,212,000USD | 3,345,293,000USD | 3,504,665,000USD |
| Other Current Liab | 380,311,000USD | 254,860,999USD | 292,824,000USD | 220,967,000USD | 280,441,000USD | 279,897,000USD | 165,294,000USD | 142,129,000USD |
| Common Stock | 4,021,230,000USD | 3,235,605,000USD | 2,897,424,000USD | 2,971,709,000USD | 2,958,073,000USD | 2,761,131,000USD | 3,195,723,000USD | 2,339,906,000USD |
| Good Will | 353,257,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 4,783,000USD | 445,800,000USD | 416,160,000USD |
| Other Assets | 153,652,000USD | 136,700,000USD | 119,479,000USD | 80,782,000USD | 86,971,000USD | 1,395,826,000USD | 334,217,000USD | 322,792,000USD |
| Cash | 819,491,000USD | 1,090,464,000USD | 272,787,000USD | 286,656,000USD | 201,999,000USD | 444,922,000USD | 99,962,000USD | 92,142,000USD |
| Cash And Equivalents | 819,491,000USD | 1,090,464,000USD | 272,787,000USD | 286,656,000USD | 201,999,000USD | 444,922,000USD | 99,962,000USD | 92,142,000USD |
| Cash And Short Term Investments | 819,491,000USD | 1,090,464,000USD | 272,787,000USD | 286,656,000USD | 201,999,000USD | 444,922,000USD | 99,962,000USD | 92,142,000USD |
| Total Current Assets | 1,656,941,000USD | 1,847,190,000USD | 992,410,000USD | 900,425,000USD | 684,764,000USD | 943,064,000USD | 402,412,000USD | 335,824,000USD |
| Total Current Liabilities | 1,236,484,000USD | 1,691,694,000USD | 1,304,056,000USD | 903,857,000USD | 1,140,197,000USD | 960,935,000USD | 485,954,000USD | 536,857,000USD |
| Current Deferred Revenue | 22,883,000USD | 11,055,000USD | 16,866,000USD | 20,903,000USD | 27,763,000USD | 31,477,000USD | 19,659,000USD | 16,403,000USD |
| Net Debt | 8,110,050,999USD | 7,049,913,000USD | 7,688,235,000USD | 6,542,366,000USD | 6,198,617,000USD | 6,970,910,000USD | 7,851,603,000USD | 4,695,239,000USD |
| Short Term Debt | 514,120,000USD | 1,069,929,000USD | 629,007,000USD | 226,122,000USD | 505,932,000USD | 438,870,000USD | 7,873,000USD | 28,000,000USD |
| Short Long Term Debt | 440,205,000USD | 1,000,076,000USD | 610,312,000USD | 213,121,000USD | 502,138,000USD | 430,606,000USD | — | 28,000,000USD |
| Short Long Term Debt Total | 8,929,541,999USD | 8,140,377,000USD | 7,961,022,000USD | 6,829,022,000USD | 6,906,548,000USD | 7,854,702,000USD | 7,959,438,000USD | 4,815,381,000USD |
| Long Term Debt | 8,182,745,000USD | 6,903,318,000USD | 7,254,888,000USD | 6,565,422,000USD | 6,399,083,000USD | 7,415,832,000USD | 7,951,565,000USD | 4,787,381,000USD |
| Long Term Investments | 504,859,000USD | 541,435,000USD | 904,535,000USD | 944,696,000USD | 1,167,187,000USD | 1,224,813,000USD | 1,545,717,000USD | 1,105,279,000USD |
| Net Receivables | 788,803,000USD | 721,449,000USD | 681,288,000USD | 590,302,000USD | 467,129,000USD | 471,194,000USD | 272,331,000USD | 231,155,000USD |
| Inventory | 12,836,000USD | 2,514,000USD | 2,557,000USD | 3,797,000USD | 3,370,000USD | 882,000USD | 24,350,000USD | 6,370,000USD |
| Accounts Payable | 319,170,000USD | 312,945,000USD | 362,451,000USD | 360,562,000USD | 326,061,000USD | 210,691,000USD | 293,128,000USD | 350,325,000USD |
| Property Plant Equipment Net | 11,408,824,000USD | 9,934,109,000USD | 9,739,295,000USD | 8,608,687,000USD | 8,512,907,000USD | 8,709,945,000USD | 9,064,931,000USD | 6,612,073,000USD |
| Property Plant Equipment Gross | 17,648,375,000USD | 15,509,910,000USD | 14,945,431,000USD | 13,365,593,000USD | 12,846,078,000USD | 8,709,945,000USD | 9,068,916,000USD | 8,410,353,000USD |
| Common Stock Shares Outstanding | 402,464,000shares | 382,455,000shares | 384,408,000shares | 396,236,000shares | 411,309,000shares | 435,554,000shares | 415,794,000shares | 218,936,000shares |
| Non Current Assets Total | 13,341,479,000USD | 11,297,595,000USD | 11,479,197,000USD | 10,371,203,000USD | 10,588,315,000USD | 10,886,963,000USD | 11,944,041,000USD | 8,902,819,000USD |
| Non Current Liabilities Total | 9,598,814,000USD | 8,077,921,000USD | 8,138,421,000USD | 7,259,656,000USD | 7,037,122,000USD | 7,973,880,000USD | 8,515,206,000USD | 5,197,121,000USD |
| Non Current Liabilities Other | 864,509,000USD | 751,400,000USD | 480,212,000USD | 675,650,000USD | 325,806,000USD | 535,853,000USD | 544,742,000USD | 400,043,000USD |
| Non Currrent Assets Other | 153,652,000USD | 136,700,000USD | 119,479,000USD | 80,782,000USD | 2,075,408,000USD | 2,177,018,000USD | 2,619,110,000USD | 272,806,000USD |
| Net Working Capital | 420,457,000USD | 155,496,000USD | -311,646,000USD | -3,432,000USD | -455,433,000USD | -17,871,000USD | -83,542,000USD | -201,033,000USD |
| Unclassified Non Current Assets | -146,523,000USD | — | — | — | -2,003,683,000USD | -3,401,831,000USD | -2,875,125,000USD | -573,095,000USD |
| Unclassified Current Liabilities | -440,205,000USD | -957,171,999USD | -607,404,000USD | -137,818,000USD | -502,138,000USD | -430,606,000USD | — | -28,000,000USD |
| Unclassified Non Current Liabilities | 551,560,000USD | 423,203,000USD | 403,321,000USD | -652,596,000USD | -301,256,000USD | -558,048,000USD | -560,606,000USD | -712,171,000USD |
| Deferred Long Term Liab | — | — | — | 14,424,000USD | 12,425,000USD | 22,195,000USD | 18,899,000USD | 9,697,000USD |
| Retained Earnings | — | — | — | 1,217,103,000USD | 1,665,310,000USD | — | — | — |
| Other Liab | — | — | — | 656,756,000USD | 601,064,000USD | 558,048,000USD | 560,606,000USD | 712,171,000USD |
| Accumulated Depreciation | — | — | — | -4,823,993,000USD | -4,333,171,000USD | -3,931,800,000USD | -3,290,740,000USD | -2,638,155,000USD |
| Net Tangible Assets | — | — | — | 2,390,257,000USD | 2,208,548,000USD | 2,114,020,000USD | 1,940,532,000USD | 2,341,701,000USD |
| Unclassified Equity | — | — | — | -1,217,103,000USD | -1,527,623,000USD | 134,081,000USD | 3,440,310,000USD | 4,013,179,000USD |
| Unclassified Current Assets | — | — | — | — | 10,369,000USD | -1,216,682,000USD | -1,280,041,000USD | -843,306,000USD |
| Short Term Investments | — | — | — | — | — | 1,224,813,000USD | 1,285,717,000USD | 845,279,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | -3,290,740,000USD | -2,848,420,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 342,390,000USD | 1,215,550,000USD | 331,730,000USD | 333,750,000USD | 316,318,000USD | 325,854,000USD | 295,892,000USD | 369,841,000USD |
| Depreciation | 200,426,000USD | 710,778,000USD | 170,323,000USD | 172,113,000USD | 170,460,000USD | 162,990,000USD | 166,015,000USD | 163,432,000USD |
| Stock Based Compensation | 10,854,000USD | 21,386,000USD | 10,456,000USD | 10,817,000USD | 8,144,000USD | 8,840,000USD | 8,759,000USD | 10,536,000USD |
| Other Non Cash Items | 46,225,000USD | -786,130,000USD | 56,483,000USD | 35,391,000USD | 9,964,000USD | 33,594,000USD | 8,605,000USD | -26,527,999USD |
| Change To Account Receivables | -50,226,000USD | 16,853,000USD | 21,956,000USD | -31,425,000USD | -9,486,000USD | -30,203,000USD | 12,683,000USD | 28,436,000USD |
| Change To Inventory | -7,272,000USD | — | — | — | — | — | -22,427,000USD | — |
| Change In Working Capital | -109,870,000USD | 133,616,000USD | 23,403,000USD | 25,464,000USD | 4,866,000USD | 35,265,000USD | 58,098,000USD | 129,913,999USD |
| Total Cash From Operating Activities | 479,792,000USD | 563,036,000USD | 582,163,000USD | 567,017,000USD | 511,465,000USD | 557,736,000USD | 551,288,000USD | 636,688,000USD |
| Capital Expenditures | -235,726,000USD | -222,208,000USD | -184,758,000USD | -178,623,000USD | -142,402,000USD | -238,326,000USD | -189,434,000USD | -211,864,000USD |
| Free Cash Flow | 244,066,000USD | 340,828,000USD | 397,405,000USD | 388,394,000USD | 369,063,000USD | 319,410,000USD | 361,854,000USD | 424,824,000USD |
| Total Cashflows From Investing Activities | -244,766,000USD | -614,305,000USD | -173,481,000USD | -177,014,000USD | -140,790,000USD | -233,611,000USD | -190,701,000USD | -20,265,000USD |
| Net Borrowings | -132,000USD | 1,105,459,000USD | 0USD | -337,929,000USD | -663,831,000USD | -150,000USD | 790,399,000USD | — |
| Total Cash From Financing Activities | -407,022,000USD | 693,472,000USD | -361,126,000USD | -708,718,000USD | -1,012,982,000USD | -358,398,000USD | 420,031,000USD | -567,550,000USD |
| Dividends Paid | -379,675,000USD | -379,521,000USD | -355,254,000USD | -355,253,000USD | -347,356,000USD | -340,914,000USD | -340,859,000USD | -340,858,000USD |
| Change In Cash | -171,996,000USD | 642,203,000USD | 47,556,000USD | -318,715,000USD | -642,307,000USD | -34,273,000USD | 780,618,000USD | 48,873,000USD |
| Begin Period Cash Flow | 819,491,000USD | 177,288,000USD | 129,732,000USD | 448,447,000USD | 1,084,446,000USD | 1,124,737,000USD | 344,119,000USD | 295,246,000USD |
| End Period Cash Flow | 647,495,000USD | 819,491,000USD | 177,288,000USD | 129,732,000USD | 442,139,000USD | 1,090,464,000USD | 1,124,737,000USD | 344,119,000USD |
| Other Cashflows From Investing Activities | -7,272,000USD | -836,513,000USD | 11,149,000USD | 1,594,000USD | 1,612,000USD | 14,391,000USD | -1,267,000USD | -14,603,000USD |
| Other Cashflows From Financing Activities | -40,676,000USD | -27,607,000USD | -10,414,000USD | -7,993,000USD | -1,795,000USD | -13,994,000USD | -29,509,000USD | -9,610,000USD |
| Unclassified Operating Cash Flow | -10,233,000USD | -732,164,000USD | -10,232,000USD | -10,518,000USD | — | -8,807,000USD | 13,919,000USD | -10,507,000USD |
| Unclassified Financing Cash Flow | 13,461,000USD | — | 4,542,000USD | -7,543,000USD | — | — | — | -217,082,000USD |
| Unclassified Investing Cash Flow | — | 444,416,000USD | 161,656,000USD | 173,989,000USD | 140,790,000USD | 220,645,000USD | 190,701,000USD | 221,197,000USD |
| Investments | — | — | -161,528,000USD | -173,974,000USD | -140,790,000USD | -230,321,000USD | -190,701,000USD | -14,995,000USD |
| Sale Purchase Of Stock | — | — | — | — | — | — | 0USD | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 1,215,550,000USD | 1,612,883,000USD | 1,050,681,000USD | 1,251,456,000USD | 943,999,000USD | 516,852,000USD | 807,700,000USD | 448,512,000USD |
| Depreciation | 710,778,000USD | 650,428,000USD | 600,668,000USD | 582,365,000USD | 551,629,000USD | 491,086,000USD | 483,255,000USD | 337,536,000USD |
| Stock Based Compensation | 50,195,000USD | 37,413,000USD | 31,424,000USD | 27,783,000USD | 34,588,000USD | 14,604,000USD | 15,494,000USD | 6,431,000USD |
| Other Non Cash Items | 8,650,000USD | -287,481,000USD | 58,411,000USD | -112,964,000USD | 30,625,000USD | 581,517,000USD | 2,231,000USD | 218,129,000USD |
| Change To Account Receivables | 36,027,000USD | -42,796,000USD | -78,324,000USD | -116,296,000USD | -28,965,000USD | -147,041,000USD | -45,033,000USD | -56,707,000USD |
| Change To Inventory | -20,130,000USD | -18,284,000USD | -32,329,000USD | -9,468,000USD | -57,757,000USD | -57,757,000USD | 236,000USD | 752,000USD |
| Change In Working Capital | 206,339,000USD | 81,258,000USD | -94,027,000USD | -49,213,000USD | 215,781,000USD | 30,063,000USD | 7,811,000USD | 3,621,000USD |
| Total Cash From Operating Activities | 2,192,722,000USD | 2,108,712,000USD | 1,648,201,000USD | 1,701,426,000USD | 1,766,852,000USD | 1,637,418,000USD | 1,324,100,000USD | 1,016,695,000USD |
| Capital Expenditures | -727,991,000USD | -833,856,000USD | -735,080,000USD | -487,228,000USD | -313,674,000USD | -423,091,000USD | -1,188,829,000USD | -1,193,896,000USD |
| Free Cash Flow | 1,464,731,000USD | 1,274,856,000USD | 913,121,000USD | 1,214,198,000USD | 1,453,178,000USD | 1,214,327,000USD | 135,271,000USD | -177,201,000USD |
| Total Cashflows From Investing Activities | -1,085,206,000USD | -39,168,000USD | -1,607,291,000USD | -218,237,000USD | -257,538,000USD | -448,254,000USD | -3,387,853,000USD | -1,459,798,000USD |
| Net Borrowings | 103,699,000USD | 34,879,000USD | 1,090,721,000USD | -127,332,000USD | -974,597,000USD | -102,016,000USD | 2,703,671,000USD | 1,306,351,000USD |
| Total Cash From Financing Activities | -1,383,590,000USD | -1,253,282,000USD | -58,827,000USD | -1,398,532,000USD | -1,752,237,000USD | -844,204,000USD | 2,071,573,000USD | 455,657,000USD |
| Dividends Paid | -1,431,024,000USD | -1,272,152,000USD | -1,142,217,000USD | -735,755,000USD | -533,758,000USD | -695,834,000USD | -969,073,000USD | -502,457,000USD |
| Sale Purchase Of Stock | 0USD | 0USD | -134,602,000USD | -487,590,000USD | -217,465,000USD | -32,535,000USD | -855,000USD | -13,529,000USD |
| Change In Cash | -276,074,000USD | 816,262,000USD | -17,917,000USD | 84,657,000USD | -242,923,000USD | 344,960,000USD | 7,820,000USD | 12,554,000USD |
| Begin Period Cash Flow | 1,084,446,000USD | 268,184,000USD | 286,101,000USD | 201,999,000USD | 444,922,000USD | 99,962,000USD | 92,142,000USD | 79,588,000USD |
| End Period Cash Flow | 808,372,000USD | 1,084,446,000USD | 268,184,000USD | 286,656,000USD | 201,999,000USD | 444,922,000USD | 99,962,000USD | 92,142,000USD |
| Other Cashflows From Investing Activities | -357,215,000USD | 804,821,000USD | 6,688,000USD | 245,221,000USD | 14,751,000USD | -56,812,000USD | -128,051,000USD | 29,545,000USD |
| Other Cashflows From Financing Activities | -48,292,000USD | -16,009,000USD | 127,271,000USD | 1,343,361,000USD | -41,535,000USD | 21,087,000USD | 4,508,749,000USD | -258,554,000USD |
| Investments | — | -39,168,000USD | -400,569,000USD | 63,897,000USD | -257,538,000USD | 32,160,000USD | 30,256,000USD | 25,607,000USD |
| Unclassified Investing Cash Flow | — | 29,035,000USD | -478,330,000USD | -40,127,000USD | 298,923,000USD | — | -2,101,229,000USD | -321,054,000USD |
| Change To Liabilities | — | — | — | -7,812,000USD | 114,887,000USD | 144,437,000USD | -30,866,000USD | 31,903,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 84,657,000USD | -242,923,000USD | 344,960,000USD | 7,820,000USD | 12,554,000USD |
| Unclassified Financing Cash Flow | — | — | — | -1,391,216,000USD | — | -34,906,000USD | -4,170,919,000USD | -76,154,000USD |
| Issuance Of Capital Stock | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 99,616,000 | USD | 0001423902-26-000044 |
| Q1 2026Quarterly · 2026-03-31 | Product | Service Fee Based | 933,302,000 | USD | 0001423902-26-000044 |
| Q1 2026Quarterly · 2026-03-31 | Product | Service Product Based | 88,767,000 | USD | 0001423902-26-000044 |
| Q4 2025Quarterly · 2025-12-31 | Product | Product | 69,803,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Service Fee Based | 910,183,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Service Product Based | 50,253,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Product | 194,681,000 | USD | 0001423902-26-000030 |
| FY 2025Yearly · 2025-12-31 | Product | Service Fee Based | 3,453,052,000 | USD | 0001423902-26-000030 |
| FY 2025Yearly · 2025-12-31 | Product | Service Product Based | 193,866,000 | USD | 0001423902-26-000030 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 50,129,000 | USD | 0001423902-25-000106 |
| Q3 2025Quarterly · 2025-09-30 | Product | Service Fee Based | 868,253,000 | USD | 0001423902-25-000106 |
| Q3 2025Quarterly · 2025-09-30 | Product | Service Product Based | 33,919,000 | USD | 0001423902-25-000106 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 40,280,000 | USD | 0001423902-25-000067 |
| Q2 2025Quarterly · 2025-06-30 | Product | Service Fee Based | 851,419,000 | USD | 0001423902-25-000067 |
| Q2 2025Quarterly · 2025-06-30 | Product | Service Product Based | 50,442,000 | USD | 0001423902-25-000067 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 34,469,000 | USD | 0001423902-26-000044 |
| Q1 2025Quarterly · 2025-03-31 | Product | Service Fee Based | 823,197,000 | USD | 0001423902-26-000044 |
| Q1 2025Quarterly · 2025-03-31 | Product | Service Product Based | 59,252,000 | USD | 0001423902-26-000044 |
| Q4 2024Quarterly · 2024-12-31 | Product | Product | 31,024,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Service Fee Based | 858,896,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Service Product Based | 38,455,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Product | Product | 140,100,000 | USD | 0001423902-26-000030 |
| FY 2024Yearly · 2024-12-31 | Product | Service Fee Based | 3,248,262,000 | USD | 0001423902-26-000030 |
| FY 2024Yearly · 2024-12-31 | Product | Service Product Based | 215,776,000 | USD | 0001423902-26-000030 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 19,673,000 | USD | 0001423902-25-000106 |
| Q3 2024Quarterly · 2024-09-30 | Product | Service Fee Based | 814,319,000 | USD | 0001423902-25-000106 |
| Q3 2024Quarterly · 2024-09-30 | Product | Service Product Based | 49,115,000 | USD | 0001423902-25-000106 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 50,111,000 | USD | 0001423902-25-000067 |
| Q2 2024Quarterly · 2024-06-30 | Product | Service Fee Based | 793,785,000 | USD | 0001423902-25-000067 |
| Q2 2024Quarterly · 2024-06-30 | Product | Service Product Based | 61,466,000 | USD | 0001423902-25-000067 |
| FY 2023Yearly · 2023-12-31 | Product | Product | 145,024,000 | USD | 0001423902-26-000030 |
| FY 2023Yearly · 2023-12-31 | Product | Service Fee Based | 2,768,757,000 | USD | 0001423902-26-000030 |
| FY 2023Yearly · 2023-12-31 | Product | Service Product Based | 191,727,000 | USD | 0001423902-26-000030 |
| FY 2022Yearly · 2022-12-31 | Product | Product | 399,023,000 | USD | 0001423902-25-000033 |
| FY 2022Yearly · 2022-12-31 | Product | Service Fee Based | 2,602,053,000 | USD | 0001423902-25-000033 |
| FY 2022Yearly · 2022-12-31 | Product | Service Product Based | 249,692,000 | USD | 0001423902-25-000033 |
| FY 2021Yearly · 2021-12-31 | Product | Product | 290,947,000 | USD | 0001423902-24-000022 |
| FY 2021Yearly · 2021-12-31 | Product | Service Fee Based | 2,283,584,000 | USD | 0001423902-24-000022 |
| FY 2021Yearly · 2021-12-31 | Product | Service Product Based | 122,584,000 | USD | 0001423902-24-000022 |
| FY 2020Yearly · 2020-12-31 | Product | Product | 138,559,000 | USD | 0001423902-23-000023 |
| FY 2020Yearly · 2020-12-31 | Product | Service Fee Based | 2,360,680,000 | USD | 0001423902-23-000023 |
| FY 2020Yearly · 2020-12-31 | Product | Service Product Based | 48,369,000 | USD | 0001423902-23-000023 |
| FY 2019Yearly · 2019-12-31 | Product | Product | 287,055,000 | USD | 0001423902-22-000008 |
| FY 2019Yearly · 2019-12-31 | Product | Service Fee Based | 2,388,191,000 | USD | 0001423902-22-000008 |
| FY 2019Yearly · 2019-12-31 | Product | Service Product Based | 70,127,000 | USD | 0001423902-22-000008 |
| FY 2018Yearly · 2018-12-31 | Product | Product | 310,895,000 | USD | 0001423902-21-000007 |
| FY 2018Yearly · 2018-12-31 | Product | Service Fee Based | 1,905,728,000 | USD | 0001423902-21-000007 |
| FY 2018Yearly · 2018-12-31 | Product | Service Product Based | 88,785,000 | USD | 0001423902-21-000007 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.