LHX L3Harris Technologies, Inc. Common Stock
$308,41
Kurs · Mai 22, 2026
Fundamentaldaten per Apr 30, 2026
52W-Spanne
$238–$379
50% of range
Analystenbewertung
BUY
25 analysts
Kursziel
$382
+24% upside
P/E (TTM)
35.7
ROE
8.2%
Nettogewinnmarge
—
LHX Aktien-Snapshot Kurs, Marktkapitalisierung, P/E, EPS, ROE, Schulden/Eigenkapital, 52-Wochen-Spanne
Kurs
$308.41
Marktkapitalisierung
$56.89B
P/E (TTM)
35.7
EPS (TTM)
$8.53
Umsatz (TTM)
$21.32B
Dividendenrendite
1.6%
ROE
8.2%
Verschuldungsgrad
0.5
52W-Spanne
$238 – $379
LHX Aktienkurs-Chart Täglich OHLCV mit technischen Indikatoren — Schwenken, Zoom und Ansicht anpassen
Configure
10-Jahres-Performance Umsatz-, Nettoergebnis-, Margen- und EPS-Trends
Umsatz & Nettoergebnis
$21.32B
2017-06-30
→
2025-01-03
EPS
$8.53
2017-06-30
→
2026-01-02
Freier Cashflow
$2.68B
2017-06-30
→
2026-01-02
Margen
—
Bewertung P/E-, P/S-, P/B-, EV/EBITDA-Verhältnisse — ist die Aktie teuer oder günstig?
Kennzahl
5-Jahres-Trend
LHX
Peer-Median
P/E (TTM)
35.7
38.7
P/S (TTM) (K/V (TTM))
1.5
3.6
P/B (K/B)
2.9
10.7
EV / EBITDA
19.9
—
Price / FCF (Kurs / FCF)
21.2
—
Rentabilität Brutto-, Betriebs- und Nettomargen; ROE, ROA, ROIC
Kennzahl
5-Jahres-Trend
LHX
Peer-Median
ROA
3.9%
7.1%
ROE
8.2%
28.1%
ROIC
5.8%
—
Finanzielle Gesundheit Verschuldung, Liquidität, Solvenz — Bilanzstärke
Kennzahl
5-Jahres-Trend
LHX
Peer-Median
Debt / Equity (Fremdkapital / Eigenkapital)
0.5
66.3
Current Ratio (Liquiditätsgrad)
1.2
1.2
Quick Ratio
0.3
—
Wachstum Umsatz-, EPS- und Nettoergebniswachstum: YoY, 3-Jahres-CAGR, 5-Jahres-CAGR
Kennzahl
5-Jahres-Trend
LHX
Peer-Median
Revenue YoY (Umsatz YoY)
9.8%
—
Revenue CAGR 3Y (Umsatz CAGR 3J)
6.2%
—
EPS YoY (EPS VjV)
8.4%
—
Net Income YoY (Nettogewinn YoY)
6.9%
—
Kapitaleffizienz Umsatz pro Vermögenswert, Lagerumschlag, Forderungsumschlag
Kennzahl
5-Jahres-Trend
LHX
Peer-Median
Payout Ratio (Ausschüttungsquote)
56.2%
—
Dividenden Rendite, Ausschüttungsquote, Dividendenhistorie, 5-Jahres-CAGR
Dividendenrendite
1.6%
Ausschüttungsquote
56.2%
5J Div CAGR
—
| Ex-Datum | Betrag |
|---|---|
| 6. März 2026 | $1,2500 |
| 17. November 2025 | $1,2000 |
| 5. September 2025 | $1,2000 |
| 3. Juni 2025 | $1,2000 |
| 10. März 2025 | $1,2000 |
| 18. November 2024 | $1,1600 |
| 6. September 2024 | $1,1600 |
| 4. Juni 2024 | $1,1600 |
| 7. März 2024 | $1,1600 |
| 16. November 2023 | $1,1400 |
| 1. September 2023 | $1,1400 |
| 1. Juni 2023 | $1,1400 |
| 9. März 2023 | $1,1400 |
| 17. November 2022 | $1,1200 |
| 1. September 2022 | $1,1200 |
| 2. Juni 2022 | $1,1200 |
| 10. März 2022 | $1,1200 |
| 18. November 2021 | $1,0200 |
| 2. September 2021 | $1,0200 |
| 28. Mai 2021 | $1,0200 |
LHX Analysten-Konsens Bullische und bärische Analystenmeinungen, 12-Monats-Kursziel, Aufwärtspotenzial
KAUF
25 Analysten
- Starker Kauf 7 28,0%
- Kauf 12 48,0%
- Halten 6 24,0%
- Verkauf 0 0,0%
- Starker Verkauf 0 0,0%
12-Monats-Kursziel
19 Analysten · 2026-05-25
Median
$390.00
Jetzt
$308.41
Tief
$300.00
Hoch
$443.00
Median-Ziel
$390.00
+26,5%
Mittelwert-Ziel
$381.95
+23,8%
Ergebnisverlauf EPS Ist vs. Schätzung, Überraschung %, Beat-Rate, nächstes Ergebnisdatum
Durchschn. Überraschung
0.13%
| Zeitraum | EPS Actual | EPS est. | Überraschung |
|---|---|---|---|
| 31. März 2026 | $2.72 | $2.57 | 0.15% |
| 31. Dezember 2025 | $2.86 | $2.79 | 0.07% |
| 30. September 2025 | $2.70 | $2.60 | 0.10% |
| 30. Juni 2025 | $2.78 | $2.52 | 0.26% |
| 31. März 2025 | $2.41 | $2.34 | 0.07% |
Vergleich mit Konkurrenten Wichtige Kennzahlen im Vergleich zu Branchenkollegen
| Ticker | Marktkapitalisierung | P/E | Umsatz Vj. | Nettomarge | ROE | Bruttogewinnmarge |
|---|---|---|---|---|---|---|
| LHX | $56.89B | 35.7 | 9.8% | — | 8.2% | — |
| HWM | $82.34B | 55.3 | 11.1% | 18.3% | 29.0% | — |
| GD | $91.03B | 21.8 | 10.1% | 8.0% | 17.1% | — |
| NOC | $80.97B | 19.6 | 2.2% | 10.0% | 26.4% | — |
| RKLB | $37.92B | -188.5 | 38.0% | -32.9% | -16.4% | 34.4% |
| TDG | — | 41.1 | 11.2% | 23.5% | -26.0% | 60.1% |
| HEI | — | — | — | — | — | — |
| AXON | $45.55B | 376.1 | 33.5% | 4.5% | 4.2% | 59.7% |
| CW | $20.32B | 42.8 | 12.1% | 13.8% | 19.4% | 37.2% |
| FTAI | — | — | — | — | — | — |
| ATI | $15.90B | 41.0 | 5.2% | 8.8% | 22.1% | 21.9% |
Vollständige Fundamentaldaten Alle Kennzahlen nach Jahr — Gewinn- und Verlustrechnung, Bilanz, Cashflow
Gewinn- und Verlustrechnung 16
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | $21.32B | $19.42B | $17.06B | $17.81B | $18.19B | $12.86B | $6.80B | $6.17B | $5.90B | $5.99B | $3.88B | |
| Cost of Revenue | · | $15.80B | $14.31B | $12.13B | $12.44B | $14.31B | $9.09B | $4.47B | $4.07B | $3.85B | $3.83B | $2.37B | |
| SG&A Expense | $3.43B | $3.57B | $3.31B | $3.00B | $3.28B | $3.31B | $2.54B | $1.24B | $1.18B | · | · | · | |
| Operating Expenses | · | · | · | · | · | · | · | $1.24B | $1.18B | $1.15B | $1.10B | $883M | |
| Operating Income | $2.11B | $1.92B | $1.43B | $1.13B | $2.11B | $2.16B | · | $1.45B | $1.12B | $1.07B | $1.05B | · | |
| Interest Expense | · | · | · | · | · | $270M | $217M | $169M | $170M | $172M | $183M | $130M | |
| Interest Income | · | · | · | · | · | $16M | $13M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-op | $419M | $354M | $338M | $425M | $24M | $12M | · | $2M | $156M | $0 | $0 | $-108M | |
| Pretax Income | $1.93B | $1.60B | $1.22B | $1.27B | $2.28B | $1.32B | $1.49B | $1.11B | $908M | $889M | $884M | $396M | |
| Income Tax | $326M | $85M | $23M | $212M | $440M | $234M | $146M | $160M | $206M | $261M | $273M | $109M | |
| Net Income | $1.61B | $1.50B | $1.23B | $1.06B | $1.85B | $1.12B | $1.33B | $949M | $699M | $543M | $324M | $334M | |
| EPS (Basic) | $8.57 | $7.91 | $6.47 | $5.54 | $9.17 | $5.23 | $8.04 | $8.03 | $5.88 | $4.42 | $2.61 | $3.15 | |
| EPS (Diluted) | $8.53 | $7.87 | $6.44 | $5.49 | $9.09 | $5.19 | $7.89 | $7.86 | $5.76 | $4.36 | $2.59 | $3.11 | |
| Shares (Basic) | 187,400,000 | 189,800,000 | 189,600,000 | 191,800,000 | 201,300,000 | 214,000,000 | 166,000,000 | 118,000,000 | 118,600,000 | 122,600,000 | 123,800,000 | 105,700,000 | |
| Shares (Diluted) | 188,400,000 | 190,700,000 | 190,600,000 | 193,500,000 | 203,200,000 | 215,900,000 | 169,000,000 | 120,500,000 | 121,100,000 | 124,300,000 | 125,000,000 | 106,800,000 | |
| EBITDA | $3.33B | $3.21B | $2.59B | $2.76B | $4.31B | $1.03B | · | $258M | $1.38B | $311M | $361M | $244M |
Bilanz 27
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.07B | $615M | $560M | $880M | $941M | $1.28B | $824M | $530M | $288M | $484M | $487M | $481M | |
| Receivables | $1.37B | $1.07B | $1.23B | $1.25B | $1.04B | $1.34B | $1.22B | $457M | $466M | $365M | $674M | $1.17B | |
| Inventory | $1.22B | $1.33B | $1.47B | $1.29B | $982M | $973M | $1.22B | $360M | $411M | $392M | $867M | $1.01B | |
| Other Current Assets | $484M | $461M | $430M | $298M | $272M | $246M | $392M | $100M | $103M | $101M | $124M | $165M | |
| Current Assets | $8.59B | $8.22B | $8.05B | $6.75B | $6.36B | $6.67B | $6.31B | $2.58B | $2.22B | $2.07B | $2.62B | $3.18B | |
| PP&E (Net) | · | · | · | · | · | $2.10B | $2.12B | $894M | $900M | $904M | $924M | $1.17B | |
| PP&E (Gross) | · | · | · | · | · | $3.87B | $3.64B | $2.29B | $2.18B | $2.07B | $1.93B | $2.31B | |
| Accum. Depreciation | · | · | · | · | · | $1.77B | $1.53B | $1.39B | $1.28B | $1.17B | $1.01B | $1.15B | |
| Goodwill | $20.01B | $20.32B | $19.98B | $17.28B | $18.19B | $18.88B | $20.00B | $5.34B | $5.37B | $5.37B | $5.35B | $5.41B | |
| Intangibles | $6.51B | $7.64B | $8.54B | $6.00B | $6.64B | $7.91B | $8.46B | $870M | $989M | $1.10B | $1.23B | $1.77B | |
| Other Non-current Assets | $3.34B | $2.89B | $2.16B | $1.31B | $566M | $522M | $509M | $262M | $247M | $242M | $252M | $154M | |
| Total Assets | $41.20B | $42.00B | $41.69B | $33.52B | $34.71B | $36.96B | $38.34B | $10.12B | $9.85B | $10.11B | $12.01B | $13.13B | |
| Accounts Payable | $2.46B | $2.00B | $2.11B | $1.95B | $1.77B | $1.41B | $1.26B | $525M | $622M | $540M | $494M | $581M | |
| Short-term Debt | $0 | $515M | $1.60B | $2M | $2M | $2M | $3M | $103M | $78M | $80M | $15M | $33M | |
| Current Liabilities | $7.23B | $7.63B | $8.00B | $5.78B | $4.55B | $4.24B | $4.01B | $2.27B | $1.85B | $1.97B | $1.98B | $2.27B | |
| Capital Leases | $653M | $650M | $705M | $741M | $768M | $734M | $781M | · | · | · | · | · | |
| Deferred Tax | $1.11B | $942M | $815M | $719M | $1.34B | $1.24B | $1.48B | $12M | $79M | $34M | $4M | $12M | |
| Other Non-current Liabilities | $2.78B | $2.77B | $2.88B | $2.18B | $1.06B | $1.06B | $808M | $537M | $522M | $534M | $506M | $443M | |
| Total Liabilities | $21.56B | $22.42B | $22.86B | $14.90B | · | · | · | · | · | · | · | · | |
| Long-term Debt | · | · | · | · | · | · | · | $3.42B | $3.71B | $3.95B | $4.11B | $5.17B | |
| Total Debt | $10.44B | $11.60B | $12.76B | $6.23B | $7.05B | $6.91B | · | $2.87B | $3.49B | $4.03B | $4.52B | $4.96B | |
| Common Stock | $187M | $190M | $190M | $191M | $194M | $208M | $218M | $119M | $118M | $120M | $125M | $124M | |
| Retained Earnings | $4.21B | $3.74B | $3.22B | $2.94B | $2.92B | $2.35B | $2.18B | $2.17B | $1.65B | $1.32B | $1.33B | $1.26B | |
| AOCI | $119M | $27M | $-198M | $-288M | $-146M | $-839M | $-508M | $-707M | $-202M | $-276M | $-495M | $-16M | |
| Stockholders' Equity | $19.64B | $19.51B | $18.77B | $18.52B | $19.21B | $20.72B | $22.59B | $3.36B | $3.28B | $2.90B | $3.06B | $3.40B | |
| Liabilities + Equity | $41.20B | $42.00B | $41.69B | $33.52B | $34.71B | $36.96B | $38.34B | $10.12B | $9.85B | $10.11B | $12.01B | $13.13B | |
| Shares Outstanding | 186,844,093 | 189,794,911 | 189,808,581 | 190,611,458 | 193,511,401 | 208,230,353 | 218,226,614 | 118,552,599 | 118,280,120 | 119,628,884 | 124,643,407 | 123,675,756 |
Cashflow 19
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.22B | $1.29B | $1.17B | $938M | $967M | $1.03B | · | $258M | $259M | $311M | $361M | $244M | |
| Stock-based Comp | $113M | $97M | $89M | $109M | $129M | $94M | · | $58M | $51M | $42M | $39M | $37M | |
| Deferred Tax | $206M | $174M | $-421M | $-601M | $-110M | $-224M | · | $38M | $346M | $129M | $314M | $-14M | |
| Amort. of Intangibles | $770M | $853M | $779M | $605M | $627M | $729M | · | $115M | $117M | $126M | $129M | $29M | |
| Restructuring | · | · | · | · | · | $26M | · | · | · | $58M | $33M | · | |
| Other Non-cash | $-43M | $-503M | $35M | $650M | $-145M | $769M | · | $-201M | $-653M | $-472M | $-85M | $267M | |
| Operating Cash Flow | $3.11B | $2.56B | $2.10B | $2.16B | $2.69B | $2.79B | · | $1.19B | $751M | $569M | $924M | $854M | |
| CapEx | $424M | $408M | $449M | $252M | $342M | $368M | · | $161M | $136M | $119M | $152M | $148M | |
| Investing Cash Flow | $407M | $-263M | $-7.02B | $-250M | $1.39B | $751M | · | $-159M | $-141M | $870M | $-1M | $-3.28B | |
| Debt Issued | · | · | · | $0 | $6M | $901M | · | · | · | · | · | · | |
| Net Debt Issued | · | · | · | $-10M | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $1.15B | $554M | $518M | $1.08B | $3.67B | $2.29B | · | $200M | $272M | $710M | $0 | $150M | |
| Net Stock Activity | $-1.15B | $-554M | $-518M | $-1.08B | $-3.67B | $-2.29B | · | $-200M | $-272M | $-710M | $0 | $-166M | |
| Dividends Paid | $903M | $886M | $868M | $864M | $817M | $725M | · | $325M | $272M | $262M | $252M | $198M | |
| Financing Cash Flow | $-3.08B | $-2.22B | $4.59B | $-1.95B | $-4.41B | $-3.11B | · | $-781M | $-805M | $-1.44B | $-893M | $2.37B | |
| Net Change in Cash | $454M | $55M | $-320M | $-61M | $-335M | $452M | · | $242M | $-196M | $-3M | $6M | $-80M | |
| Taxes Paid | $-55M | $102M | $715M | $309M | $358M | $394M | · | $137M | $-8M | $51M | · | · | |
| Free Cash Flow | $2.68B | $2.15B | $1.65B | $1.91B | $2.35B | $2.42B | · | $1.02B | $615M | $450M | $772M | $706M | |
| Levered FCF | · | · | · | · | · | $2.20B | · | $879M | $483M | $329M | $669M | $615M |
Rentabilität 7
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 9.0% | 7.3% | 10.7% | 18.8% | · | · | · | 18.1% | · | · | · | |
| Net Margin | · | 7.0% | 6.3% | 6.2% | 10.4% | 6.2% | · | 14.0% | 11.6% | 9.4% | 4.3% | 6.6% | |
| Pretax Margin | · | 7.5% | 6.3% | 7.5% | 12.8% | 7.3% | · | 16.4% | 15.0% | 15.3% | 8.2% | 9.4% | |
| EBITDA Margin | · | 15.0% | 13.4% | 16.2% | 24.2% | 5.7% | · | 3.8% | 22.3% | 5.3% | 4.8% | 4.8% | |
| ROA | 3.9% | 3.6% | 3.3% | 3.1% | 5.1% | 3.0% | · | 9.5% | 7.2% | 5.0% | 2.6% | 3.7% | |
| ROE | 8.2% | 7.8% | 6.6% | 5.6% | 9.2% | 5.2% | · | 28.0% | 22.4% | 18.5% | 10.0% | 12.8% | |
| ROIC | 5.8% | 5.8% | 4.4% | 6.2% | 10.3% | · | · | · | 12.8% | · | · | · |
Liquidität & Solvenz 5
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.1 | 1.0 | 1.2 | 1.4 | 1.6 | · | 1.1 | 1.2 | 1.1 | 1.3 | 1.5 | |
| Quick Ratio | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.6 | · | 0.4 | 0.6 | 0.6 | 0.7 | 0.7 | |
| Debt / Equity | 0.5 | 0.6 | 0.7 | 0.3 | 0.4 | 0.3 | · | 0.9 | 1.0 | 1.4 | 1.5 | 1.5 | |
| LT Debt / Equity | 0.5 | 0.6 | 0.6 | 0.3 | 0.4 | 0.3 | · | 0.8 | 1.0 | 1.2 | 1.3 | 1.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 6.6 | · | · | · |
Effizienz 3
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | · | 0.7 | 0.6 | 0.5 | 0.6 | 0.6 | |
| Inventory Turnover | · | 11.3 | 10.4 | 10.7 | 12.7 | 11.8 | · | 11.6 | 6.0 | 4.5 | 5.2 | 4.1 | |
| Receivables Turnover | · | 18.5 | 15.7 | 14.9 | 14.9 | 14.2 | · | 14.7 | 11.2 | 9.1 | 7.1 | 5.9 |
Wachstumsraten 9
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | 9.8% | 13.8% | -4.2% | -2.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | 6.2% | 2.2% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 8.4% | 22.2% | 17.3% | -39.6% | 75.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 15.8% | -4.7% | 7.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 10.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 6.9% | 22.4% | 15.5% | -42.5% | 65.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 14.8% | -6.6% | 3.1% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 7.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.5% | · | · | · | · | · | · | · | · | · | · | · |
Bewertung (TTM) 16
| Kennzahl | Trend | 2026 | 2025 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $38.08B | $21.32B | $19.42B | $17.06B | $17.81B | $18.19B | · | $6.80B | $6.17B | $5.90B | $5.99B | $3.88B | |
| Net Income TTM | $1.61B | $1.50B | $1.23B | $1.06B | $1.85B | $1.12B | · | $949M | $699M | $543M | $324M | $334M | |
| Market Cap | $56.89B | $39.81B | $39.98B | $39.69B | $41.26B | $39.36B | · | $22.42B | $17.10B | $13.05B | $10.29B | $9.61B | |
| Enterprise Value | $66.26B | $50.79B | $52.18B | $45.03B | $47.37B | $44.99B | · | $24.76B | $20.29B | $16.60B | $14.32B | $14.09B | |
| P/E | 35.7 | 26.7 | 32.7 | 37.9 | 23.5 | 36.4 | · | 24.1 | 25.1 | 25.0 | 31.9 | 25.0 | |
| P/S | 1.5 | 1.9 | 2.1 | 2.3 | 2.3 | 2.2 | · | 3.3 | 2.8 | 2.2 | 1.7 | 2.5 | |
| P/B | 2.9 | 2.0 | 2.1 | 2.1 | 2.1 | 1.9 | · | 6.7 | 5.1 | 4.5 | 3.4 | 2.8 | |
| P / Cash Flow | 18.3 | 15.6 | 19.1 | 18.4 | 15.4 | 14.1 | · | 18.9 | 22.8 | 22.9 | 11.1 | 11.3 | |
| P / FCF | 21.2 | 18.5 | 24.3 | 20.8 | 17.6 | 16.3 | · | 21.9 | 27.8 | 29.0 | 13.3 | 13.6 | |
| EV / EBITDA | 19.9 | 15.8 | 20.1 | 16.3 | 11.0 | 43.6 | · | 96.0 | 14.7 | 53.4 | 39.7 | 57.7 | |
| EV / FCF | 24.7 | 23.6 | 31.7 | 23.6 | 20.2 | 18.6 | · | 24.2 | 33.0 | 36.9 | 18.6 | 20.0 | |
| EV / Revenue | 1.7 | 2.4 | 2.7 | 2.6 | 2.7 | 2.5 | · | 3.6 | 3.3 | 2.8 | 2.4 | 3.6 | |
| Dividend Yield | 1.6% | 2.2% | 2.2% | 2.2% | 2.0% | 1.8% | · | 1.5% | 1.6% | 2.0% | 2.5% | 2.1% | |
| Earnings Yield | 2.8% | 3.8% | 3.1% | 2.6% | 4.3% | 2.8% | · | 4.2% | 4.0% | 4.0% | 3.1% | 4.0% | |
| Payout Ratio | 56.2% | 59.0% | 70.7% | 81.4% | 44.3% | 64.8% | · | 34.2% | 37.9% | 47.4% | 77.8% | 59.3% | |
| Annual Payout | $903M | $886M | $868M | $864M | $817M | $725M | · | $325M | $272M | $262M | $252M | $198M |
Gewinn- und Verlustrechnung 13
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.74B | $21.86B | $5.66B | $5.43B | $5.13B | $7.25B | $5.29B | $5.30B | $5.21B | $5.34B | $4.92B | $4.69B | $4.47B | $4.58B | $4.25B | $4.13B | |
| Cost of Revenue | $4.34B | $16.24B | $4.17B | $4.09B | $3.78B | $5.38B | $3.87B | $3.94B | $3.86B | $3.92B | $3.61B | $3.51B | $3.31B | $3.32B | $3.05B | $2.91B | |
| SG&A Expense | $750M | $652M | $873M | $764M | $825M | $1.18B | $924M | $884M | $970M | $929M | $828M | $787M | $773M | $759M | $742M | $744M | |
| Operating Income | $652M | $2.11B | $621M | $571M | $525M | $646M | $495M | $476M | $378M | · | $479M | $400M | $393M | · | · | · | |
| Other Non-op | $73M | $419M | $98M | $105M | $84M | · | $101M | $86M | $88M | $93M | $80M | $83M | $82M | $112M | $99M | $108M | |
| Pretax Income | $589M | $1.93B | $567M | $524M | $459M | $452M | $430M | $390M | $290M | $76M | $400M | $372M | $373M | $533M | $-321M | $525M | |
| Income Tax | $77M | $272M | $105M | $66M | $73M | $12M | $26M | $23M | $5M | $-50M | $18M | $21M | $34M | $116M | $-20M | $55M | |
| Net Income | $512M | $557M | $462M | $458M | $386M | $433M | $400M | $366M | $283M | $158M | $383M | $349M | $337M | $416M | $-300M | $471M | |
| EPS (Basic) | $2.74 | $3.04 | $2.47 | $2.45 | $2.05 | $2.28 | $2.11 | $1.93 | $1.49 | $0.84 | $2.02 | $1.84 | $1.77 | $2.18 | $-1.56 | $2.45 | |
| EPS (Diluted) | $2.72 | $3.03 | $2.46 | $2.44 | $2.04 | $2.26 | $2.10 | $1.92 | $1.48 | $0.83 | $2.02 | $1.83 | $1.76 | $2.16 | $-1.56 | $2.42 | |
| Shares (Basic) | 186,800,000 | -381,700,000 | 187,100,000 | 187,000,000 | 188,500,000 | -378,900,000 | 189,600,000 | 189,700,000 | 189,800,000 | -379,100,000 | 189,300,000 | 189,200,000 | 190,200,000 | -400,000 | 191,300,000 | 192,100,000 | |
| Shares (Diluted) | 188,100,000 | -383,500,000 | 188,100,000 | 187,800,000 | 189,100,000 | -380,700,000 | 190,500,000 | 190,600,000 | 190,800,000 | -380,800,000 | 190,100,000 | 190,100,000 | 191,200,000 | -500,000 | 191,300,000 | 194,000,000 | |
| EBITDA | $934M | · | $930M | $874M | $826M | · | $495M | $476M | $481M | · | · | · | $85M | · | · | · |
Bilanz 23
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $590M | $1.07B | $339M | $482M | $517M | $615M | $539M | $547M | $477M | · | $499M | $366M | $545M | · | $529M | $420M | |
| Receivables | $1.91B | $1.37B | $1.53B | $1.44B | $1.50B | $1.07B | $1.04B | $1.23B | $1.21B | · | $1.38B | $1.38B | $1.23B | · | $1.14B | $1.19B | |
| Inventory | $1.23B | $1.22B | $1.29B | $1.26B | $1.25B | $1.33B | $1.40B | $1.43B | $1.48B | · | $1.64B | $1.55B | $1.54B | · | $1.34B | $1.24B | |
| Other Current Assets | $702M | $431M | $477M | $481M | $478M | $461M | $462M | $502M | $466M | · | $463M | $334M | $307M | · | $224M | $233M | |
| Current Assets | $8.89B | $8.59B | $7.59B | $7.61B | $7.60B | $8.22B | $8.30B | $8.05B | $8.27B | · | $7.50B | $6.85B | $7.00B | · | $6.43B | $6.19B | |
| Goodwill | $20.00B | $20.01B | $20.37B | $20.37B | $20.34B | $20.32B | $20.43B | $20.37B | $20.07B | $19.98B | $20.74B | $18.42B | $18.29B | $17.28B | $17.26B | $18.14B | |
| Intangibles | $6.33B | $6.51B | $7.07B | $7.26B | $7.45B | $7.64B | $7.87B | $8.08B | $8.34B | · | $9.05B | $6.40B | $6.69B | · | $6.15B | $6.32B | |
| Other Non-current Assets | $3.43B | $3.34B | $3.13B | $3.17B | $2.98B | $2.89B | $2.37B | $2.23B | $2.19B | · | $961M | $699M | $565M | · | $604M | $580M | |
| Total Assets | $41.38B | $41.20B | $41.01B | $41.24B | $41.25B | $42.00B | $41.89B | $41.66B | $41.82B | · | $42.29B | $35.36B | $35.51B | · | $33.38B | $34.14B | |
| Accounts Payable | $1.93B | $2.46B | $1.90B | $2.03B | $2.05B | $2.00B | $2.05B | $1.90B | $2.11B | · | $2.11B | $2.03B | $2.05B | · | $2.08B | $1.72B | |
| Short-term Debt | $350M | $0 | $725M | $985M | $535M | $515M | $1.18B | $2.10B | $2.20B | · | $2.03B | $582M | $2M | · | $2M | $2M | |
| Current Liabilities | $8.60B | $7.23B | $6.64B | $7.32B | $7.45B | $7.63B | $7.97B | $8.98B | $8.44B | · | $8.48B | $6.31B | $6.15B | · | $5.85B | $4.88B | |
| Capital Leases | · | $653M | · | · | · | $650M | · | · | · | · | $736M | $714M | $735M | · | $745M | $756M | |
| Deferred Tax | $1.23B | $1.11B | $1.04B | $800M | $842M | $942M | $885M | $443M | $683M | · | $812M | $452M | $570M | · | $876M | $1.03B | |
| Other Non-current Liabilities | $2.68B | $2.78B | $2.81B | $2.86B | $2.85B | $2.77B | $2.88B | $2.80B | $2.83B | · | $1.48B | $1.30B | $1.22B | · | $1.16B | $1.06B | |
| Total Liabilities | $21.70B | $21.56B | $21.48B | $21.96B | $22.12B | $22.42B | $22.83B | $22.75B | $23.09B | · | $23.58B | $16.83B | $17.10B | · | · | · | |
| Total Debt | $9.54B | · | $11.72B | $11.96B | $11.51B | · | $12.27B | $12.63B | $13.34B | · | $13.17B | $8.45B | $8.22B | · | $2M | · | |
| Common Stock | $187M | $187M | $187M | $187M | $188M | $190M | $190M | $190M | $189M | · | $189M | $189M | $189M | · | $191M | $192M | |
| Retained Earnings | $4.42B | $4.21B | $4.17B | $3.97B | $3.79B | $3.74B | $3.52B | $3.37B | $3.24B | · | $3.28B | $3.11B | $3.00B | · | $2.77B | $3.31B | |
| AOCI | $98M | $119M | $22M | $31M | $-14M | $27M | $-194M | $-234M | $-234M | · | $-321M | $-263M | $-288M | · | $-366M | $-232M | |
| Stockholders' Equity | $19.68B | $19.64B | $19.53B | $19.28B | $19.13B | $19.51B | $19.00B | $18.84B | $18.67B | · | $18.62B | $18.43B | $18.31B | · | $18.34B | $19.09B | |
| Liabilities + Equity | $41.38B | $41.20B | $41.01B | $41.24B | $41.25B | $42.00B | $41.89B | $41.66B | $41.82B | · | $42.29B | $35.36B | $35.51B | · | $33.38B | $34.14B | |
| Shares Outstanding | 186,601,408 | 186,844,093 | 187,166,752 | 186,912,403 | 187,593,750 | 189,794,911 | 189,548,670 | 189,779,216 | 189,463,015 | · | 189,439,991 | 189,085,602 | 189,360,959 | · | 191,089,930 | 191,518,970 |
Cashflow 15
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $282M | $261M | $309M | $303M | $301M | $473M | $324M | $319M | $320M | $896M | $310M | $421M | $85M | $695M | $81M | · | |
| Stock-based Comp | $21M | $37M | $35M | $29M | $19M | $30M | $23M | $27M | $26M | $22M | $22M | $22M | $23M | $17M | $23M | · | |
| Amort. of Intangibles | $174M | $128M | $192M | $193M | $194M | $307M | $210M | $215M | $217M | $233M | $208M | $173M | $165M | $151M | $151M | $151M | |
| Restructuring | · | · | · | · | · | · | · | $1M | $64M | · | · | · | · | · | · | · | |
| Other Non-cash | $-910M | · | · | · | $-748M | · | · | · | $-516M | · | · | · | $-95M | · | · | · | |
| Operating Cash Flow | $-95M | $1.68B | $546M | $640M | $-42M | $1.25B | $780M | $754M | $-104M | $789M | $543M | $414M | $350M | $782M | $588M | · | |
| CapEx | $99M | $134M | $119M | $88M | $59M | $96M | $78M | $97M | $115M | $137M | $148M | $93M | $71M | $71M | $64M | · | |
| Investing Cash Flow | $-97M | $558M | $-129M | $-78M | $744M | $6.67B | $-93M | $58M | $-116M | $-83M | $-4.86B | $-26M | $-2.05B | $-62M | $-67M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Stock Repurchased | $296M | $642M | $176M | $253M | $569M | $36M | $190M | $89M | $233M | $0 | $0 | $122M | $396M | $183M | $171M | · | |
| Net Stock Activity | $-296M | · | · | · | $-569M | · | · | · | $-233M | · | · | · | $-396M | · | · | · | |
| Dividends Paid | $238M | $238M | $225M | $225M | $228M | $234M | $220M | $221M | $224M | $216M | $216M | $216M | $220M | $214M | $215M | · | |
| Financing Cash Flow | $-284M | $-1.77B | $-560M | $-610M | $-805M | $-7.48B | $-709M | $-744M | $144M | $-660M | $4.46B | $-567M | $1.36B | $-385M | $-392M | · | |
| Net Change in Cash | $-479M | $475M | $-143M | $-35M | $-98M | $436M | $-8M | $70M | $-83M | $61M | $133M | $-179M | $-335M | $351M | $109M | · | |
| Free Cash Flow | $-194M | · | · | · | $-101M | · | · | · | $-219M | · | · | · | $279M | · | · | · |
Rentabilität 7
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.3% | · | 11.0% | 10.5% | 10.2% | · | 9.3% | 9.0% | 7.2% | · | · | · | · | · | · | · | |
| Net Margin | 8.9% | · | 8.2% | 8.4% | 7.5% | · | 7.6% | 6.9% | 5.4% | · | 7.8% | 7.4% | 7.5% | · | -7.1% | 11.4% | |
| Pretax Margin | 10.2% | · | 10.0% | 9.7% | 8.9% | · | 8.1% | 7.4% | 5.6% | · | 8.1% | 7.9% | 8.3% | · | -7.6% | 12.7% | |
| EBITDA Margin | 16.3% | · | 16.4% | 16.1% | 16.1% | · | 9.3% | 9.0% | 9.2% | · | · | · | 1.9% | · | · | · | |
| ROA | 1.2% | · | 1.1% | 1.1% | 0.93% | · | 0.95% | 0.95% | 0.73% | · | 1.0% | 1.0% | 0.96% | · | -0.88% | · | |
| ROE | 2.6% | · | 2.4% | 2.4% | 2.0% | · | 2.1% | 2.0% | 1.5% | · | 2.1% | 1.9% | 1.8% | · | -1.6% | · | |
| ROIC | 1.9% | · | 1.6% | 1.6% | 1.4% | · | 1.5% | 1.4% | 1.2% | · | · | · | · | · | · | · |
Liquidität & Solvenz 4
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | · | 1.1 | 1.0 | 1.0 | · | 1.0 | 0.9 | 1.0 | · | 0.9 | 1.1 | 1.1 | · | 1.1 | · | |
| Quick Ratio | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | · | |
| Debt / Equity | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.7 | 0.5 | 0.4 | · | 0.0 | · | |
| LT Debt / Equity | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.4 | 0.4 | · | · | · |
Effizienz 3
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | |
| Inventory Turnover | 3.5 | · | 3.1 | 3.0 | 2.8 | · | 2.6 | 2.6 | 2.6 | · | 2.4 | 2.5 | 2.5 | · | 2.6 | · | |
| Receivables Turnover | 3.4 | · | 4.4 | 4.1 | 3.8 | · | 4.4 | 4.1 | 4.3 | · | 3.9 | 3.6 | 3.6 | · | 3.9 | · |
Bewertung (TTM) 14
| Kennzahl | Trend | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $38.69B | · | $21.51B | $21.15B | $20.93B | · | $20.72B | $20.12B | $19.29B | · | $18.32B | $17.55B | $16.95B | · | $16.71B | $17.14B | |
| Net Income TTM | $1.82B | · | $1.71B | $1.61B | $1.44B | · | $1.43B | $1.38B | $1.35B | · | $769M | $857M | $983M | · | $1.13B | $1.84B | |
| Market Cap | $66.43B | · | $55.66B | $46.16B | $38.97B | · | $44.54B | $42.62B | $40.37B | · | $32.99B | $37.02B | $37.16B | · | $39.71B | · | |
| Enterprise Value | $75.38B | · | $67.04B | $57.64B | $49.97B | · | $56.27B | $54.71B | $53.24B | · | $45.66B | $45.10B | $44.84B | · | $39.19B | · | |
| P/E | 36.9 | · | 32.9 | 29.1 | 27.6 | · | 31.2 | 31.0 | 30.1 | · | 43.0 | 44.0 | 38.8 | · | 36.5 | 26.3 | |
| P/S | 1.7 | · | 2.6 | 2.2 | 1.9 | · | 2.1 | 2.1 | 2.1 | · | 1.8 | 2.1 | 2.2 | · | 2.4 | · | |
| P/B | 3.4 | · | 2.8 | 2.4 | 2.0 | · | 2.3 | 2.3 | 2.2 | · | 1.8 | 2.0 | 2.0 | · | 2.2 | · | |
| P / Cash Flow | -699.3 | · | · | · | -927.9 | · | · | · | -388.2 | · | · | · | 106.2 | · | · | · | |
| P / FCF | -342.4 | · | · | · | -385.9 | · | · | · | -184.4 | · | · | · | 133.2 | · | · | · | |
| EV / EBITDA | 80.7 | · | 72.1 | 66.0 | 60.5 | · | 113.7 | 114.9 | 110.7 | · | · | · | 527.5 | · | · | · | |
| EV / FCF | -388.6 | · | · | · | -494.7 | · | · | · | -243.1 | · | · | · | 160.7 | · | · | · | |
| EV / Revenue | 1.9 | · | 3.1 | 2.7 | 2.4 | · | 2.7 | 2.7 | 2.8 | · | 2.5 | 2.6 | 2.6 | · | 2.3 | · | |
| Earnings Yield | 2.7% | · | 3.0% | 3.4% | 3.6% | · | 3.2% | 3.2% | 3.3% | · | 2.3% | 2.3% | 2.6% | · | 2.7% | 3.8% | |
| Payout Ratio | 46.5% | · | · | · | 59.1% | · | · | · | 79.1% | · | · | · | 65.3% | · | · | · |
Finanzberichte Gewinn- und Verlustrechnung, Bilanz, Cashflow — jährlich, letzte 5 Jahre
Gewinn- und Verlustrechnung
| 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| Umsatz | — | $21.32B | $19.42B | $17.06B | $17.81B |
| Betriebsgewinnmarge % | — | 9.0% | 7.3% | 10.7% | 18.8% |
| Nettoergebnis | $1.61B | $1.50B | $1.23B | $1.06B | $1.85B |
| Verwässerte EPS | $8.53 | $7.87 | $6.44 | $5.49 | $9.09 |
Bilanz
| 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fremdkapital / Eigenkapital | 0.5 | 0.6 | 0.7 | 0.3 | 0.4 |
| Liquiditätsgrad | 1.2 | 1.1 | 1.0 | 1.2 | 1.4 |
| Quick Ratio | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 |
Cashflow
| 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| Freier Cashflow | $2.68B | $2.15B | $1.65B | $1.91B | $2.35B |
Neueste Nachrichten Aktuelle Schlagzeilen über dieses Unternehmen
Meine Kennzahlen Ihre persönliche Watchlist — ausgewählte Zeilen aus den vollständigen Fundamentaldaten
📊
Wählen Sie die Kennzahlen, die für Sie wichtig sind — klicken Sie auf das ➕ neben jeder Zeile in den vollständigen Fundamentaldaten oben.
Ihre Auswahl wird gespeichert und begleitet Sie über alle Ticker hinweg.