PPLC PPL Corporation Corporate Units
À propos de PPL Corporation Corporate Units Présentation de l'entreprise depuis Wikipedia
PPL Corporation est une entreprise américaine présente dans la production et la distribution d'énergie.
Lire la suite
PPL Corporation est une entreprise américaine présente dans la production et la distribution d'énergie.
## Histoire
En avril 2010, PPL acquiert pour 6,7 milliards de dollars les activités d'E.ON aux États-Unis, qui regroupe une production de 8 000 MW, activité renommée en LG&E and KU Energy du nom de ses principales filiales, Louisville Gas & Electric (LG&E) et Kentucky Utilities (KU). E.ON avait acquis ses activités en 2002, lors du rachat de l'entreprise britannique PowerGen, qui elle-même avait acquis ses activités américaines en 2000.
En mars 2011, PPL acquiert les activités de distribution d'énergie d'E.ON au Royaume-Uni, connue sous la marque Central Networks, pour 3,5 milliards de livres. Cette acquisition renforçant son réseau de distribution qui délivre avant cette acquisition 2,6 millions de clients au Royaume-Uni, en y ajoutant 5 millions de clients.
En septembre 2013, PPL annonce la vente à NorthWestern Energy de 11 centrales hydroélectriques centrées autour du Montana, totalisant une capacité de production de 663 MW. PPL avait acquis à Montana Power ces centrales hydroélectriques en 2000, alors que Montana Power a par la suite été racheté par NorthWestern Energy.
En 2014, PPL scinde une grande partie de ses activités dans la production énergétique, se spécialisant dans la distribution, sous le nom de Talen Energy. Cette nouvelle entité est de plus un regroupement des activités de productions de PPL mais également du fonds d'investissement Riverstone. La nouvelle entreprise regroupe une capacité de production de 15 320 MW, dont 40 % provenant du gaz naturel, 40 % du charbon et 15 % du nucléaire. Talent est contrôlé à 65 % par les actionnaires de PPL et à 35 % par ceux de Riverstone. PPL garde une production de 8 100 MW autour du Kentucky et de la Virginie.
En mars 2021, National Grid vend à PPL Corporation sa filiale américaine Narragansett Electric Company, active dans l'État de Rhode Island contre 3,8 milliards de dollars et dans le même temps acquiert à PPL Corporation sa filiale britannique WPD, spécialisée dans les réseaux électriques pour 7,8 milliards de livres, soit 10,9 milliards de dollars.
== Références ==
Source : Wikipedia, CC BY-SA 4.0 · Voir sur Wikipedia ↗
PPLC Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
PPLC Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
| Date ex-dividende | Montant |
|---|---|
| 31 juillet 2026 | $0,8750 |
| 1 mai 2026 | $0,7580 |
PPLC Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
- Achat fort 6 28,6%
- Achat 10 47,6%
- Conserver 5 23,8%
- Vente 0 0,0%
- Vente forte 0 0,0%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 30 juin 2026 | $0.33 | $0.35 | -0.02% |
| 31 mars 2026 | $0.63 | $0.62 | 0.01% |
| 31 décembre 2025 | $0.41 | $0.42 | -0.01% |
| 30 septembre 2025 | $0.48 | $0.46 | 0.02% |
| 30 juin 2025 | $0.32 | $0.39 | -0.07% |
| 31 mars 2025 | $0.60 | $0.55 | 0.05% |
Comparaison des pairs (sous-secteur GICS) Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| PPLC | — | — | 6.9% | 13.1% | 8.1% | — |
| EXC | $44.59B | 15.3 | 5.3% | 11.4% | 9.9% | — |
| PCG | $35.32B | 13.6 | 2.1% | 10.8% | 8.6% | — |
| EIX | $23.09B | 5.2 | 9.8% | 23.1% | 26.9% | — |
| FE | $25.87B | 25.4 | 12.0% | 6.8% | 8.2% | — |
| ES | $25.28B | 14.8 | 13.8% | 12.6% | 10.7% | — |
| PPL | — | — | — | — | — | — |
| NRG | $30.32B | 39.7 | 9.2% | 2.8% | 43.5% | — |
| EVRG | — | 19.8 | 1.9% | 14.3% | 8.5% | — |
| LNT | $16.72B | 20.7 | 9.6% | 18.6% | 11.3% | — |
| PNW | — | 17.6 | 4.2% | 11.8% | 9.2% | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 12
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.04B | $8.46B | $8.31B | $7.90B | $5.78B | $5.47B | $5.60B | $7.79B | $7.45B | $7.52B | $7.67B | |
| Operating Income | $2.13B | $1.74B | $1.63B | $1.37B | $1.42B | $1.59B | $1.53B | $2.85B | $2.90B | $2.94B | $2.83B | |
| Interest Expense | $808M | $738M | $666M | $513M | $918M | $634M | $621M | $963M | $901M | $888M | $871M | |
| Other Non-op | $151M | $114M | $-40M | $54M | $15M | $2M | $14M | $396M | $-88M | $502M | $108M | |
| Pretax Income | $1.47B | $1.12B | $924M | $915M | $521M | $954M | $919M | $2.29B | $1.91B | $2.55B | $2.07B | |
| Income Tax | $291M | $228M | $184M | $201M | $503M | $314M | $183M | $458M | $784M | $648M | $465M | |
| Net Income | $1.18B | $888M | $740M | $756M | $-1.48B | $1.47B | $1.75B | $1.83B | $1.13B | $1.90B | $682M | |
| EPS (Basic) | $1.60 | $1.20 | $1.00 | $1.03 | $-1.93 | $1.91 | $2.39 | $2.59 | $1.64 | $2.80 | $1.01 | |
| EPS (Diluted) | $1.59 | $1.20 | $1.00 | $1.02 | $-1.93 | $1.91 | $2.37 | $2.58 | $1.64 | $2.79 | $1.01 | |
| Shares (Basic) | 739,406,000 | 737,756,000 | 737,036,000 | 736,027,000 | 762,902,000 | 768,590,000 | 728,512,000 | 704,439,000 | 685,240,000 | 677,592,000 | 669,814,000 | |
| Shares (Diluted) | 743,348,000 | 739,853,000 | 738,166,000 | 736,902,000 | 764,819,000 | 769,384,000 | 736,754,000 | 708,619,000 | 687,334,000 | 680,446,000 | 672,586,000 | |
| EBITDA | $2.13B | $1.74B | $1.63B | $1.37B | $1.42B | $2.80B | $2.84B | $2.85B | $3.07B | $3.05B | $2.83B |
Bilan 28
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.07B | $306M | $331M | $356M | $3.57B | $442M | $815M | $621M | $485M | $341M | $836M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $0 | |
| Receivables | $1.11B | $961M | $950M | $896M | $583M | $603M | $687M | $663M | $681M | $666M | $673M | |
| Inventory | $551M | $511M | $505M | $443M | $322M | $302M | $332M | $303M | $320M | $356M | $357M | |
| Prepaid Expense | $106M | $136M | $103M | $92M | $60M | $53M | $79M | $70M | $66M | $63M | $66M | |
| Other Current Assets | $112M | $85M | $51M | $77M | $42M | $130M | $98M | $63M | $50M | $52M | $63M | |
| Current Assets | $3.93B | $2.88B | $2.93B | $2.82B | $5.01B | $20.90B | $2.77B | $2.43B | $2.29B | $2.07B | $2.65B | |
| PP&E (Net) | $36.13B | $33.15B | $31.42B | $30.24B | $25.47B | $24.50B | $36.48B | $34.46B | $33.09B | $30.07B | $30.38B | |
| Accum. Depreciation | $26M | $29M | $23M | $46M | $41M | $37M | $109M | $101M | $110M | $134M | $165M | |
| Goodwill | $2.25B | $2.25B | $2.25B | $2.25B | $716M | $716M | $3.20B | $3.16B | $3.26B | $3.06B | $3.55B | |
| Intangibles | $327M | $314M | $306M | $313M | $343M | $351M | $742M | $716M | $697M | $700M | $679M | |
| Other Non-current Assets | $515M | $419M | $459M | $395M | $451M | $387M | $386M | $192M | $135M | $151M | $155M | |
| Total Assets | $45.24B | $41.07B | $39.24B | $37.84B | $33.22B | $48.12B | $45.68B | $43.40B | $41.48B | $38.31B | $39.30B | |
| Accounts Payable | $1.56B | $1.20B | $1.10B | $1.20B | $679M | $745M | $956M | $989M | $924M | $820M | $812M | |
| Short-term Debt | $456M | $303M | $992M | $985M | $69M | $1.17B | $1.15B | $1.43B | $1.08B | $923M | $916M | |
| Current Liabilities | $4.55B | $3.33B | $3.34B | $3.79B | $2.32B | $15.05B | $4.90B | $4.56B | $4.02B | $3.84B | $3.88B | |
| Capital Leases | $0 | $0 | $63M | $42M | $47M | · | · | · | · | · | · | |
| Deferred Tax | $3.51B | $3.36B | $3.10B | $3.01B | $3.15B | $2.54B | $3.09B | $2.80B | $2.46B | $3.89B | $3.44B | |
| Other Non-current Liabilities | $480M | $452M | $385M | $361M | $479M | $564M | $485M | $436M | $441M | $422M | $489M | |
| Long-term Debt | $18.89B | $16.50B | $14.61B | $13.24B | $11.14B | $14.69B | $21.89B | $20.60B | $20.20B | $18.33B | $19.05B | |
| Total Debt | $19.35B | $16.81B | $15.60B | $14.23B | $11.21B | $24.79B | $23.04B | $22.03B | $21.27B | $19.25B | $19.96B | |
| Common Stock | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | |
| Retained Earnings | $3.21B | $2.83B | $2.71B | $2.68B | $2.57B | $5.32B | $5.13B | $4.59B | $3.87B | $3.83B | $2.95B | |
| Treasury Stock | $575M | $928M | $948M | $967M | $1.00B | $0 | · | · | · | · | · | |
| AOCI | $-202M | $-184M | $-163M | $-124M | $-157M | $-4.22B | $-4.36B | $-3.96B | $-3.42B | $-3.78B | $-2.73B | |
| Stockholders' Equity | $14.88B | $14.08B | $13.93B | $13.92B | $13.72B | $13.37B | $12.99B | $11.66B | $10.76B | $9.90B | $9.92B | |
| Liabilities + Equity | $45.24B | $41.07B | $39.24B | $37.84B | $33.22B | $48.12B | $45.68B | $43.40B | $41.48B | $38.31B | $39.30B | |
| Shares Outstanding | 751,041,000 | 738,033,000 | 737,130,000 | 736,487,000 | 735,112,000 | 768,907,000 | 767,233,000 | 720,323,000 | 693,398,000 | 679,731,000 | 673,857,000 |
Flux de trésorerie 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $49M | $46M | $33M | $37M | $37M | $29M | $36M | $26M | $38M | $28M | $31M | |
| Deferred Tax | $199M | $201M | $334M | $190M | $516M | $330M | $203M | $410M | $753M | $560M | $808M | |
| Operating Cash Flow | $2.63B | $2.34B | $1.76B | $1.73B | $2.27B | $2.75B | $2.43B | $2.82B | $2.46B | $2.89B | $2.62B | |
| CapEx | $4.03B | $2.81B | $2.39B | $2.15B | $1.97B | $2.27B | $2.24B | $3.24B | $3.13B | $2.92B | $3.53B | |
| Investing Cash Flow | $-4.00B | $-2.82B | $-2.38B | $-5.65B | $7.96B | $-3.26B | $-3.08B | $-3.36B | $-3.16B | $-2.93B | $-3.59B | |
| Debt Issued | $3.04B | $1.89B | $3.25B | $850M | $650M | $1.85B | $1.10B | $1.06B | $1.51B | $1.34B | $2.24B | |
| Net Debt Issued | $2.43B | $1.89B | $1.40B | $586M | $-3.96B | $995M | $1.17B | $782M | $1.35B | $412M | $1.24B | |
| Stock Issued | · | · | · | · | $9M | $34M | $1.17B | $698M | $453M | $144M | $203M | |
| Stock Repurchased | · | · | $0 | $0 | $1.00B | $0 | $0 | · | · | · | $0 | |
| Net Stock Activity | · | · | $0 | $0 | $-994M | $34M | $1.17B | $698M | $453M | $144M | $203M | |
| Dividends Paid | $794M | $747M | $704M | $787M | $1.28B | $1.27B | $1.19B | $1.13B | $1.07B | $1.03B | $1.00B | |
| Financing Cash Flow | $2.12B | $435M | $650M | $709M | $-7.39B | $386M | $836M | $690M | $824M | $-439M | $68M | |
| Net Change in Cash | $747M | $-43M | $25M | $-3.21B | $3.13B | $-217M | $39M | $132M | $139M | $-503M | · | |
| Taxes Paid | $93M | $-123M | $281M | $163M | $284M | $4M | $-12M | $127M | $65M | $70M | $179M | |
| Free Cash Flow | $-1.40B | $-465M | $-632M | $-425M | $297M | $-503M | $-656M | $-417M | $-672M | $-30M | $-918M | |
| Levered FCF | $-2.05B | $-1.05B | $-1.17B | $-825M | $265M | $-1.25B | $-1.46B | $-1.19B | $-1.20B | $-692M | $-1.59B |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 23.5% | 20.6% | 19.6% | 17.4% | 24.6% | 36.9% | 36.6% | 36.6% | 41.2% | 40.6% | 36.9% | |
| Net Margin | 13.1% | 10.5% | 8.9% | 9.6% | -25.6% | 19.3% | 22.5% | 23.5% | 15.2% | 25.3% | 8.9% | |
| Pretax Margin | 16.3% | 13.2% | 11.1% | 11.6% | 9.0% | 25.9% | 27.7% | 29.3% | 25.7% | 33.9% | 27.0% | |
| EBITDA Margin | 23.5% | 20.6% | 19.6% | 17.4% | 24.6% | 36.9% | 36.6% | 36.6% | 41.2% | 40.6% | 36.9% | |
| ROA | 2.7% | 2.2% | 1.9% | 2.1% | -3.6% | 3.1% | 3.9% | 4.3% | 2.8% | 4.9% | 1.6% | |
| ROE | 8.1% | 6.3% | 5.3% | 5.5% | -10.3% | 10.9% | 14.0% | 15.6% | 10.5% | 19.1% | 6.8% | |
| ROIC | 5.0% | 4.5% | 4.4% | 3.8% | 0.20% | 5.5% | 6.4% | 6.8% | 5.7% | 7.8% | 7.3% |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | 0.9 | 0.7 | 2.2 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.7 | |
| Quick Ratio | 0.5 | 0.4 | 0.4 | 0.3 | 1.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | |
| Debt / Equity | 1.3 | 1.2 | 1.1 | 1.0 | 0.8 | 1.9 | 1.8 | 1.9 | 2.0 | 1.9 | 2.0 | |
| LT Debt / Equity | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | |
| Interest Coverage | 2.6 | 2.4 | 2.4 | 2.7 | 1.6 | 2.8 | 2.9 | 3.0 | 3.4 | 3.4 | 3.3 |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Receivables Turnover | 7.8 | 8.9 | 9.0 | 10.7 | 9.8 | 10.3 | 11.5 | 11.6 | 11.1 | 11.2 | 10.9 |
Taux de croissance 10
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.9% | 1.8% | 5.2% | 36.6% | 5.6% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.6% | 13.5% | 14.9% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 32.5% | 20.0% | -2.0% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 16.0% | · | -19.4% | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -3.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 33.0% | 20.0% | -2.1% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 16.0% | · | -20.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -4.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -9.0% | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 4
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.04B | $8.46B | $8.31B | $7.90B | $5.78B | $5.47B | $5.60B | $7.79B | $7.45B | $7.52B | $7.67B | |
| Net Income TTM | $1.18B | $888M | $740M | $756M | $-1.48B | $1.47B | $1.75B | $1.83B | $1.13B | $1.90B | $682M | |
| Payout Ratio | 67.2% | 84.1% | 95.1% | 104.1% | -86.4% | 86.8% | 68.3% | 62.0% | 95.0% | 54.1% | 147.2% | |
| Annual Payout | $794M | $747M | $704M | $787M | $1.28B | $1.27B | $1.19B | $1.13B | $1.07B | $1.03B | $1.00B |
Compte de résultat 12
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.11B | $2.27B | $2.24B | $2.02B | $2.50B | $2.21B | $2.07B | $1.88B | $2.30B | $2.03B | $2.04B | $1.82B | $2.42B | $2.29B | $2.13B | $1.70B | |
| Operating Income | $475M | $476M | $569M | $406M | $678M | $377M | $428M | $390M | $545M | $390M | $437M | $305M | $498M | $336M | $341M | $243M | |
| Interest Expense | $232M | $209M | $210M | $199M | $190M | $189M | $188M | $182M | $179M | $172M | $165M | $165M | $164M | $152M | $136M | $118M | |
| Other Non-op | $43M | $61M | $39M | $23M | $28M | $28M | $32M | $32M | $22M | $-91M | $16M | $5M | $30M | $18M | $10M | $26M | |
| Pretax Income | $286M | $328M | $398M | $230M | $516M | $216M | $272M | $240M | $388M | $127M | $288M | $145M | $364M | $202M | $215M | $151M | |
| Income Tax | $56M | $62M | $80M | $47M | $102M | $39M | $58M | $50M | $81M | $14M | $58M | $33M | $79M | $54M | $41M | $32M | |
| Net Income | $230M | $266M | $318M | $183M | $414M | $177M | $214M | $190M | $307M | $113M | $230M | $112M | $285M | $190M | $174M | $119M | |
| EPS (Basic) | $0.31 | $0.36 | $0.43 | $0.25 | $0.56 | $0.23 | $0.29 | $0.26 | $0.42 | $0.15 | $0.31 | $0.15 | $0.39 | $0.26 | $0.24 | $0.16 | |
| EPS (Diluted) | $0.30 | $0.35 | $0.43 | $0.25 | $0.56 | $0.23 | $0.29 | $0.26 | $0.42 | $0.15 | $0.31 | $0.15 | $0.39 | $0.25 | $0.24 | $0.16 | |
| Shares (Basic) | 752,358,000 | -1,478,086,000 | 739,525,000 | 739,276,000 | 738,691,000 | -1,475,277,000 | 737,773,000 | 737,748,000 | 737,512,000 | -1,473,975,000 | 737,107,000 | 737,075,000 | 736,829,000 | -1,471,700,000 | 736,247,000 | 735,977,000 | |
| Shares (Diluted) | 757,225,000 | -1,484,883,000 | 744,290,000 | 742,541,000 | 741,400,000 | -1,478,495,000 | 739,965,000 | 739,563,000 | 738,820,000 | -1,475,893,000 | 738,184,000 | 738,177,000 | 737,698,000 | -1,473,125,000 | 737,074,000 | 736,769,000 | |
| EBITDA | $475M | · | $569M | $406M | $678M | · | $428M | $390M | $545M | · | $437M | $305M | $498M | · | $341M | $243M |
Bilan 27
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $332M | $1.07B | $1.10B | $294M | · | $306M | $542M | $282M | $276M | · | $353M | $326M | $460M | · | $303M | $336M | |
| Receivables | $1.16B | $1.11B | $1.00B | $998M | · | $961M | $939M | $933M | $999M | · | $1.02B | $979M | $1.03B | · | $816M | $772M | |
| Inventory | $597M | $551M | $517M | $504M | · | $511M | $517M | $502M | $477M | · | $488M | $474M | $434M | · | $422M | $332M | |
| Prepaid Expense | $178M | $106M | $145M | $192M | · | $136M | $179M | $211M | $212M | · | $143M | $189M | $175M | · | $91M | $130M | |
| Other Current Assets | $115M | $112M | $98M | $92M | · | $85M | $75M | $69M | $101M | · | $59M | $34M | $59M | · | $106M | $94M | |
| Current Assets | $3.17B | $3.93B | $3.63B | $2.92B | · | $2.88B | $2.97B | $2.80B | $3.04B | · | $2.75B | $2.73B | $3.04B | · | $2.72B | $2.30B | |
| PP&E (Net) | $37.77B | $36.13B | $35.15B | $34.36B | · | $33.15B | $32.63B | $32.17B | $31.75B | · | $31.07B | $30.76B | $30.46B | · | $29.89B | $29.91B | |
| Accum. Depreciation | $26M | $26M | $35M | $33M | · | $29M | $28M | $26M | $24M | · | $21M | $22M | $22M | · | $45M | $60M | |
| Goodwill | $2.25B | $2.25B | $2.25B | $2.25B | · | $2.25B | $2.25B | $2.25B | $2.25B | · | $2.25B | $2.25B | $2.25B | · | $2.24B | $2.30B | |
| Intangibles | $331M | $327M | $312M | $312M | · | $314M | $314M | $314M | $304M | · | $307M | $309M | $310M | · | $315M | $337M | |
| Other Non-current Assets | $640M | $515M | $537M | $470M | · | $419M | $416M | $418M | $437M | · | $464M | $427M | $429M | · | $493M | $536M | |
| Total Assets | $46.30B | $45.24B | $43.94B | $42.36B | · | $41.07B | $40.47B | $39.84B | $39.63B | · | $38.63B | $38.30B | $38.30B | · | $37.38B | $37.06B | |
| Accounts Payable | $1.36B | $1.56B | $1.19B | $1.14B | · | $1.20B | $920M | $980M | $903M | · | $1.18B | $975M | $1.13B | · | $968M | $985M | |
| Short-term Debt | $65M | $456M | $595M | $1.29B | · | $303M | $0 | $389M | $291M | · | $287M | $243M | $0 | · | $510M | $988M | |
| Current Liabilities | $3.50B | $4.55B | $4.69B | $4.98B | · | $3.33B | $2.31B | $2.52B | $2.38B | · | $2.88B | $2.50B | $2.48B | · | $3.31B | $3.73B | |
| Capital Leases | · | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $3.67B | $3.51B | $3.58B | $3.50B | · | $3.36B | $3.31B | $3.26B | $3.19B | · | $3.05B | $3.14B | $3.09B | · | $2.98B | $3.23B | |
| Other Non-current Liabilities | $570M | $480M | $468M | $426M | · | $452M | $430M | $407M | $404M | · | $368M | $357M | $366M | · | $371M | $566M | |
| Long-term Debt | $20.26B | $18.89B | $18.39B | $16.51B | · | $16.50B | $16.50B | $15.76B | $15.75B | · | $14.57B | $14.57B | $14.59B | · | $13.24B | $12.65B | |
| Total Debt | $20.32B | · | $18.99B | $17.80B | · | · | $16.50B | · | · | · | $14.86B | · | · | · | $13.75B | $13.64B | |
| Common Stock | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $8M | $8M | |
| Retained Earnings | $3.46B | $3.21B | $3.14B | $3.03B | · | $2.83B | $2.85B | $2.83B | $2.83B | · | $2.77B | $2.72B | $2.79B | · | $2.66B | $2.65B | |
| Treasury Stock | $547M | $575M | $901M | $902M | · | $928M | $929M | $930M | $931M | · | $948M | $949M | $950M | · | $972M | $976M | |
| AOCI | $-205M | $-202M | $-193M | $-190M | · | $-184M | $-163M | $-160M | $-161M | $-163M | $-142M | $-137M | $-123M | $-124M | $-130M | $-124M | |
| Stockholders' Equity | $15.04B | $14.88B | $14.41B | $14.29B | · | $14.08B | $14.09B | $14.06B | $14.06B | $13.93B | $14.01B | $13.96B | $14.03B | $13.92B | $13.88B | $13.87B | |
| Liabilities + Equity | $46.30B | $45.24B | $43.94B | $42.36B | · | $41.07B | $40.47B | $39.84B | $39.63B | · | $38.63B | $38.30B | $38.30B | · | $37.38B | $37.06B | |
| Shares Outstanding | 752,369,000 | 751,041,000 | 739,545,000 | 739,306,000 | · | 738,033,000 | 737,778,000 | 737,762,000 | 737,736,000 | 737,130,000 | 737,124,000 | 737,086,000 | 737,067,000 | 736,487,000 | 736,311,000 | 736,157,000 |
Flux de trésorerie 11
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $8M | · | · | $7M | · | · | · | · | · | $11M | · | · | · | $14M | $5M | $7M | |
| Operating Cash Flow | $583M | $548M | $966M | $602M | $513M | $511M | $781M | $766M | $282M | $110M | $806M | $412M | $430M | $219M | $532M | $477M | |
| CapEx | $1.28B | $1.16B | $1.15B | $930M | $793M | $860M | $679M | $670M | $596M | $649M | $651M | $591M | $499M | $640M | $506M | $582M | |
| Investing Cash Flow | $-1.36B | $-1.14B | $-1.15B | $-930M | $-783M | $-874M | $-683M | $-670M | $-591M | $-644M | $-643M | $-593M | $-503M | $-468M | $-503M | $-4.26B | |
| Debt Issued | $896M | $1.15B | $1.90B | $0 | $0 | $0 | $746M | $0 | $1.15B | $125M | $0 | $0 | $3.13B | $0 | $850M | $0 | |
| Net Debt Issued | · | · | · | · | $0 | · | · | · | $1.15B | · | · | · | $1.38B | · | · | · | |
| Dividends Paid | $214M | $201M | $201M | $202M | $190M | $190M | $190M | $190M | $177M | $178M | $178M | $177M | $171M | $167M | $167M | $147M | |
| Financing Cash Flow | $-134M | $563M | $982M | $306M | $271M | $119M | $161M | $-93M | $248M | $562M | $-136M | $47M | $177M | $302M | $-62M | $-134M | |
| Net Change in Cash | $-912M | $-33M | $801M | $-22M | $1M | $-244M | $259M | $3M | $-61M | $28M | $27M | $-134M | $104M | $53M | $-33M | $-3.91B | |
| Free Cash Flow | · | · | · | · | $-280M | · | · | · | $-314M | · | · | · | $-69M | · | · | · | |
| Levered FCF | · | · | · | · | $-432M | · | · | · | $-456M | · | · | · | $-197M | · | · | · |
Rentabilité 7
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 22.5% | · | 25.4% | 20.1% | 27.1% | · | 20.7% | 20.7% | 23.6% | · | 21.4% | 16.7% | 20.6% | · | 16.0% | 14.3% | |
| Net Margin | 10.9% | · | 14.2% | 9.0% | 16.5% | · | 10.4% | 10.1% | 13.3% | · | 11.3% | 6.1% | 11.8% | · | 8.2% | 7.0% | |
| Pretax Margin | 13.6% | · | 17.8% | 11.4% | 20.6% | · | 13.2% | 12.8% | 16.8% | · | 14.1% | 8.0% | 15.1% | · | 10.1% | 8.9% | |
| EBITDA Margin | 22.5% | · | 25.4% | 20.1% | 27.1% | · | 20.7% | 20.7% | 23.6% | · | 21.4% | 16.7% | 20.6% | · | 16.0% | 14.3% | |
| ROA | 0.52% | · | 0.75% | 0.46% | · | · | 0.53% | · | · | · | 0.60% | · | · | · | 0.41% | 0.33% | |
| ROE | 1.6% | · | 2.2% | 1.3% | · | · | 1.5% | · | · | · | 1.6% | · | · | · | 1.3% | 0.84% | |
| ROIC | 1.1% | · | 1.4% | 1.0% | · | · | 1.1% | · | · | · | 1.2% | · | · | · | 1.0% | 0.70% |
Liquidité et Solvabilité 5
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | · | 0.8 | 0.6 | · | · | 1.3 | · | · | · | 1.0 | · | · | · | 0.8 | 0.6 | |
| Quick Ratio | 0.4 | · | 0.4 | 0.3 | · | · | 0.6 | · | · | · | 0.5 | · | · | · | 0.3 | 0.3 | |
| Debt / Equity | 1.4 | · | 1.3 | 1.2 | · | · | 1.2 | · | · | · | 1.1 | · | · | · | 1.0 | 1.0 | |
| LT Debt / Equity | 1.3 | · | 1.2 | 1.1 | · | · | 1.2 | · | · | · | 1.0 | · | · | · | 0.9 | 0.9 | |
| Interest Coverage | 2.0 | · | 2.7 | 2.0 | 3.6 | · | 2.3 | 2.1 | 3.0 | · | 2.6 | 1.8 | 3.0 | · | 2.5 | 2.1 |
Efficacité 2
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.1 | 0.1 | · | · | 0.1 | · | · | · | 0.1 | · | · | · | 0.1 | 0.0 | |
| Receivables Turnover | 2.0 | · | 2.3 | 2.3 | · | · | 2.2 | · | · | · | 2.0 | · | · | · | 2.7 | 2.5 |
Valorisation (TTM) 10
| Métrique | Tendance | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.15B | · | $8.83B | $8.48B | $8.76B | · | $8.29B | $8.05B | $8.59B | · | $8.41B | $8.07B | $8.03B | · | $7.12B | $6.28B | |
| Net Income TTM | $1.18B | · | $1.13B | $1.00B | $1.12B | · | $941M | $839M | $934M | · | $801M | $690M | $851M | · | $773M | $618M | |
| Market Cap | $36.92B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $56.91B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/S | 4.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 2.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 3.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 119.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 6.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Payout Ratio | · | · | · | · | 45.9% | · | · | · | 57.6% | · | · | · | 60.0% | · | · | · |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Revenu | $9.04B | — | $8.46B | $8.31B | $7.90B |
| Marge d'exploitation % | 23.5% | — | 20.6% | 19.6% | 17.4% |
| Résultat net | $1.18B | — | $888M | $740M | $756M |
| BPA dilué | $1.59 | — | $1.20 | $1.00 | $1.02 |
Bilan
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 1.3 | — | 1.2 | 1.1 | 1.0 |
| Ratio de liquidité | 0.9 | — | 0.9 | 0.9 | 0.7 |
| Ratio de liquidité réduite | 0.5 | — | 0.4 | 0.4 | 0.3 |
Flux de trésorerie
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $-1.40B | — | $-465M | $-632M | $-425M |
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.
Initiés de la société 10 initiés · 1 dirigeants · 9 administrateurs
| Dirigeant | Rôle | Dernière activité | Actions détenues | Achats 12m | Ventes 12m | Net 12m |
|---|---|---|---|---|---|---|
| John Gregory Cornett | President of a PPL Subsidiary | 12 juin 2026 S | 7 769 | 0 | 1 | $-250 734 |
| Kenneth Michael Hartwick | Administrateur | 22 juillet 2026 A | — | 0 | 0 | $0 |
| Heather B Redman | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Venkata R Madabhushi | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Keith H Williamson | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Linda G Sullivan | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Armando Zagalo De Lima | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Craig A Rogerson | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Phoebe A Wood | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
| Art P Beattie | Administrateur | 1 juillet 2026 A | — | 0 | 0 | $0 |
Initiés issus des déclarations SEC Form 3/4/5 ; net = uniquement P/S de marché