TRU TransUnion Common Stock
$70,91
Prezzo · Mag 29, 2026
Fondamentali al Apr 28, 2026
Intervallo 52 sett.
$65–$99
18% of range
Rating Analisti
BUY
26 analysts
Prezzo Obiettivo
$90
+27% upside
P/E (TTM)
37.0
ROE
10.5%
Margine di Profitto Netto
10.0%
TRU Snapshot del titolo Prezzo, capitalizzazione di mercato, P/E, EPS, ROE, debito/capitale proprio, intervallo 52 settimane
Prezzo
$70.91
Capitalizzazione di Mercato
$16.50B
P/E (TTM)
37.0
EPS (TTM)
$2.32
Ricavi (TTM)
$4.58B
Rendimento div.
0.55%
ROE
10.5%
D/E Debito/Patrimonio
—
Intervallo 52 sett.
$65 – $99
TRU Grafico del prezzo delle azioni OHLCV giornaliero con indicatori tecnici — panoramica, zoom e personalizza la tua visualizzazione
Configure
Performance decennale Andamento di ricavi, utile netto, margini e EPS
Ricavi e Utile Netto
$4.58B
2016-12-31
→
2025-12-31
EPS
$2.32
2016-12-31
→
2025-12-31
Flusso di cassa libero
$662M
2016-12-31
→
2025-12-31
Margini
10.0%
Valutazione Rapporti P/E, P/S, P/B, EV/EBITDA — il titolo è costoso o economico?
Metrica
Tendenza 5 anni
TRU
Mediana dei peer
P/E (TTM)
37.0
23.8
P/S (TTM)
3.6
1.3
P/B
3.7
3.4
Price / FCF (Prezzo / FCF)
24.9
—
Redditività Margini lordi, operativi e netti; ROE, ROA, ROIC
Metrica
Tendenza 5 anni
TRU
Mediana dei peer
Operating Margin (Margine Operativo)
18.7%
—
Net Profit Margin (Margine di Profitto Netto)
10.0%
4.4%
ROA
4.1%
4.2%
ROE
10.5%
11.7%
ROIC
14.1%
—
Salute finanziaria Debito, liquidità, solvibilità — solidità del bilancio
Metrica
Tendenza 5 anni
TRU
Mediana dei peer
Current Ratio (Rapporto corrente)
1.7
1.7
Quick Ratio
1.5
—
Crescita Crescita di ricavi, EPS e utile netto: YoY, CAGR 3Y, CAGR 5Y
Metrica
Tendenza 5 anni
TRU
Mediana dei peer
Revenue YoY (Ricavi YoY)
9.4%
—
Revenue CAGR 3Y (CAGR Ricavi 3Y)
7.2%
—
Revenue CAGR 5Y (CAGR Ricavi 5Y)
12.6%
—
EPS YoY
60.0%
—
Net Income YoY (Utile Netto YoY)
60.1%
—
Efficienza del Capitale Rotazione delle attività, rotazione delle scorte, rotazione dei crediti
Metrica
Tendenza 5 anni
TRU
Mediana dei peer
Payout Ratio (Rapporto di Distribuzione Utili)
19.9%
—
Dividendi Rendimento, payout ratio, storico dividendi, CAGR 5Y
Dividend Yield
0.55%
Rapporto di Distribuzione Utili
19.9%
CAGR Dividendi 5Y
—
| Data ex-dividendo | Importo |
|---|---|
| 26 Febbraio 2026 | $0,1250 |
| 21 Novembre 2025 | $0,1150 |
| 22 Agosto 2025 | $0,1150 |
| 22 Maggio 2025 | $0,1150 |
| 27 Febbraio 2025 | $0,1150 |
| 22 Novembre 2024 | $0,1050 |
| 23 Agosto 2024 | $0,1050 |
| 16 Maggio 2024 | $0,1050 |
| 06 Marzo 2024 | $0,1050 |
| 16 Novembre 2023 | $0,1050 |
| 22 Agosto 2023 | $0,1050 |
| 18 Maggio 2023 | $0,1050 |
| 08 Marzo 2023 | $0,1050 |
| 16 Novembre 2022 | $0,1050 |
| 24 Agosto 2022 | $0,1050 |
| 26 Maggio 2022 | $0,0950 |
| 09 Marzo 2022 | $0,0950 |
| 23 Novembre 2021 | $0,0950 |
| 24 Agosto 2021 | $0,0950 |
| 25 Maggio 2021 | $0,0950 |
TRU Consenso degli analisti Opinioni degli analisti, sia rialziste che ribassiste, target price a 12 mesi, potenziale di rialzo
COMPRA
26 analisti
- Acquisto forte 7 26,9%
- Compra 13 50,0%
- Mantieni 6 23,1%
- Vendi 0 0,0%
- Vendita forte 0 0,0%
Target Price a 12 Mesi
21 analisti · 2026-05-25
Mediana
$90.00
← Sotto tutti i target
$70.91
Basso
$72.00
Alto
$108.00
Target mediano
$90.00
+26,9%
Target medio
$90.19
+27,2%
Cronologia utili EPS effettivo vs stima, surprise %, tasso di superamento, data prossimi utili
Sorpresa media
0.06%
| Periodo | EPS Actual | EPS Stimato | Sorpresa |
|---|---|---|---|
| 31 Marzo 2026 | $1.18 | $1.11 | 0.07% |
| 31 Dicembre 2025 | $1.07 | $1.03 | 0.04% |
| 30 Settembre 2025 | $1.10 | $1.05 | 0.05% |
| 30 Giugno 2025 | $1.08 | $1.00 | 0.08% |
| 31 Marzo 2025 | $1.05 | $0.98 | 0.07% |
Confronto tra pari Metriche chiave rispetto ai pari del settore
| Ticker | Capitalizzazione di Mercato | P/E | Rev YoY | Margine Netto | ROE | Margine lordo |
|---|---|---|---|---|---|---|
| TRU | $16.50B | 37.0 | 9.4% | 10.0% | 10.5% | — |
| EFX | $26.12B | 40.8 | 6.9% | 10.9% | 14.1% | — |
| PL | — | -31.2 | 25.9% | -80.2% | -79.1% | 56.0% |
| LDOS | $23.19B | 16.5 | 3.1% | 8.4% | 31.1% | — |
| J | $17.61B | 62.1 | 4.6% | 2.4% | 7.1% | 24.8% |
| J | $17.61B | 62.1 | 4.6% | 2.4% | 7.1% | 24.8% |
| CACI | $10.48B | 21.4 | 12.6% | 5.8% | 13.2% | — |
| BAH | $9.39B | 11.3 | -6.4% | 7.6% | 81.0% | — |
| PSN | $3.47B | 28.1 | -5.7% | 3.8% | 9.5% | — |
| AMTM | $6.32B | 96.1 | 71.6% | 0.46% | 1.5% | — |
| FCN | $5.27B | 20.7 | 2.4% | 7.1% | 14.9% | 32.1% |
Fondamentali Completi Tutte le metriche per anno — conto economico, stato patrimoniale, rendiconto finanziario
Conto Economico 16
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.58B | $4.18B | $3.83B | $3.71B | $2.96B | $2.53B | $2.46B | $2.32B | $1.93B | $1.70B | |
| Cost of Revenue | · | · | · | · | · | · | $874M | $790M | $646M | $579M | |
| SG&A Expense | $1.26B | $1.24B | $1.17B | $1.18B | $909M | $830M | $777M | $708M | $585M | $560M | |
| Operating Expenses | $3.72B | $3.52B | $3.70B | $3.08B | $2.31B | $2.03B | $1.92B | $1.80B | $1.47B | $1.40B | |
| Operating Income | $858M | $667M | $128M | $626M | $652M | $500M | $542M | $512M | $465M | $300M | |
| Interest Expense | · | · | $288M | $231M | $113M | $126M | $174M | $138M | $88M | $86M | |
| Interest Income | $33M | $28M | $21M | $5M | $3M | $6M | $8M | $6M | $6M | $5M | |
| Other Non-op | $-32M | $-47M | $-23M | $-30M | $-49M | $900.0K | $-14M | $-47M | $-19M | $-23M | |
| Pretax Income | $643M | $401M | $-145M | $383M | $506M | $390M | $374M | $344M | $372M | $205M | |
| Income Tax | $173M | $99M | $45M | $119M | $132M | $84M | $70M | $54M | $-79M | $74M | |
| Net Income | $455M | $284M | $-206M | $266M | $1.39B | $343M | $347M | $277M | $441M | $121M | |
| EPS (Basic) | $2.34 | $1.46 | $-1.07 | $1.38 | $7.26 | $1.81 | $1.85 | $1.50 | $2.42 | $0.66 | |
| EPS (Diluted) | $2.32 | $1.45 | $-1.07 | $1.38 | $7.20 | $1.79 | $1.81 | $1.45 | $2.32 | $0.65 | |
| Shares (Basic) | 194,400,000 | 194,400,000 | 193,400,000 | 192,500,000 | 191,400,000 | 189,900,000 | 187,800,000 | 184,600,000 | 182,400,000 | 182,600,000 | |
| Shares (Diluted) | 196,600,000 | 196,700,000 | 193,400,000 | 193,100,000 | 193,000,000 | 192,200,000 | 191,800,000 | 190,900,000 | 189,900,000 | 184,600,000 | |
| EBITDA | $858M | $667M | $128M | $630M | $648M | $568M | $608M | $512M | $465M | $300M |
Stato Patrimoniale 28
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $854M | $680M | $476M | $585M | $1.84B | $493M | $274M | $187M | $116M | $182M | |
| Short-term Investments | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Receivables | $905M | $799M | $723M | $602M | $558M | $393M | $444M | $457M | $327M | $278M | |
| Prepaid Expense | $134M | $126M | $145M | $145M | $136M | $84M | $84M | $77M | $59M | $44M | |
| Other Current Assets | $258M | $323M | $276M | $263M | $232M | $156M | $170M | $136M | $146M | $90M | |
| Current Assets | $2.02B | $1.80B | $1.48B | $1.45B | $2.63B | $1.47B | $888M | $842M | $589M | $550M | |
| PP&E (Net) | $258M | $204M | $199M | $218M | $248M | $220M | $219M | $220M | $199M | $198M | |
| PP&E (Gross) | $803M | $710M | $1.00B | $930M | $873M | $752M | $673M | $586M | $498M | $433M | |
| Accum. Depreciation | $545M | $506M | $804M | $711M | $625M | $532M | $454M | $366M | $299M | $236M | |
| Goodwill | $5.26B | $5.14B | $5.18B | $5.55B | $5.53B | $3.23B | $3.14B | $3.29B | $2.37B | $2.17B | |
| Intangibles | $3.10B | $3.26B | $3.52B | $3.68B | $3.77B | $2.17B | $2.39B | $2.55B | $1.83B | $1.76B | |
| Other Non-current Assets | $480M | $578M | $739M | $771M | $459M | $222M | $236M | $136M | $137M | $98M | |
| Total Assets | $11.11B | $10.98B | $11.11B | $11.67B | $12.63B | $7.31B | $7.11B | $7.04B | $5.12B | $4.78B | |
| Accrued Liabilities | $20M | $94M | $72M | $54M | $67M | $40M | $50M | $20M | $18M | $21M | |
| Current Liabilities | $1.15B | $1.06B | $1.00B | $906M | $1.36B | $670M | $571M | $548M | $458M | $373M | |
| Capital Leases | $35M | $42M | $82M | $102M | $119M | $49M | $57M | $0 | · | · | |
| Deferred Tax | $390M | $415M | $593M | $762M | $788M | $397M | $439M | $478M | $419M | $579M | |
| Other Non-current Liabilities | $116M | $114M | $153M | $174M | $233M | $210M | $165M | $55M | $71M | $31M | |
| Total Liabilities | $6.57B | $6.67B | $7.00B | $7.40B | $8.63B | $4.68B | $4.77B | $5.06B | $3.29B | $3.31B | |
| Long-term Debt | $5.10B | $5.15B | $5.34B | $5.67B | $6.37B | $3.45B | $3.66B | $4.05B | $2.46B | $2.38B | |
| Total Debt | · | · | · | $5.56B | $6.25B | $3.40B | $3.60B | $3.98B | $2.35B | $2.33B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Retained Earnings | $2.72B | $2.36B | $2.16B | $2.45B | $2.25B | $937M | $652M | $363M | $137M | $-304M | |
| Treasury Stock | $370M | $335M | $303M | $284M | $252M | $215M | $179M | $140M | $139M | $5M | |
| AOCI | $-340M | $-367M | $-261M | $-284M | $-285M | $-272M | $-252M | $-283M | $-135M | $-175M | |
| Stockholders' Equity | $4.44B | $4.22B | $4.01B | $4.17B | $3.91B | $2.54B | $2.25B | $1.89B | $1.73B | $1.36B | |
| Liabilities + Equity | $11.11B | $10.98B | $11.11B | $11.67B | $12.63B | $7.31B | $7.11B | $7.04B | $5.12B | $4.78B | |
| Shares Outstanding | 192,400,000 | 194,900,000 | 193,800,000 | 192,700,000 | 191,800,000 | 190,500,000 | 188,700,000 | 185,700,000 | 183,200,000 | 183,200,000 |
Flusso di cassa 18
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $575M | $538M | $524M | $519M | $377M | $347M | $339M | $307M | $238M | $265M | |
| Stock-based Comp | $146M | $121M | $100M | $83M | $69M | $44M | $48M | $58M | $33M | $24M | |
| Deferred Tax | $-29M | $-157M | $-163M | $-89M | $-17M | $-36M | $-23M | $-69M | $-213M | $-22M | |
| Amort. of Intangibles | $471M | $449M | $428M | $413M | $278M | $253M | $253M | $230M | $170M | $198M | |
| Restructuring | $7M | $67M | $75M | $0 | $0 | · | · | · | · | · | |
| Operating Cash Flow | $988M | $832M | $645M | $297M | $808M | $788M | $777M | $556M | $466M | $390M | |
| CapEx | $326M | $316M | $311M | $298M | $224M | $206M | $188M | $180M | $135M | $124M | |
| Investing Cash Flow | $-332M | $-307M | $-319M | $-724M | $-2.21B | $-267M | $-204M | $-2.02B | $-481M | $-496M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Issued | $22M | $25M | $23M | $19M | $22M | $23M | $24M | $26M | $27M | $6M | |
| Stock Repurchased | $302M | $0 | $0 | · | · | · | $0 | $0 | $134M | $700.0K | |
| Net Stock Activity | $-280M | $25M | $23M | $19M | $22M | $23M | $24M | $26M | $-106M | $5M | |
| Dividends Paid | $90M | $83M | $82M | $78M | $70M | $58M | $57M | $42M | $0 | $0 | |
| Financing Cash Flow | $-495M | $-309M | $-439M | $-820M | $2.76B | $-297M | $-487M | $1.54B | $-52M | $154M | |
| Net Change in Cash | $174M | $203M | $-109M | $-1.26B | $1.35B | $219M | $87M | $72M | $-66M | $49M | |
| Taxes Paid | $260M | $202M | $206M | $574M | $181M | $132M | $111M | $111M | $120M | $94M | |
| Free Cash Flow | $662M | $517M | $335M | $-1M | $584M | $573M | $578M | $376M | $333M | $266M | |
| Levered FCF | · | · | $-42M | $-160M | $501M | $475M | $438M | $260M | $226M | $211M |
Redditività 7
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 18.7% | 15.9% | 3.4% | 17.0% | 21.9% | 20.9% | 22.9% | 22.1% | · | · | |
| Net Margin | 10.0% | 6.8% | -5.4% | 7.3% | 46.9% | 12.6% | 13.1% | 11.9% | · | · | |
| Pretax Margin | 14.1% | 9.6% | -3.8% | 10.4% | 16.9% | 16.8% | 16.6% | 14.8% | · | · | |
| EBITDA Margin | 18.7% | 15.9% | 3.4% | 17.0% | 21.9% | 20.9% | 22.9% | 22.1% | · | · | |
| ROA | 4.1% | 2.6% | -1.8% | 2.2% | 13.9% | 4.8% | 4.9% | 4.5% | 8.9% | 2.6% | |
| ROE | 10.5% | 6.9% | -5.0% | 6.7% | 43.0% | 14.3% | 16.8% | 15.3% | 28.5% | 9.3% | |
| ROIC | 14.1% | 11.9% | 4.2% | 4.5% | 4.7% | 7.5% | 8.4% | 7.3% | 13.8% | 5.2% |
Liquidità e Solvibilità 5
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 1.7 | 1.5 | 1.6 | 1.9 | 1.7 | 1.6 | 1.5 | 1.3 | 1.5 | |
| Quick Ratio | 1.5 | 1.4 | 1.2 | 1.3 | 1.8 | 1.4 | 1.3 | 1.2 | 1.0 | 1.2 | |
| Debt / Equity | · | · | · | 1.3 | 1.6 | 1.3 | 1.6 | 2.1 | 1.4 | 1.7 | |
| LT Debt / Equity | · | · | · | 1.3 | 1.6 | 1.3 | 1.6 | 2.1 | 1.4 | 1.7 | |
| Interest Coverage | · | · | 0.4 | 2.7 | 5.8 | 4.5 | 3.5 | 3.7 | 5.3 | 3.5 |
Efficienza 2
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | · | · | |
| Receivables Turnover | 5.4 | 5.5 | 5.8 | 6.4 | 6.2 | 6.1 | 5.9 | 5.9 | · | · |
Tassi di Crescita 10
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.4% | 9.2% | 3.3% | 25.3% | 17.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.2% | 12.2% | 14.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.6% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 60.0% | · | · | -80.8% | 302.2% | · | · | · | · | · | |
| EPS CAGR 3Y | 18.9% | -41.4% | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 5.3% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 60.1% | · | · | -80.8% | 305.1% | · | · | · | · | · | |
| Net Income CAGR 3Y | 19.6% | -41.1% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 5.8% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 9.5% | · | · | · | · | · | · | · | · | · |
Valutazione (TTM) 16
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.58B | $4.18B | $3.83B | $3.71B | $2.96B | $2.53B | $2.46B | $2.32B | $1.93B | $1.70B | |
| Net Income TTM | $455M | $284M | $-206M | $266M | $1.39B | $343M | $347M | $277M | $441M | $121M | |
| Market Cap | $16.50B | $18.07B | $13.32B | $10.94B | $22.74B | $18.90B | $16.15B | $10.55B | $10.07B | $5.67B | |
| Enterprise Value | · | · | · | $15.90B | $27.15B | $21.80B | $19.48B | $14.33B | $12.29B | $7.81B | |
| P/E | 37.0 | 63.9 | -64.2 | 41.1 | 16.5 | 55.4 | 47.3 | 39.2 | 23.7 | 47.6 | |
| P/S | 3.6 | 4.3 | 3.5 | 2.9 | 7.7 | 7.5 | 6.6 | 4.6 | 5.2 | 3.3 | |
| P/B | 3.7 | 4.3 | 3.3 | 2.6 | 5.8 | 7.4 | 7.2 | 5.6 | 5.8 | 4.2 | |
| P / Cash Flow | 16.7 | 21.7 | 20.6 | 36.8 | 28.1 | 24.0 | 20.8 | 19.0 | 21.5 | 14.5 | |
| P / FCF | 24.9 | 35.0 | 39.8 | -10935.7 | 38.9 | 33.0 | 27.9 | 28.1 | 30.3 | 21.3 | |
| EV / EBITDA | · | · | · | 25.2 | 41.9 | 38.4 | 32.0 | 28.0 | 26.5 | 26.0 | |
| EV / FCF | · | · | · | -15903.3 | 46.5 | 38.0 | 33.7 | 38.2 | 37.0 | 29.4 | |
| EV / Revenue | · | · | · | 4.3 | 9.2 | 8.6 | 7.9 | 6.2 | 6.4 | 4.6 | |
| Dividend Yield | 0.55% | 0.46% | 0.61% | 0.71% | 0.31% | 0.30% | 0.35% | 0.39% | 0.00% | 0.00% | |
| Earnings Yield | 2.7% | 1.6% | -1.6% | 2.4% | 6.1% | 1.8% | 2.1% | 2.5% | 4.2% | 2.1% | |
| Payout Ratio | 19.9% | 29.1% | -39.7% | 28.9% | 5.0% | 16.8% | 16.4% | 15.0% | · | · | |
| Annual Payout | $90M | $83M | $82M | $78M | $70M | $58M | $57M | $42M | $0 | $0 |
Conto Economico 15
| Metrica | Tendenza | Q1 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 | $1.25B | $1.17B | $1.17B | $1.14B | $1.10B | $1.04B | $1.08B | $1.04B | $1.02B | $954M | $969M | $968M | $940M | $902M | $938M | $948M | |
| SG&A Expense | $329M | $342M | $331M | $335M | $257M | $317M | $306M | $311M | $306M | $304M | $291M | $292M | $285M | $236M | $288M | $293M | |
| Operating Expenses | $1.00B | $968M | $962M | $948M | $841M | $866M | $929M | $858M | $864M | $893M | $1.21B | $810M | $795M | $763M | $769M | $769M | |
| Operating Income | $245M | $204M | $208M | $192M | $254M | $171M | $156M | $182M | $157M | $61M | $-236M | $158M | $145M | $139M | $170M | $179M | |
| Interest Expense | · | · | · | · | · | · | · | $68M | $69M | · | $73M | $73M | $72M | · | $61M | $52M | |
| Interest Income | $7M | $7M | $9M | $9M | $9M | $9M | $8M | $7M | $5M | $6M | $5M | $4M | $6M | $2M | $1M | $1M | |
| Other Non-op | $6M | $-12M | $-9M | $7M | $-17M | $-21M | $-5M | $-5M | $-16M | $-6M | $9M | $-18M | $-7M | $-10M | $-2M | $-6M | |
| Pretax Income | $428M | $142M | $150M | $157M | $194M | $101M | $97M | $121M | $83M | $-6M | $-292M | $77M | $76M | $67M | $111M | $125M | |
| Income Tax | $28M | $38M | $50M | $44M | $41M | $30M | $25M | $31M | $13M | $-15M | $22M | $19M | $19M | $35M | $31M | $28M | |
| Net Income | $397M | $101M | $97M | $110M | $148M | $66M | $68M | $85M | $65M | $6M | $-319M | $54M | $53M | $43M | $79M | $93M | |
| EPS (Basic) | $2.06 | $0.52 | $0.50 | $0.56 | $0.76 | $0.33 | $0.35 | $0.44 | $0.34 | $0.03 | $-1.65 | $0.28 | $0.27 | $0.22 | $0.41 | $0.48 | |
| EPS (Diluted) | $2.04 | $0.52 | $0.49 | $0.56 | $0.75 | $0.33 | $0.35 | $0.44 | $0.33 | $0.03 | $-1.65 | $0.28 | $0.27 | $0.23 | $0.41 | $0.48 | |
| Shares (Basic) | 192,700,000 | -390,500,000 | 194,800,000 | 195,000,000 | 195,100,000 | -388,500,000 | 194,600,000 | 194,200,000 | 194,100,000 | -386,200,000 | 193,400,000 | 193,200,000 | 193,000,000 | -384,700,000 | 192,600,000 | 192,500,000 | |
| Shares (Diluted) | 194,500,000 | -395,100,000 | 197,200,000 | 197,200,000 | 197,300,000 | -390,800,000 | 197,000,000 | 195,200,000 | 195,300,000 | -387,900,000 | 193,400,000 | 194,000,000 | 193,900,000 | -386,400,000 | 193,200,000 | 193,100,000 | |
| EBITDA | $245M | · | $208M | $192M | $254M | · | $156M | $182M | $157M | · | $-236M | $158M | $145M | · | $170M | $182M |
Stato Patrimoniale 28
| Metrica | Tendenza | Q1 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 | $732M | $854M | $750M | $688M | $610M | $680M | $643M | $543M | $434M | · | $421M | $442M | $439M | · | $596M | $522M | |
| Short-term Investments | $600.0K | $3M | $3M | $2M | $3M | $2M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Receivables | $1.05B | $905M | $894M | $896M | $882M | $799M | $798M | $779M | $775M | · | $694M | $673M | $653M | · | $635M | $636M | |
| Prepaid Expense | $153M | $134M | $134M | $125M | $144M | $126M | $135M | $150M | $147M | · | $152M | $176M | $176M | · | $148M | $168M | |
| Other Current Assets | $237M | $258M | $335M | $322M | $326M | $323M | $228M | $222M | $215M | · | $286M | $302M | $290M | · | $286M | $309M | |
| Current Assets | $2.02B | $2.02B | $1.98B | $1.91B | $1.82B | $1.80B | $1.67B | $1.54B | $1.42B | · | $1.40B | $1.42B | $1.38B | · | $1.54B | $1.49B | |
| PP&E (Net) | $275M | $258M | $233M | $228M | $200M | $204M | $182M | $184M | $190M | · | $183M | $195M | $210M | · | $212M | $218M | |
| PP&E (Gross) | · | $803M | · | · | · | $710M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $558M | $545M | $562M | $536M | $528M | $506M | $858M | $842M | $822M | · | $782M | $763M | $737M | · | $685M | $666M | |
| Goodwill | $5.78B | $5.26B | $5.25B | $5.26B | $5.16B | $5.14B | $5.18B | $5.16B | $5.17B | $5.18B | $5.15B | $5.60B | $5.57B | $5.55B | $5.51B | $5.59B | |
| Intangibles | $3.56B | $3.10B | $3.16B | $3.24B | $3.21B | $3.26B | $3.36B | $3.39B | $3.45B | · | $3.55B | $3.61B | $3.64B | · | $3.70B | $3.82B | |
| Other Non-current Assets | $416M | $480M | $485M | $488M | $563M | $578M | $661M | $745M | $792M | · | $810M | $807M | $766M | · | $713M | $638M | |
| Total Assets | $12.05B | $11.11B | $11.11B | $11.12B | $10.95B | $10.98B | $11.05B | $11.03B | $11.02B | · | $11.10B | $11.63B | $11.56B | · | $11.80B | $11.88B | |
| Accrued Liabilities | $102M | $104M | $99M | $105M | $106M | $94M | $87M | $78M | $79M | · | $62M | $56M | $59M | · | $61M | $64M | |
| Current Liabilities | $1.05B | $1.15B | $985M | $941M | $888M | $1.06B | $996M | $931M | $861M | · | $911M | $936M | $878M | · | $890M | $916M | |
| Capital Leases | $58M | $35M | $38M | $38M | $43M | $42M | $43M | $85M | $90M | · | $85M | $91M | $93M | · | $107M | $115M | |
| Deferred Tax | $536M | $390M | $393M | $371M | $386M | $415M | $482M | $523M | $567M | · | $666M | $700M | $727M | · | $802M | $824M | |
| Other Non-current Liabilities | $149M | $116M | $120M | $119M | $122M | $114M | $120M | $160M | $167M | · | $155M | $174M | $171M | · | $180M | $191M | |
| Total Liabilities | $7.13B | $6.57B | $6.53B | $6.49B | $6.46B | $6.67B | $6.73B | $6.79B | $6.85B | · | $6.99B | $7.16B | $7.23B | · | $7.65B | $7.74B | |
| Long-term Debt | · | $5.10B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $5.40B | · | $5.04B | $5.06B | $5.06B | · | $5.13B | $5.17B | $5.25B | · | $5.25B | $5.35B | $5.46B | · | $5.78B | $5.81B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Retained Earnings | $3.10B | $2.72B | $2.64B | $2.57B | $2.48B | $2.36B | $2.31B | $2.27B | $2.20B | · | $2.17B | $2.51B | $2.48B | · | $2.42B | $2.36B | |
| Treasury Stock | $391M | $370M | $368M | $342M | $340M | $335M | $333M | $314M | $314M | · | $302M | $294M | $292M | · | $282M | $281M | |
| AOCI | $-414M | $-340M | $-340M | $-312M | $-356M | $-367M | $-290M | $-296M | $-263M | · | $-250M | $-203M | $-282M | · | $-357M | $-284M | |
| Stockholders' Equity | $4.75B | $4.44B | $4.47B | $4.52B | $4.39B | $4.22B | $4.22B | $4.13B | $4.08B | · | $4.01B | $4.36B | $4.23B | · | $4.05B | $4.04B | |
| Liabilities + Equity | $12.05B | $11.11B | $11.11B | $11.12B | $10.95B | $10.98B | $11.05B | $11.03B | $11.02B | · | $11.10B | $11.63B | $11.56B | · | $11.80B | $11.88B | |
| Shares Outstanding | 192,800,000 | 192,400,000 | 194,200,000 | 194,800,000 | 195,100,000 | 194,900,000 | 194,900,000 | 194,300,000 | 194,200,000 | · | 193,700,000 | 193,300,000 | 193,200,000 | · | · | 192,500,000 |
Flusso di cassa 15
| Metrica | Tendenza | Q1 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $152M | $148M | $146M | $143M | $139M | $137M | $134M | $133M | $134M | $133M | $131M | $130M | $130M | $130M | $130M | $131M | |
| Stock-based Comp | $38M | $39M | $36M | $40M | $30M | $36M | $34M | $28M | $24M | $27M | $27M | $24M | $22M | $21M | $20M | $21M | |
| Deferred Tax | $-16M | $-2M | $28M | $-32M | $-22M | $-63M | $-30M | $-36M | $-27M | $-61M | $-30M | $-44M | $-27M | $-28M | $-28M | $-28M | |
| Restructuring | · | $2M | $5M | $0 | $0 | $0 | $40M | $8M | $18M | $75M | $0 | $0 | $0 | · | · | · | |
| Operating Cash Flow | $84M | $320M | $324M | $291M | $52M | $254M | $229M | $295M | $54M | $202M | $151M | $215M | $77M | $222M | $191M | $-126M | |
| CapEx | $65M | $97M | $84M | $77M | $68M | $117M | $68M | $68M | $62M | $98M | $70M | $77M | $66M | $106M | $71M | $63M | |
| Investing Cash Flow | $-587M | $-25M | $-83M | $-137M | $-87M | $-112M | $-69M | $-64M | $-62M | $-88M | $-44M | $-82M | $-104M | $13M | $-60M | $-586M | |
| Stock Issued | $10M | $0 | $12M | $-100.0K | $11M | $400.0K | $12M | $0 | $12M | $0 | $13M | $0 | $10M | $0 | $10M | $200.0K | |
| Stock Repurchased | $12M | $149M | $114M | $33M | $5M | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-2M | · | · | · | $5M | · | · | · | $12M | · | · | · | $10M | · | · | · | |
| Dividends Paid | $25M | $22M | $23M | $22M | $23M | $21M | $21M | $20M | $21M | $20M | $20M | $21M | $21M | $20M | $20M | $18M | |
| Financing Cash Flow | $401M | $-194M | $-174M | $-87M | $-41M | $-89M | $-69M | $-119M | $-31M | $-64M | $-121M | $-132M | $-122M | $-257M | $-42M | $-54M | |
| Net Change in Cash | $-121M | $104M | $62M | $78M | $-70M | $36M | $100M | $110M | $-43M | $55M | $-21M | $3M | $-146M | $-11M | $74M | $-775M | |
| Free Cash Flow | $19M | · | · | · | $-16M | · | · | · | $-8M | · | · | · | $11M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-66M | · | · | · | $-43M | · | · | · |
Redditività 7
| Metrica | Tendenza | Q1 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 | 19.7% | · | 17.8% | 16.9% | 23.2% | · | 14.4% | 17.5% | 15.4% | · | -24.4% | 16.4% | 15.4% | · | 18.1% | 19.2% | |
| Net Margin | 31.9% | · | 8.3% | 9.6% | 13.5% | · | 6.3% | 8.2% | 6.4% | · | -32.9% | 5.6% | 5.6% | · | 8.4% | 10.1% | |
| Pretax Margin | 34.4% | · | 12.8% | 13.8% | 17.7% | · | 8.9% | 11.6% | 8.1% | · | -30.1% | 7.9% | 8.0% | · | 11.8% | 13.6% | |
| EBITDA Margin | 19.7% | · | 17.8% | 16.9% | 23.2% | · | 14.4% | 17.5% | 15.4% | · | -24.4% | 16.4% | 15.4% | · | 18.1% | 19.2% | |
| ROA | 3.5% | · | 0.87% | 0.99% | 1.4% | · | 0.61% | 0.75% | 0.58% | · | -2.8% | 0.46% | 0.44% | · | 0.82% | 0.99% | |
| ROE | 8.7% | · | 2.2% | 2.5% | 3.5% | · | 1.7% | 2.0% | 1.6% | · | -7.9% | 1.3% | 1.3% | · | 2.3% | 2.8% | |
| ROIC | 2.2% | · | 1.5% | 1.4% | 2.1% | · | 1.2% | 1.5% | 1.4% | · | -2.8% | 1.2% | 1.1% | · | 1.2% | 1.4% |
Liquidità e Solvibilità 5
| Metrica | Tendenza | Q1 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 | 1.9 | · | 2.0 | 2.0 | 2.0 | · | 1.7 | 1.7 | 1.7 | · | 1.5 | 1.5 | 1.6 | · | 1.7 | 1.6 | |
| Quick Ratio | 1.7 | · | 1.7 | 1.7 | 1.7 | · | 1.5 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.2 | · | 1.4 | 1.3 | |
| Debt / Equity | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.3 | 1.3 | · | 1.3 | 1.2 | 1.3 | · | 1.4 | 1.4 | |
| LT Debt / Equity | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.3 | 1.3 | · | 1.3 | 1.2 | 1.3 | · | 1.4 | 1.4 | |
| Interest Coverage | · | · | · | · | · | · | · | 2.7 | 2.3 | · | -3.3 | 2.2 | 2.0 | · | 2.8 | 3.5 |
Efficienza 2
| Metrica | Tendenza | Q1 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.3 | · | 1.4 | 1.4 | 1.3 | · | 1.5 | 1.4 | 1.4 | · | 1.5 | 1.5 | 1.5 | · | 1.6 | 1.7 |
Valutazione (TTM) 16
| Metrica | Tendenza | Q1 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 | $4.65B | · | $4.49B | $4.36B | $4.24B | · | $4.10B | $3.98B | $3.91B | · | $3.78B | $3.75B | $3.73B | · | $3.60B | $3.40B | |
| Net Income TTM | $751M | · | $422M | $411M | $366M | · | $224M | $-163M | $-194M | · | $-166M | $232M | $271M | · | $1.24B | $1.27B | |
| Market Cap | $13.34B | · | $16.27B | $17.14B | $16.19B | · | $20.41B | $14.41B | $15.50B | · | $13.91B | $15.14B | $12.01B | · | · | $15.40B | |
| Enterprise Value | $18.01B | · | $20.55B | $21.51B | $20.64B | · | $24.89B | $19.04B | $20.31B | · | $18.74B | $20.05B | $17.02B | · | · | $20.68B | |
| P/E | 18.0 | · | 39.0 | 41.9 | 44.4 | · | 91.0 | -87.2 | -79.0 | · | -83.5 | 65.3 | 44.4 | · | 9.3 | 12.1 | |
| P/S | 2.9 | · | 3.6 | 3.9 | 3.8 | · | 5.0 | 3.6 | 4.0 | · | 3.7 | 4.0 | 3.2 | · | · | 4.5 | |
| P/B | 2.8 | · | 3.6 | 3.8 | 3.7 | · | 4.8 | 3.5 | 3.8 | · | 3.5 | 3.5 | 2.8 | · | · | 3.8 | |
| P / Cash Flow | 158.4 | · | · | · | 308.4 | · | · | · | 287.0 | · | · | · | 155.1 | · | · | · | |
| P / FCF | 702.1 | · | · | · | -1018.3 | · | · | · | -1844.9 | · | · | · | 1101.4 | · | · | · | |
| EV / EBITDA | 73.6 | · | 99.0 | 111.9 | 81.1 | · | 159.2 | 104.4 | 129.2 | · | -79.3 | 126.6 | 117.2 | · | · | 113.3 | |
| EV / FCF | 947.8 | · | · | · | -1298.1 | · | · | · | -2418.3 | · | · | · | 1561.4 | · | · | · | |
| EV / Revenue | 3.9 | · | 4.6 | 4.9 | 4.9 | · | 6.1 | 4.8 | 5.2 | · | 5.0 | 5.3 | 4.6 | · | · | 6.1 | |
| Dividend Yield | · | · | 0.52% | 0.49% | 0.52% | · | 0.40% | 0.57% | 0.53% | · | · | · | · | · | · | · | |
| Earnings Yield | 5.5% | · | 2.6% | 2.4% | 2.2% | · | 1.1% | -1.1% | -1.3% | · | -1.2% | 1.5% | 2.2% | · | 10.8% | 8.2% | |
| Payout Ratio | 6.3% | · | · | · | 15.3% | · | 30.7% | 24.0% | 31.9% | · | · | · | 39.2% | · | · | · | |
| Annual Payout | · | · | $85M | $85M | $85M | · | $83M | $82M | $83M | · | · | · | · | · | · | · |
Bilanci Conto economico, stato patrimoniale, flusso di cassa — annuale, ultimi 5 anni
Conto Economico
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ricavi | $4.58B | $4.18B | $3.83B | $3.71B | $2.96B |
| Margine Operativo % | 18.7% | 15.9% | 3.4% | 17.0% | 21.9% |
| Utile netto | $455M | $284M | $-206M | $266M | $1.39B |
| EPS Diluito | $2.32 | $1.45 | $-1.07 | $1.38 | $7.20 |
Stato Patrimoniale
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debito / Patrimonio Netto | — | — | — | 1.3 | 1.6 |
| Rapporto corrente | 1.7 | 1.7 | 1.5 | 1.6 | 1.9 |
| Quick Ratio | 1.5 | 1.4 | 1.2 | 1.3 | 1.8 |
Flusso di cassa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flusso di cassa libero | $662M | $517M | $335M | $-1M | $584M |
Ultime notizie Notizie recenti che menzionano questa società
Le Mie Metriche La tua watchlist personale — righe selezionate da Fondamentali Completi
📊
Scegli le metriche che contano per te — fai clic sul ➕ accanto a qualsiasi riga nei Fondamentali Completi sopra.
La tua selezione è salvata e ti segue su tutti i ticker.