IFF International Flavors & Fragrances, Inc. Common Stock
International Flavors & Fragrances, Inc. Common Stock 정보 위키백과 회사 개요
International Flavors & Fragrances Inc. (IFF) is an American corporation that creates products across taste, texture, scent, nutrition, enzymes, cultures, soy proteins, and probiotics categories, which it markets globally. It is headquartered in New York City and has creative, sales, and manufacturing facilities in 44 countries. The company is a member of the S&P 500 index.
더 보기
International Flavors & Fragrances Inc. (IFF) is an American corporation that creates products across taste, texture, scent, nutrition, enzymes, cultures, soy proteins, and probiotics categories, which it markets globally. It is headquartered in New York City and has creative, sales, and manufacturing facilities in 44 countries. The company is a member of the S&P 500 index.
History
International Flavors & Fragrances was formed in 1958 by the merger between Polak & Schwarz (P&S) and van Ameringen-Haebler.
Origins
Polak & Schwarz was founded in 1889 by Leopold Schwarz, who had an interest in spices, flavors, and fragrances, and his brother-in-law, Joseph Polak in the small Dutch town of Zutphen. P&S quickly grew to 36 sites globally. Arnold Louis (A.L.) van Ameringen was hired by Polak & Schwarz to open P&S's U.S. office in 1917 before losing his job with them. Relieved of his duties, he opened van Ameringen & Co. at 13 Gold Street in Manhattan, took over Morana, Inc. in 1920, and became van Ameringen-Haebler (VAH) in 1929.
Constant Cornelis (Cook) Brummer was a director at Polak & Schwarz during World War II. Because he saved hundreds of Jewish workers' lives, he is compared to Oskar Schindler. He was recognized by Israel as Righteous Among the Nations in January 2017, for risking his own life to save others from the Nazis.
Merger and early growth
The two companies did well through the bulk of the 20th century, despite difficulties for P&S during World War II. While both companies managed flavors and fragrances, Polak & Schwarz had particular strengths in flavors and van Ameringen-Haebler built a powerful reputation in fragrances. In 1958, the two companies announced their merger to become International Flavors & Fragrances Inc. IFF was listed on the New York Stock Exchange in 1964. It was cross listed to the Euronext Paris Market in 2015, becoming the first U.S.-listed company to make use of Euronext Paris Fast Path process.
Research and innovation
In 1968, in conjunction with the Monell Foundation, IFF established the Monell Chemical Senses Center, dedicated to the research of taste and smell.
In 1985, Dr. Braja D. Mookherjee, a scientist at IFF, pioneered Living Flower technology, which changed the way perfumes are created. The technology allows for the most accurate transmission of the scent of real flowers through perfume ingredients. In 1990, IFF broke ground in their R&D facility located in Union Beach, NJ, to develop its 5,000-square-foot greenhouse and botanical garden, which can maintain tropical and subtropical temperature zones for more than 1,300 varieties of exotic plants.
It is home to a miniature rose called "Overnight Scentsation" (also known as the "Space Rose") which was cultivated for experiments in space and left the Earth during a 10-day flight on board the shuttle Discovery (STS-95) in 1998. Low gravity critically altered the fragrance of the rose, which was later commercialized by IFF and Shiseido.
Leadership
Henry G. Walter, Jr., former IFF Chairman, 1962–1985, was a noted philanthropist and prolific writer, who pioneered the field of aromatherapy. He is considered one of the most influential people in the Industry. It has been speculated that he inspired some of the storylines and characters in the book Masters of Sex by Thomas Maier, as well as the Showtime series by the same the name. During World War II, his wife, Rosalind (Palmer) Walter worked on the night shift as a riveter on the Corsair, the F4U Marine gull-winged, fighter airplane, inspiring the song "Rosie the Riveter."
Acquisitions and divestitures (2000–2016)
In 2000, IFF acquired Laboratoire Monique Rémy based in Grasse, France and forms IFF LMR Naturals, strengthening its position in the development and use of raw materials, natural ingredients for fragrances and flavors. In 2000, IFF acquired Bush Boake Allen with its complementary products, technologies, and presence in key markets, making IFF the largest flavor and fragrance house in the world for several years.
In 2014, IFF acquired Aromor Flavors and Fragrances Ltd., a privately held manufacturer and marketer of complex specialty ingredients that are used in fragrances and flavors based in Israel in Kibbutz Givat Oz.
In 2015, IFF announced that it completed the acquisition of Ottens Flavors. This was followed in 2016 with the acquisition of David Michael & Company. Using this merger as a catalyst, they have since launched Tastepoint by IFF to serve dynamic middle-tier customers.
In 2015, IFF acquired Lucas Meyer Cosmetics, a cosmetic actives firm based in Canada that develops, manufactures and markets innovative ingredients for the cosmetic and personal care industry. Lucas Meyer Cosmetics was sold to Clariant in April 2024.
Corporate profile
IFF has creative, sales, and manufacturing facilities in 44 countries and is a member of the S&P 500 Index. IFF is a $10.8 billion market capital company with a global footprint that generated over 75 percent of its 2016 sales outside the United States and 51 percent in the emerging markets. In 2014, the Company celebrated its 125th anniversary year, from the founding of Polak & Schwarz on January 27, 1889 in Zutphen, Netherlands, to the 1958 merger with van Ameringen-Haebler to form IFF. IFF is ranked among Forbes Best Employers.
Frutarom acquisition and shareholders
On May 8, 2018, IFF acquired the Israeli company Frutarom for $7.1 Billion.
Between 2016 and 2018, Kirsten, Finn and Jorn Rausing became the top shareholders of IFF, having bought nearly 20% of the shares via entities in Singapore and Liechtenstein.
Recent transactions (2019–present)
In 2019, IFF announced the merger of IFF and DuPont's Nutrition & Biosciences (N&B) business in a Reverse Morris Trust transaction. The deal values the combined company at $45.4 billion on an enterprise value basis, reflecting a value of $26.2 billion for the N&B business based on IFF's share price as of December 13, 2019.
In December 2022, French private equity firm PAI Partners announced their acquisition of IFF's Savory Solutions Group, which is valued at about $900 million. Upon the deal's completion, the private equity firm rebranded the solutions group as NovaTaste.
In March 2024, it was announced IFF has sold its IFF Pharma Solutions division to the France-based family owned company, Roquette for $2.85 billion.
CEOs
Jon Erik Fyrwald: 2024–present
Frank Clyburn: 2022–2024
Andreas Fibig: 2014–2022
Doug Tough: 2010–2014
Robert Amen: 2006–2009
Fragrances
IFF created many well-known fragrances, including:
Prince Matchabelli's Wind Song (1952), perfumers Ernest Shiftan and Léon Hardy
Estée Lauder's Youth-Dew (1953), perfumer Joséphine Catapano
Estée Lauder's Aramis (1963), perfumer Bernard Chant
Estée Lauder's Estée (1968), perfumer Bethy Bussé
Norman Norell's Norell (1968), perfumer Joséphine Catapano
Clinique's Aromatics Elixer (1971), perfumer Bernard Chant
Estée Lauder's Aliage (1972), perfumer Francis Camail
Jōvan's Jōvan Cologne (but not Jōvan Musk) (1972), perfumer Murray Moscona
Estée Lauder's Private Collection (1973), perfumer Vincent Marcello
Halston's Halston (1975), perfumers Bernard Chant and Max Gavarry
Halston's Z-14 (1976), perfumers Vincent Marcello and Bernard Chant
Ralph Lauren's Polo (1978), perfumer Carlos Benaïm
Ralph Lauren's Lauren (1978), perfumer Bernard Chant
Estée Lauder's White Linen (1978), perfumers Ernest Shiftan and Sophia Grojsman
Antonia Bellanca's Antonia's Flowers's (1984), perfumers Bernard Chant and Joséphine Catapano
Estée Lauder's Beautiful (1985), perfumers Bernard Chant, Carlos Benaïm, Nicholas Calderone, Max Gavarry, and Sophia Grojsman
Estée Lauder/Prescriptives's Calyx (1986), perfumer Sophia Grojsman
Calvin Klein's Eternity (1988), perfumer Sophia Grojsman
Elizabeth Arden's Red Door (1989), perfumers Carlos Benaïm and Olivier Gillotin
Elizabeth Taylor's White Diamonds (1991), perfumers Carlos Benaïm and Olivier Gillotin
Donna Karan's Cashmere Mist (1994), perfumer Nicholas Calderone
Clinique's Happy (1997), perfumers Rodrigo Flores-Roux and Jean-Claude Delville
Fragrance ingredients
Amber scents
Amber Xtreme
Ambermor
Ambermor Ketal Crystal
Ambermor Ketal IPM
Ambermor-Ex
Ambrinol 95
Bornafix
Cashmeran
Cashmeran Velvet
Cetalor
Grisalva
Operanide
Trisamber
Citrus scents
Bergamal
Citral Dimethyl Acetal
Citrolate
Clonal
Dimyrcetol
Dipentene 5100
Herbalime
Hypo-LEM
Limoxal
Myrcenol Super
Myrcenyl Acetate
Nootkatone Crystals
Nootkatone Natural Crystals
Octacetal
Orange Flower Ether
Pamplefleur
Terpinolene 20
Terpinolene 90
Terpinolene 90 PQ
Terpinolene Rectified
Tetrahydro Myrcenol
Valencene
Verbenal
Floral scents
Anisimea
Aquaflora
Auralva
Citronellol 700
Citronellol 950
Citronellyl Propionate
Cyclemax
Damascenone 93% Min.
Damascenone 98% Min.
Damascol
Dihydro Terpineol
Dimethyl Octanol
Dimethyl Phenyl Ethyl Carbinyl Acetate
Fleuramone
Floral Super
Floralozone
Gelsone
Geraniol 600
Geraniol 7030
Geraniol 950 SG
Geraniol 980 Pure
Geranyl Formate
Geranyl Propionate
Helional
Hyacinth Body
Hyacinth Body No. 3
Hydratropic Aldehyde DMA
Hydroxyol
Indolene 50% BB
Jasmal
Jessemal
Kharismal
Kharismal Super
Lavonax
Lilianth
Lindenol
Lyral
Lyrame Super
Meijiff
Melafleur
Methyl Lavender Ketone
Muguesia
Muguet Ald 50% BB
Nerol 900
Peomosa
Phenafleur
Phenoxanol
Phenyl Acetaldehyde Glycerine Acetal
Phenyl Ethyl Benzoate
Phenyl Ethyl Phenyl Acetate
Pseudo Linalyl Acetate
Reseda Body
Rosalva
Rosethyl
Starfleur
Terpineol 900
Terpineol Alpha JAX
Terpineol AP
Terpineol Extra
Terpinol
Tetrahydro Muguol
Violiff
Ylanganate
Fresh scents
Intreleven Aldehyde
Intreleven Aldehyde Special
Maritima (compound)
Myrac aldehyde
Oceanol
Ozofleur
Pino Acetaldehyde
Precyclemone B
Fruity scents
Beta Naphtyl Isobutyl Ether
Cassiffix
Citronellyl Acetate
Citronellyl Formate
CP Formate Aphermate
Cuminyl Acetate
Cyclabute
Cyclemone A
Damascone Alpha
Damascone Beta
Damascone Delta
Dulcinyl Recrystallized
Ethyl Phenyl Glycidate
Fraistone
Fructone
Geranyl acetate A
Geranyl Acetate Extra
Geranyl Acetate Pure
Geranyl Iso Butyrate
Hexalon
Hexyl acetate
Iso Amyl Butyrate
Nectarate
Neryl Acetate JAX
Prenyl Acetate
Terpinyl Acet Jax
Terpinyl Acetate
Terpinyl Acetate Extra
Tropicalia
Undecalactone Gamma Coeur
Vanoris
Green scents
Galbascone 95
Cortex Aldehyde 50% TEC
Galbascone
Galbascone High Alpha
Hexenyl Salicylate CIS-3 (cis-3-hexenyl salicylate)
Iso Cyclo Citral
Liffarome
Melozone
Montaverdi
Syvertal
Vertoliff
Vivaldie
Herbal scents
Canthoxal
Dihydro Cyclacet
Dihydro Terpinyl Acetate
Fleuranil
Herbac
Ocimene
Ocimenyl Acetate
Oxaspirane-819
Pinane
Salicynalva
Unipine 60
Unipine 85
Verdol
Verdone
Leather scents
Isobutyl Quinoline
Musk scents
Ambrettolide
Celestolide
Edenolide
Galaxolide
Galaxolide 50% BB
Galaxolide 50% DEP
Galaxolide 50% DPG
Galaxolide 50% IPM
Galaxolide Undiluted
Hexadecanolide
Luminide
Muscemor
Musk Z 4
Zenolide
Powdery scents
Bicyclononalactone
Spicy scents
Cinnamalva
Cuminyl Alcohol
Iso Cyclo Geraniol
Prismantol
Veraspice
Woody scents
Andrane
Bacdanol
Cupressus funebris wood oil
Cedrafix
Cedramber
Cedryl Acetate
Coniferan Pure
Hexenyl Benzoate CIS-3
Hexyl benzoate
Iso E Super
Karmawood
Koavone
Kohinool
MCK Chinese
MCK SG
Meth Ionone Alpha Extra
Meth Ionone Beta Coeur
Meth Ionone Gamma A Tocopherol
Meth Ionone Gamma Coeur
Meth Ionone Gamma Pure
Mysantol
Orivone
Piconia
Sanjinol
Santaliff
Timbersilk
Tobacarol
Trimofix
Veramoss
Vertofix Coeur
Environmental record
IFF published its first external sustainability report: Sustainability: The Essence of IFF in 2011. In 2012, IFF adopted the 12 Principles of Green Chemistry as an important differentiator in product design and development.
In 2014, IFF opened a 4,000 kilowatt Photovoltaic Solar Installation in New Jersey, which supplies approximately 40 percent of the electricity needs of its Hazlet, NJ fragrances manufacturing and creative center facilities. It has more than 16,000 modules and approximately 1 million solar cells covering 20 acres of IFF property, making IFF a leader in renewable energy in its sector.
In 2015, IFF achieved LEED Silver Certification for its Flavors Creative Center in Indonesia and achieved Roundtable for Sustainable Palm Oil (RSPO) Supply Chain Certification for its facilities in the United States, the United Kingdom and the Netherlands.
In 2015, Coca-Cola, FUJIFILM, International Flavors and Fragrances, Agristo, Cofely and Water Board De Dommel opened a collective wastewater treatment plant on the premises of FUJIFILM in Tilburg, Netherlands. The wastewater treatment plant can process about 10 million litre per day or more than 3.5 billion litre wastewater per year. The plant has a low level of energy consumption and implements the latest technology in the field of water treatment. After treatment, the wastewater is discharged as clean water into the Wilhelmina Canal, making it available for reuse by the four companies, or for another sustainable use in the Tilburg region.
In 2016, IFF was awarded a place on the CDP Climate "A" List for the 2nd year in a row and achieved a 7% year-over-year reduction in GHG emissions intensity. IFF also became the first flavors and fragrances company to join Together for Sustainability (TfS), driving responsible sourcing throughout their supply chain.
In 2016, IFF deployed the industry's first-ever on-site wind turbine at its Tilburg, Netherlands manufacturing facility. It has an output of 2.4 megawatts, producing approximately 6.5 million kWh of renewable electricity per year, which provides up to 30 percent of the site's electricity needs, and when combined with purchased green electricity the facility is powered by 100 percent renewable electricity.
In 2016, IFF released the First-Ever Cradle to Cradle Certified™ Fragrance: PuraVita™. Designed through a mindset of sustainability the fragrance earned IFF a Platinum level Material Health Certificate.
In 2016, IFF and Unilever launched the Vetiver Together Partnership to Improve the Lives of Vetiver Farming Communities in Haiti and strengthen the supply chain. The project is supported by the Enhancing Livelihoods Fund – a partnership between Unilever, Oxfam Great Britain, and the Ford Foundation and is being implemented by Heifer International in Haiti.
IFF is rated gold by EcoVadis for sustainability, which ranks it as a top supplier and partner.
In 2017, IFF, headquartered in Manhattan, New York City, joined the We Are Still In network demonstrating America's enduring commitment to tackling climate change, ensuring a clean energy future, and upholding the Paris Agreement. IFF announced that it joined the American Business Act on Climate Pledge in 2015.
In 2017, International Flavors & Fragrances' South Brunswick, New Jersey facility earned GreenCircle Certified LLC Zero Waste to Landfill facility status, making it the only facility of its kind in the flavor and fragrance industry to achieve GreenCircle's zero waste status.
IFF was recognized as one of the top green companies in the U.S. in the 2016 Newsweek Green Rankings and named on Barron's 100 Most Sustainable Companies List in 2018.
Partnerships
In 2001, IFF collaborated with the Cosmetic Executive Women (CEW) at the Raymond-Poincaré hospital in Garches, France to develop Olfactotherapy, based on the link between smells and memories, which is now used in several hospitals to help patients with brain injuries, stroke victims and Alzheimer's patients with memory impairment or of language.
In 2016, IFF joined the Well Living Lab as a Sustaining Alliance Member. The Well Living Lab is a collaboration of the Mayo Clinic and Delos Innovate Well that is seeking to, among other things, study indoor environments and create healthier indoor spaces.
In 2017, IFF Lucas Meyer Cosmetics invested in Bio ForeXtra to expand its raw material access.
IFF is a member of the European Flavour Association.
Controversies
IFF has been involved in several lawsuits relating to cases of bronchiolitis obliterans allegedly resulting from exposure to diacetyl in butter flavorings by workers at the Gilster-Mary Lee popcorn plant in Jasper, Missouri. The plaintiffs claim the manufacturers knew about the dangers of the butter flavoring used in the popcorn factory but failed to give a warning. The defendants said they were unaware of the risk and suggested there was not enough evidence to prove their product had caused the disease. Several suits have already been settled amounting to almost $53 million in damages.
In the Murray Hill neighborhood of Jacksonville, Florida an IFF plant is accused of emitting a "vile" chemical-like odor for years. The years long complaints over the emissions of the odors from the plant has caused a class-action lawsuit and a cease and desist against the plant.
출처: 위키백과 (영어), CC BY-SA 4.0 · 위키백과에서 보기 ↗
IFF 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
IFF 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
10년 성과 매출, 순이익, 마진 및 EPS 추세
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 18일 | $0.4000 |
| 2026년 3월 20일 | $0.4000 |
| 2025년 12월 19일 | $0.4000 |
| 2025년 9월 29일 | $0.4000 |
| 2025년 6월 20일 | $0.4000 |
| 2025년 3월 21일 | $0.4000 |
| 2024년 12월 20일 | $0.4000 |
| 2024년 9월 20일 | $0.4000 |
| 2024년 6월 21일 | $0.4000 |
| 2024년 3월 21일 | $0.4000 |
| 2023년 12월 27일 | $0.8100 |
| 2023년 9월 21일 | $0.8100 |
| 2023년 6월 22일 | $0.8100 |
| 2023년 3월 23일 | $0.8100 |
| 2022년 12월 27일 | $0.8100 |
| 2022년 9월 22일 | $0.8100 |
| 2022년 6월 23일 | $0.7900 |
| 2022년 3월 24일 | $0.7900 |
| 2021년 12월 27일 | $0.7900 |
| 2021년 9월 23일 | $0.7900 |
IFF 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
- 적극 매수 7 29.2%
- 매수 11 45.8%
- 보유 6 25.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
18 명의 애널리스트 · 2026-08-13실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.82 | $1.13 | -0.31% |
| 2026년 3월 31일 | $1.25 | $1.08 | 0.17% |
| 2025년 12월 31일 | $0.80 | $0.83 | -0.04% |
| 2025년 9월 30일 | $1.05 | $1.02 | 0.03% |
| 2025년 6월 30일 | $1.15 | $1.13 | 0.02% |
| 2025년 3월 31일 | $1.20 | $1.15 | 0.05% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| IFF | $17.23B | -47.8 | -5.2% | -3.3% | -2.6% | 36.2% |
| SHW | $80.26B | 31.6 | 2.1% | 10.9% | 57.1% | 48.9% |
| ECL | $74.03B | 36.1 | 2.2% | 12.9% | 22.4% | — |
| PPG | $22.89B | 14.8 | 0.19% | 9.9% | 21.4% | — |
| DD | — | -21.6 | 1.9% | -11.4% | -4.2% | — |
| ALB | — | -24.6 | -4.4% | — | — | — |
| RPM | $13.53B | 20.5 | 6.7% | 8.4% | 21.3% | 41.4% |
| SOLS | $7.71B | 32.6 | 3.1% | 6.1% | 10.2% | — |
| ESI | $6.74B | 31.6 | 3.8% | 7.5% | 7.5% | 42.0% |
| NEU | $6.46B | 15.5 | -2.2% | 15.4% | 24.7% | 31.5% |
| EMN | $14.29B | 15.6 | -6.7% | 5.4% | 8.1% | 21.1% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.89B | $11.48B | $11.48B | $12.44B | $11.66B | $5.08B | $5.14B | $3.98B | $3.40B | $3.12B | $3.02B | $3.09B | |
| Cost of Revenue | $6.95B | $7.36B | $7.80B | $8.29B | $7.92B | $3.00B | $3.03B | $2.29B | $1.93B | $1.72B | $1.67B | $1.73B | |
| Gross Profit | $3.94B | $4.12B | $3.68B | $4.15B | $3.73B | $2.09B | $2.11B | $1.68B | $1.47B | $1.40B | $1.35B | $1.36B | |
| R&D Expense | $694M | $671M | $636M | $603M | $629M | $357M | $346M | $312M | $295M | $259M | $246M | $254M | |
| SG&A Expense | $1.83B | $2.00B | $1.79B | $1.77B | $1.75B | $949M | $876M | $707M | $570M | $573M | $495M | $508M | |
| Operating Income | $-382M | $766M | $-2.11B | $-1.33B | $585M | $566M | $665M | $584M | $553M | $553M | $588M | $592M | |
| Interest Expense | · | · | $380M | $336M | $289M | $132M | $138M | $133M | $65M | $53M | $46M | $46M | |
| Interest Income | $19M | $15M | $5M | $15M | $8M | · | · | · | · | · | · | · | |
| Other Non-op | $-65M | $-182M | $-5M | $26M | $58M | $7M | $30M | $35M | $50M | $24M | $-3M | $3M | |
| Pretax Income | $-412M | $308M | $-2.52B | $-1.62B | $354M | $441M | $557M | $448M | $537M | $524M | $539M | $549M | |
| Income Tax | $-53M | $41M | $69M | $239M | $75M | $74M | $97M | $108M | $241M | $119M | $120M | $135M | |
| Net Income | $-359M | $267M | $-2.59B | $-1.86B | $279M | $367M | $460M | $340M | $296M | $405M | $419M | $415M | |
| EPS (Basic) | $-1.41 | $1.04 | $-10.14 | $-7.32 | $1.11 | $3.25 | $4.05 | $3.81 | $3.73 | $5.07 | $5.19 | $5.09 | |
| EPS (Diluted) | $-1.41 | $1.04 | $-10.14 | $-7.32 | $1.10 | $3.21 | $4.00 | $3.79 | $3.72 | $5.05 | $5.16 | $5.06 | |
| Shares (Basic) | 256,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | 243,000,000 | 112,000,000 | 112,000,000 | 87,551,000 | 79,070,000 | 79,648,000 | 80,449,000 | 80,936,000 | |
| Shares (Diluted) | 256,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | 243,000,000 | 114,000,000 | 113,000,000 | 88,121,000 | 79,370,000 | 79,981,000 | 80,891,000 | 81,494,000 | |
| EBITDA | $580M | $1.78B | $-968M | $-147M | $1.74B | $892M | $989M | $758M | $699M | $670M | $678M | $682M |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $590M | $469M | $703M | $483M | $711M | $650M | $607M | $635M | $368M | $324M | $182M | $479M | |
| Receivables | $1.29B | $1.62B | $1.73B | $1.82B | $1.91B | $929M | $876M | $63M | $664M | $551M | $538M | $494M | |
| Inventory | $1.51B | $2.13B | $2.48B | $3.15B | $2.52B | $1.13B | $1.12B | $1.08B | $649M | $592M | $572M | $569M | |
| Prepaid Expense | $161M | $159M | $184M | $144M | $160M | $100M | $111M | $91M | · | · | · | · | |
| Other Current Assets | $742M | $686M | $875M | $770M | $728M | $342M | $319M | $277M | $215M | $142M | $145M | $141M | |
| Current Assets | $5.59B | $7.97B | $6.29B | $7.43B | $6.99B | $3.06B | $2.94B | $2.94B | $1.90B | $1.61B | $1.44B | $1.71B | |
| PP&E (Net) | $2.69B | $3.74B | $4.24B | $4.20B | $4.37B | $1.46B | $1.39B | $1.24B | $881M | $776M | $733M | $720M | |
| PP&E (Gross) | $4.84B | $6.17B | $6.64B | $6.18B | $6.16B | $2.93B | $2.69B | $2.49B | $2.09B | $1.91B | $1.81B | $1.77B | |
| Accum. Depreciation | $2.15B | $2.43B | $2.40B | $1.98B | $1.79B | $1.47B | $1.30B | $1.25B | $1.21B | $1.14B | $1.08B | $1.05B | |
| Goodwill | $8.23B | $9.07B | $10.63B | $13.37B | $16.43B | $5.59B | $5.50B | $5.38B | $1.16B | $1.00B | $941M | $675M | |
| Intangibles | $3.96B | $6.45B | $8.36B | $9.08B | $10.51B | $2.73B | $2.85B | $3.04B | $416M | $366M | $306M | $77M | |
| Other Non-current Assets | $954M | $907M | $764M | $689M | $616M | $418M | $608M | $289M | $250M | $128M | $118M | $129M | |
| Total Assets | $25.54B | $28.72B | $30.98B | $35.52B | $39.66B | $13.55B | $13.29B | $12.89B | $4.60B | $4.02B | $3.70B | $3.49B | |
| Accounts Payable | $933M | $1.28B | $1.38B | $1.42B | $1.53B | $556M | $510M | $471M | $338M | $275M | $286M | $216M | |
| Short-term Debt | $314M | $0 | $0 | $187M | $324M | $0 | · | · | · | $0 | · | · | |
| Current Liabilities | $3.93B | $4.35B | $3.76B | $3.73B | $3.63B | $1.90B | $1.55B | $1.13B | $769M | $898M | $725M | $519M | |
| Capital Leases | $533M | $550M | $642M | $672M | $670M | $265M | $253M | · | · | · | · | · | |
| Deferred Tax | $840M | $1.59B | $1.94B | $2.28B | $2.52B | $593M | $641M | $656M | $51M | · | · | $12M | |
| Other Non-current Liabilities | $573M | $627M | $560M | $491M | $462M | $268M | $502M | $248M | $191M | $137M | $161M | $118M | |
| Long-term Debt | $5.64B | $8.89B | $9.98B | $10.58B | $10.97B | $4.44B | $4.42B | $4.60B | $1.64B | $1.33B | $1.07B | $942M | |
| Total Debt | $6.31B | $8.98B | $10.07B | $11.16B | $11.72B | $4.41B | $4.38B | $4.55B | $1.64B | $1.33B | $1.07B | $942M | |
| Common Stock | $35M | $35M | $35M | $35M | $35M | $16M | $16M | $16M | $14M | $14M | $14M | $14M | |
| Retained Earnings | $-3.42B | $-2.65B | $-2.44B | $955M | $3.64B | $4.16B | $4.12B | $3.96B | $3.87B | $3.82B | $3.60B | $3.35B | |
| Treasury Stock | $952M | $944M | $963M | $978M | $997M | $1.02B | $1.02B | $1.03B | $1.73B | $1.68B | $1.56B | $1.45B | |
| AOCI | $-1.43B | $-2.53B | $-1.90B | $-2.20B | $-1.42B | $-698M | $-717M | $-702M | $-637M | $-680M | $-613M | $-540M | |
| Stockholders' Equity | $14.15B | $13.83B | $14.61B | $17.66B | $21.08B | $6.31B | $6.22B | $6.03B | $1.68B | $1.63B | $1.59B | $1.52B | |
| Liabilities + Equity | $25.54B | $28.72B | $30.98B | $35.52B | $39.66B | $13.55B | $13.29B | $12.89B | $4.60B | $4.02B | $3.70B | $3.49B | |
| Shares Outstanding | 255,700,000 | 255,700,000 | 255,300,000 | 254,968,463 | 254,573,984 | 106,937,990 | 106,787,299 | 106,619,202 | 78,947,381 | 79,213,037 | 80,022,291 | 80,777,590 |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $962M | $1.01B | $1.14B | $1.18B | $1.16B | $325M | $323M | $174M | $118M | $102M | $90M | $89M | |
| Stock-based Comp | $88M | $77M | $65M | $49M | $54M | $36M | $34M | $29M | $27M | $25M | $23M | $23M | |
| Deferred Tax | $-270M | $-323M | $-371M | $-237M | $-236M | $-68M | $-59M | $19M | $59M | $14M | $13M | $23M | |
| Amort. of Intangibles | $568M | $610M | $680M | $727M | $732M | $193M | $193M | $76M | $35M | $24M | $15M | $7M | |
| Restructuring | $70M | $29M | $68M | $12M | $41M | $17M | $30M | $5M | $20M | $-1M | $8M | $6M | |
| Other Non-cash | $429M | $35M | $3.16B | $1.27B | $184M | $53M | $-60M | $-125M | $-108M | $-11M | $-111M | $-32M | |
| Operating Cash Flow | $850M | $1.07B | $1.46B | $397M | $1.44B | $714M | $699M | $438M | $391M | $550M | $467M | $518M | |
| CapEx | $594M | $463M | $503M | $504M | $393M | $192M | $236M | $170M | $129M | $126M | $101M | $143M | |
| Investing Cash Flow | $2.27B | $326M | $558M | $745M | $-18M | $-187M | $-226M | $-5.01B | $-300M | $-355M | $-577M | $-221M | |
| Debt Issued | · | · | $0 | $0 | $3M | $200M | $0 | $3.26B | $498M | $556M | $0 | $4M | |
| Net Debt Issued | $-2.91B | $-1.03B | $-655M | $-300M | $-825M | $-147M | $-155M | $2.88B | $248M | $431M | $0 | $4M | |
| Stock Repurchased | $38M | $0 | $0 | · | · | $0 | $0 | $15M | $58M | $127M | $122M | $88M | |
| Net Stock Activity | $-38M | · | · | · | · | $0 | $0 | $-15M | $-58M | $-127M | $-122M | $-88M | |
| Dividends Paid | $409M | $514M | $826M | $810M | $667M | $323M | $314M | $230M | $206M | $185M | $159M | $133M | |
| Financing Cash Flow | $-3.09B | $-1.61B | $-1.85B | $-1.23B | $-1.30B | $-512M | $-505M | $4.87B | $-43M | $-34M | $-165M | $-202M | |
| Net Change in Cash | $119M | $-264M | $183M | $-164M | $56M | $36M | $-25M | $280M | $44M | $142M | $-297M | $73M | |
| Taxes Paid | $329M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $256M | $607M | $936M | $-107M | $1.04B | $522M | $463M | $267M | $262M | $409M | $333M | $375M | |
| Levered FCF | · | · | $549M | $-492M | $816M | $413M | $349M | $167M | $226M | $368M | $297M | $340M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.2% | 35.9% | 32.1% | 33.4% | 32.0% | 41.0% | 41.1% | 42.3% | 43.5% | 44.9% | 44.7% | 44.1% | |
| Operating Margin | -3.5% | 6.7% | -18.4% | -10.7% | 5.0% | 11.1% | 12.9% | 14.7% | 17.1% | 18.2% | 19.5% | 19.2% | |
| Net Margin | -3.3% | 2.1% | -22.3% | -15.0% | 2.4% | 7.2% | 8.9% | 8.5% | 8.7% | 13.0% | 13.9% | 13.4% | |
| Pretax Margin | -3.8% | 2.4% | -21.9% | -13.1% | 3.0% | 8.7% | 10.8% | 11.3% | 15.8% | 16.8% | 17.8% | 17.8% | |
| EBITDA Margin | 5.3% | 15.5% | -8.4% | -1.2% | 14.9% | 17.5% | 19.2% | 19.1% | 20.6% | 21.5% | 22.4% | 22.1% | |
| ROA | -1.3% | 0.83% | -7.7% | -5.0% | 1.1% | 2.7% | 3.5% | 3.9% | 6.9% | 10.5% | 11.6% | 12.2% | |
| ROE | -2.6% | 1.7% | -15.9% | -9.6% | 2.0% | 5.9% | 7.5% | 8.8% | 17.9% | 25.2% | 27.0% | 27.8% | |
| ROIC | -1.6% | 3.0% | -8.7% | -5.3% | 1.4% | 4.4% | 5.2% | 4.2% | 9.6% | 14.9% | 17.2% | 18.2% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.8 | 1.7 | 2.0 | 1.9 | 1.6 | 1.9 | 2.6 | 2.5 | 1.8 | 2.0 | 3.3 | |
| Quick Ratio | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.4 | 0.6 | 0.5 | 0.4 | 0.2 | 0.9 | |
| Debt / Equity | 0.4 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 1.0 | 0.8 | 0.7 | 0.6 | |
| LT Debt / Equity | 0.3 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 1.0 | 0.7 | 0.6 | 0.6 | |
| Interest Coverage | · | · | -5.6 | -3.9 | 2.0 | 4.3 | 4.8 | 4.4 | 8.9 | 10.7 | 12.8 | 12.9 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.8 | 0.8 | 0.8 | 0.9 | |
| Inventory Turnover | 3.2 | 3.2 | 2.8 | 2.9 | 4.3 | 2.7 | 2.8 | 2.7 | 3.1 | 3.0 | 2.9 | 3.1 | |
| Receivables Turnover | 6.5 | 6.9 | 6.5 | 6.7 | 8.2 | 5.6 | 82.8 | · | · | · | · | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.2% | 0.04% | -7.7% | 6.7% | 129.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -4.3% | -0.49% | 31.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 16.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -65.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -1.8% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -24.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -1.5% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $10.89B | $11.48B | $11.48B | $12.44B | $11.66B | $5.08B | $5.14B | $3.98B | $3.40B | $3.12B | $3.02B | $3.09B | |
| Net Income TTM | $-359M | $267M | $-2.59B | $-1.86B | $279M | $367M | $460M | $340M | $296M | $405M | $419M | $415M | |
| Market Cap | $17.23B | $21.62B | $20.67B | $26.73B | $38.35B | $11.64B | $13.78B | $14.32B | $12.05B | $9.33B | $9.57B | $8.19B | |
| Enterprise Value | $22.95B | $30.13B | $30.04B | $37.40B | $49.36B | $15.40B | $17.55B | $18.23B | $13.32B | $10.34B | $10.46B | $8.65B | |
| P/E | -47.8 | 81.3 | -8.0 | -14.3 | 137.0 | 33.9 | 32.3 | 35.4 | 41.0 | 23.3 | 23.2 | 20.0 | |
| P/S | 1.6 | 1.9 | 1.8 | 2.1 | 3.3 | 2.3 | 2.7 | 3.6 | 3.5 | 3.0 | 3.2 | 2.7 | |
| P/B | 1.2 | 1.6 | 1.4 | 1.5 | 1.8 | 1.8 | 2.2 | 2.4 | 7.2 | 5.7 | 6.0 | 5.4 | |
| P / Tangible Book | 8.8 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 20.3 | 20.2 | 14.4 | 67.3 | 26.7 | 16.3 | 19.7 | 32.7 | 30.8 | 17.4 | 22.1 | 15.8 | |
| P / FCF | 67.3 | 35.6 | 22.1 | -249.8 | 36.7 | 22.3 | 29.8 | 53.5 | 46.0 | 22.8 | 28.8 | 21.8 | |
| EV / EBITDA | 39.6 | 16.9 | -31.0 | -254.5 | 28.4 | 17.3 | 17.8 | 24.1 | 19.0 | 15.4 | 15.4 | 12.7 | |
| EV / FCF | 89.6 | 49.6 | 32.1 | -349.6 | 47.3 | 29.5 | 37.9 | 68.2 | 50.9 | 25.3 | 31.5 | 23.1 | |
| EV / Revenue | 2.1 | 2.6 | 2.6 | 3.0 | 4.2 | 3.0 | 3.4 | 4.6 | 3.9 | 3.3 | 3.5 | 2.8 | |
| Dividend Yield | 2.4% | 2.4% | 4.0% | 3.0% | 1.7% | 2.8% | 2.3% | 1.6% | 1.7% | 2.0% | 1.7% | 1.6% | |
| Earnings Yield | -2.1% | 1.2% | -12.5% | -7.0% | 0.73% | 2.9% | 3.1% | 2.8% | 2.4% | 4.3% | 4.3% | 5.0% | |
| Payout Ratio | -113.9% | 208.1% | -32.2% | -43.5% | 239.1% | 87.8% | 68.1% | 67.8% | 69.7% | 45.6% | 37.9% | 32.1% | |
| Annual Payout | $409M | $514M | $826M | $810M | $667M | $323M | $314M | $230M | $206M | $185M | $159M | $133M |
손익계산서 17
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.95B | $2.74B | $2.59B | $2.69B | $1.92B | $2.84B | $2.77B | $2.92B | $2.89B | $2.90B | $2.70B | $2.82B | $2.93B | $3.03B | $2.84B | $3.06B | |
| Cost of Revenue | $1.10B | $1.72B | $1.70B | $1.71B | $1.09B | $1.81B | $1.79B | $1.87B | $1.82B | $1.88B | $1.84B | $1.90B | $2.00B | $2.06B | $1.98B | $2.06B | |
| Gross Profit | $853M | $1.02B | $890M | $983M | $824M | $1.03B | $980M | $1.05B | $1.07B | $1.02B | $860M | $924M | $933M | $964M | $869M | $1.00B | |
| R&D Expense | $170M | $166M | $174M | $174M | $170M | $164M | $170M | $162M | $173M | $166M | $157M | $157M | $161M | $161M | $143M | $145M | |
| SG&A Expense | $437M | $427M | $469M | $421M | $409M | $461M | $517M | $495M | $493M | $490M | $444M | $444M | $445M | $454M | $440M | $413M | |
| Operating Income | $158M | $273M | $97M | $226M | $142M | $-903M | $127M | $249M | $191M | $199M | $-2.54B | $150M | $145M | $131M | $105M | $-1.99B | |
| Interest Expense | $46M | $44M | · | $48M | $61M | $71M | · | $74M | $79M | $83M | · | $90M | $101M | $100M | · | $83M | |
| Interest Income | $4M | $3M | $4M | $4M | $7M | $4M | $6M | $3M | $3M | $3M | $3M | $1M | $1M | $0 | · | · | |
| Other Non-op | $-20M | $-13M | $-21M | $-14M | $-20M | $-20M | $-138M | $-28M | $-15M | $-1M | $-8M | $9M | $11M | $-17M | $-17M | $33M | |
| Pretax Income | $64M | $209M | $-8M | $56M | $438M | $-994M | $-85M | $95M | $183M | $115M | $-2.64B | $59M | $50M | $14M | $-5M | $-2.04B | |
| Income Tax | $31M | $39M | $-13M | $15M | $-112M | $23M | $-60M | $36M | $11M | $54M | $-8M | $32M | $23M | $22M | $19M | $160M | |
| Net Income | $50M | $169M | $7M | $40M | $599M | $-1.02B | $-21M | $58M | $170M | $60M | $-2.63B | $25M | $27M | $-9M | $-18M | $-2.20B | |
| EPS (Basic) | $0.20 | $0.66 | $0.02 | $0.16 | $2.34 | $-3.98 | $-0.09 | $0.23 | $0.67 | $0.23 | $-10.31 | $0.10 | $0.11 | $-0.04 | $-0.11 | $-8.60 | |
| EPS (Diluted) | $0.20 | $0.66 | $0.03 | $0.16 | $2.33 | $-3.98 | $-0.08 | $0.23 | $0.66 | $0.23 | $-10.31 | $0.10 | $0.11 | $-0.04 | $-0.11 | $-8.60 | |
| Shares (Basic) | 255,000,000 | 256,000,000 | -512,000,000 | 256,000,000 | 256,000,000 | 256,000,000 | -510,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | -510,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | -510,000,000 | 255,000,000 | |
| Shares (Diluted) | 257,000,000 | 257,000,000 | -514,000,000 | 257,000,000 | 257,000,000 | 256,000,000 | -513,000,000 | 257,000,000 | 256,000,000 | 256,000,000 | -511,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | -510,000,000 | 255,000,000 | |
| EBITDA | $158M | $519M | · | $226M | $198M | $-667M | · | $249M | $191M | $477M | · | $150M | $145M | $407M | · | $-1.99B |
대차대조표 28
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $569M | $562M | $590M | $621M | $816M | $613M | $469M | $567M | $671M | $732M | $703M | $629M | $638M | $590M | $483M | $538M | |
| Receivables | $1.42B | $1.83B | $1.73B | $1.87B | $1.80B | $1.74B | $1.62B | $1.77B | $1.77B | $1.98B | · | $1.83B | $1.89B | $1.90B | · | $2.03B | |
| Inventory | $1.50B | $2.25B | $2.25B | $2.32B | $2.37B | $2.25B | $2.13B | $2.20B | $2.16B | $2.41B | · | $2.55B | $2.79B | $2.95B | · | $3.12B | |
| Prepaid Expense | $139M | $154M | $170M | $180M | $180M | $213M | $159M | $229M | $217M | $202M | · | $184M | $187M | $163M | · | $348M | |
| Other Current Assets | $706M | $795M | $877M | $911M | $940M | $775M | $686M | $770M | $728M | $771M | · | $890M | $898M | $789M | · | $793M | |
| Current Assets | $9.09B | $5.44B | $5.59B | $5.88B | $5.93B | $8.63B | $7.97B | $8.42B | $8.15B | $6.41B | · | $6.39B | $6.44B | $7.44B | · | $6.49B | |
| PP&E (Net) | $2.67B | $4.00B | $4.03B | $3.87B | $3.90B | $3.77B | $3.74B | $3.77B | $3.76B | $4.14B | · | $4.13B | $4.22B | $4.22B | · | $4.05B | |
| PP&E (Gross) | $4.92B | $6.86B | $6.83B | $6.61B | $6.62B | $6.33B | $6.17B | $6.27B | $6.14B | $6.61B | · | $6.37B | $6.40B | $6.31B | · | $6.03B | |
| Accum. Depreciation | $2.26B | $2.87B | $2.80B | $2.74B | $2.71B | $2.56B | $2.43B | $2.49B | $2.38B | $2.47B | · | $2.24B | $2.19B | $2.08B | · | $1.98B | |
| Goodwill | $8.14B | $8.22B | $8.27B | $8.26B | $8.28B | $8.03B | $9.07B | $9.35B | $9.28B | $10.54B | $10.63B | $13.03B | $13.50B | $13.46B | $13.37B | $13.30B | |
| Intangibles | $3.73B | $5.87B | $6.04B | $6.18B | $6.43B | $6.38B | $6.45B | $6.77B | $6.88B | $8.12B | · | $8.38B | $8.81B | $8.97B | · | $9.39B | |
| Other Non-current Assets | $1.02B | $1.05B | $1.02B | $982M | $955M | $869M | $907M | $968M | $805M | $737M | · | $763M | $754M | $744M | · | $663M | |
| Total Assets | $25.15B | $25.14B | $25.54B | $25.77B | $26.12B | $28.27B | $28.72B | $29.93B | $29.54B | $30.64B | · | $33.40B | $34.46B | $35.47B | · | $34.54B | |
| Accounts Payable | $1.06B | $1.37B | $1.29B | $1.28B | $1.35B | $1.32B | $1.28B | $1.21B | $1.27B | $1.35B | · | $1.11B | $1.23B | $1.20B | · | $1.53B | |
| Short-term Debt | $50M | $154M | $314M | $370M | · | $292M | $0 | $0 | $189M | $836M | · | $0 | $159M | $588M | · | $204M | |
| Current Liabilities | $4.41B | $3.65B | $3.93B | $4.07B | $3.18B | $4.61B | $4.35B | $3.22B | $3.42B | $3.82B | · | $3.68B | $3.93B | $4.87B | · | $3.63B | |
| Capital Leases | · | · | $533M | · | · | · | $550M | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $819M | $1.35B | $1.38B | $1.34B | $1.39B | $1.54B | $1.59B | $1.87B | $1.83B | $1.92B | · | $2.13B | $2.18B | $2.23B | · | $2.28B | |
| Other Non-current Liabilities | $551M | $548M | $582M | $611M | $680M | $592M | $627M | $613M | $572M | $527M | · | $475M | $504M | $494M | · | $472M | |
| Long-term Debt | $5.70B | $5.82B | $5.64B | $6.05B | $6.18B | $9.29B | $8.98B | $9.10B | $9.38B | $10.30B | · | $10.30B | $10.57B | $11.29B | · | $10.77B | |
| Total Debt | $5.75B | $5.97B | · | $6.42B | $6.18B | $9.58B | · | $9.10B | $9.57B | $11.13B | · | $10.30B | $10.73B | $11.88B | · | $10.98B | |
| Common Stock | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | · | $35M | $35M | $35M | · | $35M | |
| Retained Earnings | $-3.40B | $-3.35B | $-3.42B | $-3.35B | $-3.21B | $-3.73B | $-2.65B | $-2.46B | $-2.41B | $-2.48B | · | $378M | $560M | $739M | · | $1.19B | |
| Treasury Stock | $998M | $986M | $952M | $915M | $917M | $942M | $944M | $945M | $946M | $961M | · | $964M | $966M | $973M | · | $979M | |
| AOCI | $-1.59B | $-1.51B | $-1.43B | $-1.46B | $-1.42B | $-2.12B | $-2.53B | $-1.76B | $-2.31B | $-2.19B | · | $-2.34B | $-1.86B | $-1.89B | · | $-3.19B | |
| Stockholders' Equity | $13.98B | $14.12B | $14.15B | $14.24B | $14.40B | $13.18B | $13.83B | $14.78B | $14.25B | $14.29B | · | $16.98B | $17.62B | $17.76B | · | $16.89B | |
| Liabilities + Equity | $25.15B | $25.14B | $25.54B | $25.77B | $26.12B | $28.27B | $28.72B | $29.93B | $29.54B | $30.64B | · | $33.40B | $34.46B | $35.47B | · | $34.54B | |
| Shares Outstanding | 255,300,000 | 255,200,000 | 255,700,000 | 256,300,000 | 256,300,000 | 255,700,000 | 255,700,000 | 255,700,000 | 255,656,988 | 255,319,533 | · | 255,268,628 | 255,221,731 | 255,067,476 | · | 254,949,630 |
현금 흐름 18
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $218M | $246M | $237M | $247M | $242M | $236M | $243M | $248M | $246M | $278M | $287M | $292M | $287M | $276M | $282M | $293M | |
| Stock-based Comp | $35M | $16M | $16M | $21M | $32M | $19M | $18M | $16M | $25M | $18M | $15M | $18M | $20M | $12M | $12M | $12M | |
| Deferred Tax | $-22M | $-15M | $-57M | $-50M | $-102M | $-61M | $-180M | $-66M | $-68M | $-9M | $-312M | $-32M | $1M | $-28M | $-15M | $-44M | |
| Amort. of Intangibles | $82M | $146M | $134M | $146M | $82M | $143M | $143M | $146M | $153M | $168M | $167M | $170M | $172M | $171M | $175M | $182M | |
| Restructuring | $6M | $6M | $16M | $16M | $20M | $17M | $23M | $1M | $2M | $3M | $7M | $2M | $7M | $52M | $7M | $-4M | |
| Other Non-cash | · | $-159M | · | · | · | $951M | · | · | · | $-248M | · | · | · | $-124M | · | · | |
| Operating Cash Flow | $422M | $257M | $318M | $164M | $241M | $127M | $389M | $345M | $237M | $99M | $660M | $420M | $248M | $127M | $208M | $289M | |
| CapEx | $136M | $165M | $188M | $132M | $95M | $179M | $160M | $103M | $82M | $118M | $113M | $100M | $115M | $175M | $160M | $108M | |
| Investing Cash Flow | $-156M | $23M | $-157M | $-115M | $2.70B | $-157M | $-281M | $-57M | $742M | $-78M | $-80M | $86M | $719M | $-167M | $-142M | $1.23B | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Net Debt Issued | · | $0 | · | · | · | $-16M | · | · | · | $-833M | · | · | · | · | · | · | |
| Stock Repurchased | $36M | $35M | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | $-35M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $102M | $102M | $103M | $102M | $102M | $102M | $103M | $102M | $102M | $207M | $207M | $206M | $207M | $206M | $206M | $202M | |
| Financing Cash Flow | $-264M | $-301M | $-200M | $-237M | $-2.82B | $169M | $-162M | $-421M | $-1.06B | $40M | $-558M | $-427M | $-944M | $78M | $-142M | $-1.46B | |
| Net Change in Cash | $7M | $-28M | $-31M | $-195M | $166M | $179M | $-98M | $-105M | $-97M | $36M | $73M | $10M | $35M | $65M | $-3M | $-18M | |
| Free Cash Flow | · | $92M | · | · | · | $-52M | · | · | · | $-19M | · | · | · | $-48M | · | · | |
| Levered FCF | · | $56M | · | · | · | $-125M | · | · | · | $-63M | · | · | · | $15M | · | · |
수익성 8
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.6% | 37.1% | · | 36.5% | 37.3% | 36.4% | · | 36.0% | 37.0% | 35.3% | · | 32.8% | 31.9% | 31.9% | · | 32.7% | |
| Operating Margin | 8.1% | 10.0% | · | 8.4% | 7.2% | -31.8% | · | 8.5% | 6.6% | 6.9% | · | 5.3% | 5.0% | 4.3% | · | -64.8% | |
| Net Margin | 2.6% | 6.2% | · | 1.5% | 22.1% | -35.8% | · | 2.0% | 5.9% | 2.1% | · | 0.89% | 0.92% | -0.30% | · | -71.7% | |
| Pretax Margin | 3.3% | 7.6% | · | 2.1% | 19.3% | -35.0% | · | 3.2% | 6.3% | 4.0% | · | 2.1% | 1.7% | 0.46% | · | -66.4% | |
| EBITDA Margin | 8.1% | 18.9% | · | 8.4% | 7.2% | -23.5% | · | 8.5% | 6.6% | 16.4% | · | 5.3% | 5.0% | 13.5% | · | -64.8% | |
| ROA | 0.20% | 0.63% | · | 0.14% | 2.2% | -3.5% | · | 0.19% | 0.53% | 0.18% | · | 0.07% | 0.07% | -0.02% | · | -5.9% | |
| ROE | 0.35% | 1.2% | · | 0.28% | 4.3% | -7.4% | · | 0.37% | 1.1% | 0.37% | · | 0.15% | 0.14% | -0.05% | · | -11.5% | |
| ROIC | 0.41% | 1.1% | · | 0.80% | 1.1% | -4.1% | · | 0.66% | 0.75% | 0.42% | · | 0.25% | 0.28% | -0.25% | · | -7.7% |
유동성 및 지급능력 5
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.1 | 1.5 | · | 1.4 | 1.9 | 1.9 | · | 2.6 | 2.4 | 1.7 | · | 1.7 | 1.6 | 1.5 | · | 1.8 | |
| Quick Ratio | 0.5 | 0.7 | · | 0.6 | 0.8 | 0.5 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.6 | 0.5 | · | 0.7 | |
| Debt / Equity | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.7 | · | 0.6 | 0.7 | 0.8 | · | 0.6 | 0.6 | 0.7 | · | 0.7 | |
| LT Debt / Equity | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | |
| Interest Coverage | 3.4 | 6.2 | · | 4.7 | 3.2 | -12.7 | · | 3.4 | 2.4 | 2.4 | · | 1.4 | 1.2 | 1.2 | · | -23.9 |
효율성 3
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Inventory Turnover | 0.6 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | |
| Receivables Turnover | 1.2 | 1.5 | · | 1.5 | 1.5 | 1.5 | · | 1.6 | 1.6 | 1.5 | · | 1.5 | 1.4 | 1.5 | · | 1.5 |
가치 평가 (TTM) 15
| 지표 | 추세 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.31B | $11.04B | · | $11.07B | $11.30B | $11.43B | · | $11.53B | $11.54B | $11.68B | · | $11.84B | $12.33B | $12.62B | · | $12.67B | |
| Net Income TTM | $858M | $-197M | · | $-308M | $-178M | $-730M | · | $313M | $282M | $103M | · | $-2.15B | $-2.07B | $-1.85B | · | $-1.65B | |
| Market Cap | $20.22B | $18.51B | · | $15.77B | $18.85B | $19.84B | · | $26.83B | $24.34B | $21.95B | · | $17.40B | $20.31B | $23.46B | · | $23.16B | |
| Enterprise Value | $25.40B | $23.92B | · | $21.57B | $24.22B | $28.81B | · | $35.36B | $33.24B | $32.36B | · | $27.07B | $30.40B | $34.75B | · | $33.60B | |
| P/E | 23.6 | -93.0 | · | -50.9 | -103.6 | -27.1 | · | 86.0 | 86.6 | 215.0 | · | -8.1 | -9.8 | -12.7 | · | -14.1 | |
| P/S | 2.2 | 1.7 | · | 1.4 | 1.7 | 1.7 | · | 2.3 | 2.1 | 1.9 | · | 1.5 | 1.6 | 1.9 | · | 1.8 | |
| P/B | 1.4 | 1.3 | · | 1.1 | 1.3 | 1.5 | · | 1.8 | 1.7 | 1.5 | · | 1.0 | 1.2 | 1.3 | · | 1.4 | |
| P / Tangible Book | 9.6 | 561.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | 72.0 | · | · | · | 156.3 | · | · | · | 221.8 | · | · | · | 184.7 | · | · | |
| P / FCF | · | 201.2 | · | · | · | -381.6 | · | · | · | -1155.5 | · | · | · | -488.7 | · | · | |
| EV / EBITDA | 160.8 | 46.1 | · | 95.4 | 122.3 | -43.2 | · | 142.0 | 174.0 | 67.8 | · | 180.5 | 209.7 | 85.4 | · | -16.9 | |
| EV / FCF | · | 260.0 | · | · | · | -554.1 | · | · | · | -1703.0 | · | · | · | -723.9 | · | · | |
| EV / Revenue | 2.7 | 2.2 | · | 1.9 | 2.1 | 2.5 | · | 3.1 | 2.9 | 2.8 | · | 2.3 | 2.5 | 2.8 | · | 2.7 | |
| Earnings Yield | 4.2% | -1.1% | · | -2.0% | -0.97% | -3.7% | · | 1.2% | 1.2% | 0.47% | · | -12.4% | -10.2% | -7.9% | · | -7.1% | |
| Payout Ratio | · | 60.4% | · | · | · | -10.0% | · | · | · | 345.0% | · | · | · | -2288.9% | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $10.89B | $11.48B | $11.48B | $12.44B | $11.66B |
| 매출 총이익률 % | 36.2% | 35.9% | 32.1% | 33.4% | 32.0% |
| 영업이익률 % | -3.5% | 6.7% | -18.4% | -10.7% | 5.0% |
| 순이익 | $-359M | $267M | $-2.59B | $-1.86B | $279M |
| 희석 EPS | $-1.41 | $1.04 | $-10.14 | $-7.32 | $1.10 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.4 | 0.6 | 0.7 | 0.6 | 0.6 |
| 유동비율 | 1.4 | 1.8 | 1.7 | 2.0 | 1.9 |
| 당좌 비율 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $256M | $607M | $936M | $-107M | $1.04B |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.
기관 투자자 (13F) 820개의 제출자 · $16.9B 전체 · 기준일 2026년 6월 30일
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 117 (+19 이전 분기 대비) | 48 (-31 이전 분기 대비) | 272 (+3 이전 분기 대비) | 228 (+28 이전 분기 대비) | +44.5M |
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| Dodge & Cox | $2,931,697,471 | 37,007,037 | 17.38% | 주식 |
| Freemont Capital Pte Ltd | $2,008,732,503 | 25,356,381 | 11.91% | 주식 |
| VANGUARD GROUP INC | $1,871,694,240 | 27,774,065 | 11.10% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $1,287,737,499 | 16,255,207 | 7.63% | 주식 |
| STATE STREET CORP | $982,388,241 | 12,340,998 | 5.82% | 주식 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | $919,640,105 | 11,608,686 | 5.45% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $471,284,813 | 5,975,838 | 2.79% | 주식 |
| First Pacific Advisors, LP | $432,151,517 | 5,455,081 | 2.56% | 주식 |
| ICAHN CARL C | $338,665,500 | 4,275,000 | 2.01% | 주식 |
| Eurizon Capital SGR S.p.A. | $254,339,992 | 3,226,394 | 1.51% | 주식 |
| AMERIPRISE FINANCIAL INC | $219,832,672 | 2,774,801 | 1.30% | 주식 |
| CONTINENTAL GRAIN CO | $212,525,871 | 2,682,730 | 1.26% | 주식 |
| MASSACHUSETTS FINANCIAL SERVICES CO /MA/ | $201,592,956 | 2,544,723 | 1.20% | 주식 |
| STATE FARM MUTUAL AUTOMOBILE INSURANCE CO | $177,931,289 | 2,246,040 | 1.05% | 주식 |
| Ilex Capital Partners (UK) LLP | $156,816,782 | 1,979,510 | 0.93% | 주식 |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | $145,954,453 | 1,842,394 | 0.87% | 주식 |
| DIMENSIONAL FUND ADVISORS LP | $123,491,268 | 1,558,841 | 0.73% | 주식 |
| MILLENNIUM MANAGEMENT LLC | $119,131,194 | 1,503,802 | 0.71% | 주식 |
| Capital International Investors | $115,673,400 | 1,460,154 | 0.69% | 주식 |
| FORT WASHINGTON INVESTMENT ADVISORS INC /OH/ | $113,924,618 | 1,438,079 | 0.68% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $112,779,652 | 1,423,626 | 0.67% | 주식 |
| AQR CAPITAL MANAGEMENT LLC | $111,854,461 | 1,476,627 | 0.66% | 주식 |
| NORGES BANK | $109,017,732 | 1,376,139 | 0.65% | 주식 |
| River Road Asset Management, LLC | $108,130,784 | 1,364,943 | 0.64% | 주식 |
| CANADA PENSION PLAN INVESTMENT BOARD | $107,310,144 | 1,354,584 | 0.64% | 주식 |
| UBS AM, a distinct business unit of UBS ASSET MANAGEMENT AMERICAS LLC | $105,749,533 | 1,457,609 | 0.63% | 주식 |
| BANK OF AMERICA CORP /DE/ | $89,067,362 | 1,124,304 | 0.53% | 주식 |
| STALEY CAPITAL ADVISERS INC | $84,525,997 | 1,066,978 | 0.50% | 주식 |
| Clearbridge Investments, LLC | $82,220,564 | 1,037,876 | 0.49% | 주식 |
| TOCQUEVILLE ASSET MANAGEMENT L.P. | $80,422,970 | 1,015,185 | 0.48% | 주식 |
| Quantinno Capital Management LP | $72,524,267 | 915,479 | 0.43% | 주식 |
| DAVENPORT & Co LLC | $70,561,175 | 890,699 | 0.42% | 주식 |
| Mitsubishi UFJ Asset Management Co., Ltd. | $70,129,109 | 885,245 | 0.42% | 주식 |
| MANUFACTURERS LIFE INSURANCE COMPANY, THE | $68,222,680 | 861,180 | 0.40% | 주식 |
| RAYMOND JAMES FINANCIAL INC | $58,842,476 | 742,773 | 0.35% | 주식 |
| BNP PARIBAS FINANCIAL MARKETS | $56,269,728 | 710,297 | 0.33% | 주식 |
| Swiss National Bank | $55,636,127 | 702,299 | 0.33% | 주식 |
| GOLDMAN SACHS GROUP INC | $55,456,659 | 700,034 | 0.33% | 주식 |
| Pictet Asset Management Holding SA | $49,365,864 | 623,149 | 0.29% | 주식 |
| VANGUARD ASSET MANAGEMENT, Ltd | $46,372,774 | 585,367 | 0.27% | 주식 |
| BlackRock, Inc. | $46,067,460 | 581,513 | 0.27% | 주식 |
| Vanguard Global Advisers, LLC | $43,719,775 | 551,878 | 0.26% | 주식 |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $43,617,264 | 550,584 | 0.26% | 주식 |
| Sumitomo Mitsui Trust Group, Inc. | $41,703,230 | 526,423 | 0.25% | 주식 |
| DEPRINCE RACE & ZOLLO INC | $37,245,428 | 513,376 | 0.22% | 주식 |
| RHUMBLINE ADVISERS | $37,158,354 | 469,053 | 0.22% | 주식 |
| PFA Pension, Forsikringsaktieselskab | $33,744,327 | 425,957 | 0.20% | 주식 |
| JONES FINANCIAL COMPANIES LLLP | $32,420,953 | 424,636 | 0.19% | 주식 |
| Gotham Asset Management, LLC | $31,903,875 | 402,725 | 0.19% | 주식 |
| California Public Employees Retirement System | $31,432,357 | 396,773 | 0.19% | 주식 |
| COOKE & BIELER LP | $30,885,026 | 389,864 | 0.18% | 주식 |
| OFI INVEST ASSET MANAGEMENT | $28,869,465 | 416,643 | 0.17% | 주식 |
| BARCLAYS PLC | $28,823,405 | 363,840 | 0.17% | 주식 |
| Douglas Lane & Associates, LLC | $28,775,794 | 363,239 | 0.17% | 주식 |
| Swedbank AB | $26,077,878 | 329,183 | 0.15% | 주식 |
| TRAN CAPITAL MANAGEMENT, L.P. | $25,935,994 | 327,392 | 0.15% | 주식 |
| FMR LLC | $25,439,940 | 321,130 | 0.15% | 주식 |
| ZWJ INVESTMENT COUNSEL INC | $25,409,928 | 320,751 | 0.15% | 주식 |
| Universal- Beteiligungs- und Servicegesellschaft mbH | $25,299,354 | 319,297 | 0.15% | 주식 |
| Zurich Insurance Group Ltd/FI | $23,931,649 | 302,091 | 0.14% | 주식 |
| STRS OHIO | $23,779,943 | 300,176 | 0.14% | 주식 |
| PRINCIPAL FINANCIAL GROUP INC | $21,849,589 | 275,809 | 0.13% | 주식 |
| Legal & General Group Plc | $21,701,053 | 273,934 | 0.13% | 주식 |
| CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM | $21,441,064 | 295,535 | 0.13% | 주식 |
| Portolan Capital Management, LLC | $21,328,321 | 269,229 | 0.13% | 주식 |
| Jain Global LLC | $20,684,184 | 261,098 | 0.12% | 주식 |
| BROWN BROTHERS HARRIMAN & CO | $20,469,497 | 258,388 | 0.12% | 주식 |
| KLCM Advisors, Inc. | $20,406,517 | 257,593 | 0.12% | 주식 |
| Leith Wheeler Investment Counsel Ltd. | $20,300,440 | 256,254 | 0.12% | 주식 |
| ALLIANCEBERNSTEIN L.P. | $20,199,444 | 278,421 | 0.12% | 주식 |
| ENVESTNET ASSET MANAGEMENT INC | $19,687,544 | 248,522 | 0.12% | 주식 |
| NORDEA INVESTMENT MANAGEMENT AB | $18,903,910 | 247,401 | 0.11% | 주식 |
| STATE BOARD OF ADMINISTRATION OF FLORIDA RETIREMENT SYSTEM | $18,469,192 | 233,138 | 0.11% | 주식 |
| KETTLE HILL CAPITAL MANAGEMENT, LLC | $18,207,053 | 229,829 | 0.11% | 주식 |
| WILKINS INVESTMENT COUNSEL INC | $18,166,017 | 229,311 | 0.11% | 주식 |
| EXCHANGE TRADED CONCEPTS, LLC | $18,104,384 | 228,533 | 0.11% | 주식 |
| Ruffer LLP | $18,065,814 | 228,297 | 0.11% | 주식 |
| ADAGE CAPITAL PARTNERS GP, L.L.C. | $18,022,550 | 227,500 | 0.11% | 주식 |
| Covea Finance | $17,926,535 | 226,288 | 0.11% | 주식 |
| Alyeska Investment Group, L.P. | $17,665,030 | 222,987 | 0.10% | 주식 |
| AVIVA PLC | $17,615,359 | 222,360 | 0.10% | 주식 |
| ARGENT CAPITAL MANAGEMENT LLC | $17,552,656 | 221,568 | 0.10% | 주식 |
| Redwood Grove Capital, LLC | $17,403,208 | 219,682 | 0.10% | 주식 |
| Exane Asset Management | $16,787,288 | 185,402 | 0.10% | 주식 |
| CANTOR FITZGERALD INVESTMENT ADVISORS L.P. | $16,130,130 | 203,612 | 0.10% | 주식 |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $15,558,808 | 196,400 | 0.09% | 콜 옵션 |
| First Eagle Investment Management, LLC | $14,669,563 | 185,175 | 0.09% | 주식 |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $14,576,480 | 184,000 | 0.09% | 풋 옵션 |
| BARROW HANLEY MEWHINNEY & STRAUSS LLC | $14,468,741 | 182,640 | 0.09% | 주식 |
| APG Asset Management N.V. | $14,104,320 | 203,553 | 0.08% | 주식 |
| Cubist Systematic Strategies, LLC | $13,155,837 | 213,776 | 0.08% | 주식 |
| PRUDENTIAL FINANCIAL INC | $13,028,838 | 164,464 | 0.08% | 주식 |
| BW Gestao de Investimentos Ltda. | $12,419,874 | 156,777 | 0.07% | 주식 |
| Zurcher Kantonalbank (Zurich Cantonalbank) | $12,151,952 | 153,395 | 0.07% | 주식 |
| Lighthouse Investment Partners, LLC | $12,081,653 | 152,508 | 0.07% | 주식 |
| Russell Investments Group, Ltd. | $12,026,072 | 151,806 | 0.07% | 주식 |
| NEW YORK STATE COMMON RETIREMENT FUND | $11,694,615 | 147,622 | 0.07% | 주식 |
| MORGAN STANLEY | $11,260,252 | 142,139 | 0.07% | 주식 |
| Corient Private Wealth LP | $10,811,467 | 136,467 | 0.06% | 주식 |
| ROYAL LONDON ASSET MANAGEMENT LTD | $10,657,783 | 134,534 | 0.06% | 주식 |
회사 내부자 98 명의 내부자 · 27 임원 · 9 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Richard A Goldstein | Chairman & CEO | 2006년 5월 5일 M | 213,674 | 0 | 0 | $0 |
| Alison A Cornell | EVP & CFO | 2016년 5월 2일 A | 5,422 | 0 | 0 | $0 |
| Kevin C Berryman | EVP & Chief Financial Officer | 2014년 12월 15일 A | 56,105 | 0 | 0 | $0 |
| Douglas J Wetmore | Senior VP, CFO and Treasurer | 2008년 8월 28일 A | 82,518 | 0 | 0 | $0 |
| Hernan Vaisman | Group President, Flavors | 2014년 3월 27일 A | 22,485 | 0 | 0 | $0 |
| Gail S Belmuth | President Corp. Comm. | 2005년 1월 25일 A | 2,616 | 0 | 0 | $0 |
| Angelica T. Cantlon | EVP, Chief Human Resources | 2016년 5월 2일 A | 37,542 | 0 | 0 | $0 |
| Ahmet Baydar | EVP, Research & Development | 2016년 3월 31일 M | 24,869 | 0 | 0 | $0 |
| Douglas D. Tough | Chairman of the Board | 2014년 12월 1일 M | 218,050 | 0 | 0 | $0 |
| Beth Ford | EVP, Supply Chain | 2011년 12월 22일 A | 38,573 | 0 | 0 | $0 |
| Dennis M Meany | SVP, Gen. Counsel & Sec'y | 2010년 12월 22일 A | 64,700 | 0 | 0 | $0 |
| Kimberly A. Hendricks | Controller | 2009년 6월 30일 J | 2,208 | 0 | 0 | $0 |
| Steven J Heaslip | Senior VP Human Resources | 2009년 6월 30일 A | 51,148 | 0 | 0 | $0 |
| Joseph Faranda | Chief Marketing Officer | 2009년 2월 16일 F | 15,044 | 0 | 0 | $0 |
| James H Dunsdon | Chief Transition Officer | 2007년 12월 20일 A | 43,904 | 0 | 0 | $0 |
| James P Huether | Corporate Controller | 2007년 5월 11일 M | 15,702 | 0 | 0 | $0 |
| Clint D Brooks | Senior VP, R & D | 2007년 1월 11일 M | 47,527 | 0 | 0 | $0 |
| Arun Bewoor | VP, Regional Manager | 2006년 12월 15일 M | 3,000 | 0 | 0 | $0 |
| Charles D Weller | VP and Treasurer | 2006년 12월 14일 M | 7,944 | 0 | 0 | $0 |
| Christopher Gibson | VP Global Accounts | 2006년 12월 11일 M | 5,704 | 0 | 0 | $0 |
| Robert Burns | Sr.VP, Regional Manager | 2006년 11월 15일 M | 390 | 0 | 0 | $0 |
| Dennis Wall | Regional Manager | 2006년 11월 10일 M | 369 | 0 | 0 | $0 |
| Rob J M Edelman | VP and Regional Manager | 2006년 11월 7일 S | 3,410 | 0 | 0 | $0 |
| Wayne D Howard | EVP Global Operations | 2006년 1월 24일 A | 3,508 | 0 | 0 | $0 |
| Graciela M Ferro | VP Global Accounts | 2005년 3월 17일 M | 3,187 | 0 | 0 | $0 |
| Neil Humphreys | Vice President | 2004년 2월 17일 M | 2,832 | 0 | 0 | $0 |
| Stephen A Block | Senior Vice President | 2003년 12월 23일 A | 7,694 | 0 | 0 | $0 |
| Michael J Cook | 이사 | 2015년 5월 1일 M | 1,755 | 0 | 0 | $0 |
| Arthur C Martinez | 이사 | 2015년 5월 1일 M | 2,405 | 0 | 0 | $0 |
| Margaret Hayes Adame | 이사 | 2012년 5월 1일 M | 21,688 | 0 | 0 | $0 |
| Peter A Georgescu | 이사 | 2011년 5월 3일 M | 40,825 | 0 | 0 | $0 |
| Burton M Tansky | 이사 | 2010년 4월 27일 M | 8,143 | 0 | 0 | $0 |
| Gunter Blobel MD PHD | 이사 | 2009년 4월 28일 M | 13,855 | 0 | 0 | $0 |
| William D Van Dyke III | 이사 | 2003년 9월 30일 A | — | 0 | 0 | $0 |
| Winder Investment Pte Ltd | 10% 소유주 | 2019년 2월 21일 P | 20,300,000 | 0 | 0 | $0 |
| Marc Birenkrant | — | 2026년 8월 7일 S | 3,446 | 0 | 1 | $-85,000 |
| Michael Deveau | — | 2026년 8월 6일 S | 5,199 | 0 | 1 | $-754,979 |
| Paul J Fribourg | — | 2026년 6월 1일 P | 2,682,730 | 8 | 4 | $31,275,738 |
| De Mendonca Ana Paula Teles | — | 2026년 5월 4일 M | 5,718 | 0 | 0 | $0 |
| Ralf Finzel | — | 2026년 5월 4일 M | 17,621 | 0 | 0 | $0 |
| Deborah Borg | — | 2026년 5월 4일 M | 37,925 | 0 | 0 | $0 |
| Yuvraj Arora | — | 2026년 5월 1일 M | 17,283 | 0 | 0 | $0 |
| Kevin O'Byrne | — | 2026년 5월 1일 M | 17,571 | 0 | 0 | $0 |
| Jesus B Mantas | — | 2026년 5월 1일 A | — | 0 | 0 | $0 |
| Dawn C Willoughby | — | 2026년 5월 1일 A | 434 | 0 | 0 | $0 |
| Virginia Drosos | — | 2026년 5월 1일 M | 2,434 | 0 | 0 | $0 |
| Mehmood Khan | — | 2026년 5월 1일 M | 7,173 | 0 | 0 | $0 |
| Brett Icahn | — | 2026년 5월 1일 M | 34,712 | 0 | 0 | $0 |
| Richard Mulligan | — | 2026년 5월 1일 M | 1,712 | 0 | 0 | $0 |
| Erik J Fyrwald | — | 2026년 5월 1일 M | 109,676 | 2 | 0 | $995,179 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 5 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| Winder Investment Pte Ltd, Haldor Foundation, Freemont Capital Pte. Ltd. ×7 제출 서류 | 2022년 2월 4일 | — | 최초 제출 | — | SEC |
| Henry P. van Ameringen ×3 제출 서류 | 2006년 5월 18일 | — | 최초 제출 | — | SEC |
| George Rowe, Jr. ×2 제출 서류 | 2004년 5월 26일 | — | 최초 제출 | — | SEC |
| 미공개 보고자 | 2002년 12월 18일 | — | 최초 제출 | — | SEC |
| 미공개 보고자 | 2002년 12월 18일 | — | 최초 제출 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF 보유 현황 155 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| RSPM · Invesco Exchange-Traded Fund Trust | 4.25% | 91,561 SH | 2026년 8월 8일 | 일간 |
| ANEW · ProShares Trust | 2.32% | 2,356 NS | 2026년 5월 31일 | N-PORT |
| IYM · iShares Trust | 2.15% | 252,882 SH | 2026년 8월 8일 | 일간 |
| AMID · EA Series Trust | 1.87% | 25,751 NS | 2026년 5월 29일 | N-PORT |
| UYM · ProShares Trust | 1.73% | 9,090 NS | 2026년 5월 31일 | N-PORT |
| FXZ · First Trust Exchange-Traded AlphaDE… | 1.54% | 84,008 NS | 2026년 4월 30일 | N-PORT |
| VAW · VANGUARD WORLD FUND | 1.29% | 729,993 SH | 2026년 8월 8일 | 일간 |
| FMAT · FIDELITY COVINGTON TRUST | 1.15% | 98,987 NS | 2026년 4월 30일 | N-PORT |
| SZNE · Pacer Funds Trust | 1.04% | 1,987 NS | 2026년 4월 30일 | N-PORT |
| MMID · MFS Active Exchange Traded Funds Tr… | 1.00% | 4,494 NS | 2026년 5월 31일 | N-PORT |
| FEGE · RBB Fund Trust | 0.84% | 214,489 NS | 2026년 5월 31일 | N-PORT |
| NUDV · Nushares ETF Trust | 0.80% | 5,155 NS | 2026년 4월 30일 | N-PORT |
| MXI · iShares Trust | 0.69% | 28,781 SH | 2026년 8월 8일 | 일간 |
| ABCS · EA Series Trust | 0.65% | 974 NS | 2026년 5월 29일 | N-PORT |
| RPV · Invesco Exchange-Traded Fund Trust | 0.64% | 127,828 SH | 2026년 8월 8일 | 일간 |
| RCGE · EA Series Trust | 0.48% | 6,360 NS | 2026년 4월 30일 | N-PORT |
| SMIZ · Zacks Trust | 0.42% | 14,093 NS | 2026년 5월 31일 | N-PORT |
| JPME · J.P. Morgan Exchange-Traded Fund Tr… | 0.34% | 21,301 NS | 2026년 4월 30일 | N-PORT |
| NULV · Nushares ETF Trust | 0.33% | 97,465 NS | 2026년 4월 30일 | N-PORT |
| IMCV · iShares Trust | 0.30% | 40,850 SH | 2026년 8월 8일 | 일간 |
| EQAL · Invesco Exchange-Traded Fund Trust … | 0.25% | 24,806 SH | 2026년 8월 8일 | 일간 |
| SPHQ · Invesco Exchange-Traded Fund Trust | 0.24% | 554,109 SH | 2026년 8월 8일 | 일간 |
| RSP · Invesco Exchange-Traded Fund Trust | 0.22% | 2,498,017 SH | 2026년 8월 8일 | 일간 |
| SIZE · iShares Trust | 0.22% | 11,232 SH | 2026년 8월 8일 | 일간 |
| EUSA · iShares, Inc. | 0.21% | 47,327 SH | 2026년 8월 8일 | 일간 |
| IWS · iShares Trust | 0.21% | 386,345 SH | 2026년 8월 8일 | 일간 |
| DFVE · DoubleLine ETF Trust | 0.21% | 779 NS | 2026년 3월 31일 | N-PORT |
| VBR · VANGUARD INDEX FUNDS | 0.20% | 1,765,745 SH | 2026년 8월 8일 | 일간 |
| AVMC · AMERICAN CENTURY ETF TRUST | 0.19% | 10,256 NS | 2026년 5월 31일 | N-PORT |
| GSEW · Goldman Sachs ETF Trust | 0.18% | 42,327 NS | 2026년 5월 31일 | N-PORT |
| VOE · VANGUARD INDEX FUNDS | 0.17% | 778,992 SH | 2026년 8월 8일 | 일간 |
| PFIG · Invesco Exchange-Traded Fund Trust … | 0.16% | 205,000 | 2026년 8월 8일 | 일간 |
| IWR · iShares Trust | 0.15% | 1,041,200 SH | 2026년 8월 8일 | 일간 |
| IMCB · iShares Trust | 0.15% | 29,348 SH | 2026년 8월 8일 | 일간 |
| FEUS · FlexShares Trust | 0.14% | 2,166 NS | 2026년 4월 30일 | N-PORT |
| VFVA · VANGUARD WELLINGTON FUND | 0.13% | 13,703 SH | 2026년 8월 8일 | 일간 |
| XOEF · iShares Trust | 0.12% | 325 SH | 2026년 8월 8일 | 일간 |
| VB · VANGUARD INDEX FUNDS | 0.11% | 2,781,420 SH | 2026년 8월 8일 | 일간 |
| LRND · New York Life Investments ETF Trust | 0.11% | 4,311 NS | 2026년 4월 30일 | N-PORT |
| VLUE · iShares Trust | 0.10% | 106,590 SH | 2026년 8월 8일 | 일간 |
| JPUS · J.P. Morgan Exchange-Traded Fund Tr… | 0.09% | 5,920 NS | 2026년 4월 30일 | N-PORT |
| VO · VANGUARD INDEX FUNDS | 0.09% | 2,628,397 SH | 2026년 8월 8일 | 일간 |
| EQL · ALPS ETF Trust | 0.09% | 15,730 NS | 2026년 5월 31일 | N-PORT |
| USXF · iShares Trust | 0.08% | 14,526 SH | 2026년 8월 8일 | 일간 |
| PRF · Invesco Exchange-Traded Fund Trust | 0.08% | 95,978 SH | 2026년 8월 8일 | 일간 |
| VYM · VANGUARD WHITEHALL FUNDS | 0.08% | 1,017,872 SH | 2026년 8월 8일 | 일간 |
| IUS · Invesco Exchange-Traded Self-Indexe… | 0.08% | 8,339 SH | 2026년 8월 8일 | 일간 |
| ESG · FlexShares Trust | 0.07% | 1,333 NS | 2026년 4월 30일 | N-PORT |
| IVE · iShares Trust | 0.07% | 423,829 SH | 2026년 8월 8일 | 일간 |
| JFLI · J.P. Morgan Exchange-Traded Fund Tr… | 0.07% | 457 NS | 2026년 4월 30일 | N-PORT |