EAI Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas

03

Preço $18.80

P/E (TTM) 4.8

EPS (TTM) $3.90

Receita (TTM) $13.48B

ROE (TTM) 10.6%

Dívida/Capital (MRQ) 1.9

Intervalo 52 Semanas $19–$22

EAI Gráfico de Preço da Ação OHLCV diário com indicadores técnicos — panorâmica, zoom e personalize sua visualização

04

intervalo

barras

A granularidade da barra se adapta ao período selecionado — passe o mouse sobre o gráfico para ver a abertura/máxima/mínima/fechamento de uma barra.

Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS

06

Receita$12.95B

2016-12-31 → 2025-12-31

EPS$3.91

2016-12-31 → 2025-12-31

Fluxo de caixa livre$-2.53B

2022-12-31 → 2025-12-31

Margem líquida13.5%

2018-12-31 → 2025-12-31

Avaliação e Proporções 07–12

Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?

Métrica	Tendência de 5 anos	EAI	média 5A	Mediana de Pares	Veredito
P/E (TTM)		4.8	·	·	·

A mediana dos pares é calculada em uma base padronizada por métrica e pode não corresponder sempre à base TTM/MRQ mostrada para esta ação.

Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC

Métrica	EAI	média 5A	Mediana de Pares	Veredito
Margem Operacional (TTM)	22.9%média 5A ≈19.8%	≈19.8%	·	·
Margem EBITDA (TTM)	40.4%média 5A ≈37.5%	≈37.5%	·	·
Margem de Impostos Pré-Tributação (TTM)	17.0%média 5A ≈12.5%	≈12.5%	·	·
Margem de Lucro Líquido (TTM)	13.5%média 5A ≈11.9%	≈11.9%	·	·
ROA (TTM)	2.5%média 5A ≈2.4%	≈2.4%	·	·
ROE (TTM)	10.6%média 5A ≈10.8%	≈10.8%	·	·
ROIC	5.2%média 5A ≈5.6%	≈5.6%	·	·

Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial

Métrica	EAI	média 5A	Mediana de Pares	Veredito
Dívida / Patrimônio Líquido (MRQ)	1.9média 5A ≈2.0	≈2.0	·	·
Índice de liquidez corrente (MRQ)	0.9média 5A ≈0.7	≈0.7	·	·
Quick Ratio (Índice de Liquidez Seca)	0.2média 5A ≈0.2	≈0.2	·	·
Dívida de Longo Prazo / Patrimônio Líquido (MRQ)	1.7média 5A ≈1.8	≈1.8	·	·

Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos

Métrica	EAI	média 5A	Mediana de Pares	Veredito
Revenue YoY (Receita Ano a Ano)	9.0%média 5A ≈5.7%	≈5.7%	·	·
Revenue CAGR 3Y (CAGR Receita 3A)	-2.0%média 5A ≈1.6%	≈1.6%	·	·
Revenue CAGR 5Y (CAGR Receita 5A)	5.1%	·	·	·
EPS YoY	59.6%média 5A ≈7.9%	≈7.9%	·	·
Net Income YoY (Lucro Líquido Ano a Ano)	67.1%média 5A ≈21.2%	≈21.2%	·	·
EPS CAGR 3Y (CAGR de LPA 3A)	13.4%média 5A ≈-5.8%	≈-5.8%	·	·
EPS CAGR 5Y (CAGR de LPA 5A)	-10.7%	·	·	·
Net Income CAGR 3Y (CAGR de Lucro Líquido 3A)	17.4%média 5A ≈11.7%	≈11.7%	·	·
Net Income CAGR 5Y (CAGR de Lucro Líquido 5A)	5.0%	·	·	·

Métricas por Ação EPS, valor patrimonial por ação, fluxo de caixa por ação, dividendo por ação

Métrica	EAI	média 5A	Mediana de Pares	Veredito
EPS (Diluted) (EPS (Diluído))	$3.91média 5A ≈$4.03	≈$4.03	·	·
Revenue / Share (Receita / Ação)	$28.76média 5A ≈$47.72	≈$47.72	·	·
Cash Flow / Share (Fluxo de Caixa / Ação)	$11.44média 5A ≈$13.21	≈$13.21	·	·

Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber

Métrica	Tendência de 5 anos	EAI	média 5A	Mediana de Pares	Veredito
Asset Turnover (Giro do Ativo)		0.2média 5A ≈0.2	≈0.2	·	·

valor · ≈ média 5A · mediana do setor · veredicto relativo à mediana

Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos

13

Índice de Pagamento60.6%

Pagamento Anualizado≈$1.22Pago trimestralmente

Data ex	Valor	Moeda	Rendimento
Ago 31, 2026	$0,31	USD	≈4.7%
Mai 29, 2026	$0,31	USD	≈3.0%
Fev 27, 2026	$0,31	USD	≈1.4%

Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa

15

Demonstração de Resultados 13

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$12.95B	$11.88B	$12.15B	$13.76B	$11.74B	$10.11B	$10.88B	$11.01B	$11.07B	$10.85B	·	·
Operating Expenses	$9.74B	$9.23B	$9.53B	$11.71B	$9.90B	$8.34B	$9.49B	$10.54B	$9.71B	$11.66B	$11.97B	$10.49B
Operating Income	$3.20B	$2.65B	$2.62B	$2.05B	$1.85B	$1.77B	$1.39B	$469M	$1.36B	$-815M	$-299M	$2.01B
Interest Expense	·	·	$1.01B	$912M	$835M	$786M	$742M	$707M	$662M	$666M	$643M	$628M
Other Non-op	$-92M	$-490M	$-201M	$-78M	$-202M	$-211M	$-253M	$-130M	$-113M	$-113M	$-96M	$-42M
Pretax Income	$2.27B	$1.44B	$1.67B	$1.06B	$1.31B	$1.29B	$1.09B	$-174M	$968M	$-1.38B	$-800M	$1.55B
Income Tax	$498M	$381M	$-691M	$-39M	$191M	$-122M	$-170M	$-1.04B	$543M	$-817M	$-643M	$590M
Net Income	$1.77B	$1.06B	$2.36B	$1.10B	$1.12B	$1.39B	$1.24B	$849M	$412M	$-584M	$-177M	$941M
EPS (Basic)	$3.98	$2.47	$5.57	$2.70	$5.57	$6.94	$6.36	$4.68	$2.29	$-3.26	$-0.99	$5.24
EPS (Diluted)	$3.91	$2.45	$5.55	$2.68	$5.54	$6.90	$6.30	$4.63	$2.28	$-3.26	$-0.99	$5.22
Shares (Basic)	442,029,481	427,713,121	423,139,862	408,900,708	200,941,511	200,106,945	195,195,858	181,409,597	179,671,797	178,885,660	179,176,356	179,500,000
Shares (Diluted)	450,151,884	431,581,696	424,752,990	411,095,156	201,873,024	201,102,220	196,999,284	183,378,513	180,535,893	178,900,000	179,176,356	180,296,885
EBITDA	$5.51B	$4.88B	$4.67B	$4.24B	$4.09B	$4.03B	$3.57B	$2.51B	$3.34B	$1.24B	$1.82B	$4.13B

Balanço Patrimonial 26

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$1.93B	$860M	$133M	$224M	$443M	$1.76B	$426M	$481M	$781M	$1.19B	$1.35B	$1.42B
Receivables	·	·	$1.39B	$1.50B	$1.37B	$1.29B	$1.21B	$1.11B	$1.21B	$1.17B	$1.07B	$1.10B
Prepaid Expense	$425M	$233M	$213M	$191M	$157M	$196M	$284M	$234M	$156M	·	·	·
Other Current Assets	·	·	·	·	·	·	·	·	$156M	$193M	$345M	$343M
Current Assets	$5.81B	$4.40B	$3.66B	$4.10B	$3.62B	$4.56B	$3.05B	$2.96B	$3.29B	$3.68B	$4.07B	$4.39B
PP&E (Net)	$482M	$424M	$419M	$366M	$358M	$343M	$333M	$304M	$261M	$234M	$220M	$214M
Accum. Depreciation	$251M	$231M	$193M	$208M	$200M	$191M	$184M	$177M	$167M	$169M	$164M	$186M
Goodwill	$368M	$368M	$374M	$377M	$377M	$377M	$377M	$377M	$377M	$377M	$377M	$377M
Other Non-current Assets	$452M	$285M	$301M	$292M	$270M	$245M	$288M	$263M	$112M	$1.61B	$562M	$808M
Total Assets	$71.89B	$64.79B	$59.70B	$58.60B	$59.45B	$58.24B	$51.72B	$48.28B	$46.71B	$45.90B	$44.65B	$46.41B
Accounts Payable	$2.57B	$1.93B	$1.57B	$1.78B	$2.61B	$2.74B	$1.50B	$1.50B	$1.45B	$1.29B	$1.07B	$1.17B
Accrued Liabilities	·	·	·	·	·	·	·	·	$478M	$482M	$461M	$418M
Short-term Debt	$658M	$927M	$1.14B	$828M	$1.20B	$1.63B	$1.95B	$1.94B	$1.58B	·	·	·
Current Liabilities	$7.82B	$6.11B	$6.40B	$6.37B	$6.19B	$7.06B	$5.62B	$5.44B	$5.04B	$3.20B	$3.09B	$3.85B
Capital Leases	$211M	$211M	$147M	·	·	·	$181M	$20M	$22M	$25M	$27M	$30M
Deferred Tax	·	·	$4.25B	$4.82B	$4.71B	$4.36B	$4.40B	$4.11B	$4.47B	$7.50B	$8.31B	$9.13B
Other Non-current Liabilities	·	·	·	·	·	·	·	·	$394M	$1.12B	$450M	$558M
Long-term Debt	$30.28B	$27.99B	$25.11B	$25.93B	$25.88B	$22.37B	$17.87B	$16.17B	$15.08B	$14.83B	$13.33B	$13.29B
Total Debt	$30.93B	$28.92B	$26.25B	$26.76B	$27.08B	$24.00B	$19.82B	$18.11B	$15.08B	$14.83B	$13.33B	$13.40B
Common Stock	$6M	$6M	$6M	$3M	$3M	$3M	$3M	$3M	$3M	$3M	$3M	$3M
Paid-in Capital	$8.98B	$7.83B	$7.79B	·	·	·	·	·	$5.43B	$5.42B	$5.40B	$5.38B
Retained Earnings	$12.70B	$12.01B	$11.94B	$10.50B	$10.24B	$9.90B	$9.26B	$8.72B	$7.98B	$8.20B	$9.39B	$10.17B
Treasury Stock	$4.76B	$4.81B	$4.95B	$4.98B	$5.04B	$5.07B	$5.15B	$5.27B	$5.40B	$5.50B	$5.55B	$5.50B
AOCI	$-3M	$43M	$-162M	$-192M	$-333M	$-449M	$-447M	$-557M	$-24M	$-35M	$9M	$-42M
Stockholders' Equity	$16.92B	$15.08B	$14.62B	$12.97B	$11.64B	$10.93B	$10.22B	$8.84B	$7.99B	$8.08B	$9.26B	$10.01B
Liabilities + Equity	$71.89B	$64.79B	$59.70B	$58.60B	$59.45B	$58.24B	$51.72B	$48.28B	$46.71B	$45.90B	$44.65B	$46.41B

Fluxo de Caixa 18

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$2.31B	$2.23B	$2.05B	$1.99B	$1.99B	$2.26B	$2.18B	$2.04B	$2.08B	$2.12B	$2.12B	$2.13B
Deferred Tax	$495M	$281M	$-769M	$-68M	·	·	·	·	·	·	·	·
Restructuring	·	·	·	$3M	$13M	·	·	·	·	·	·	$20M
Other Non-cash	$577M	$913M	$-114M	$-708M	$-1.06B	$-956M	$-607M	$-504M	$133M	$1.46B	$1.35B	$821M
Operating Cash Flow	$5.15B	$4.49B	$4.29B	$2.59B	$2.30B	$2.69B	$2.82B	$2.39B	$2.62B	$3.00B	$3.29B	$3.89B
CapEx	$7.68B	$4.84B	$4.44B	$5.07B	$168M	$247M	·	·	·	·	·	·
Investing Cash Flow	$-7.11B	$-5.85B	$-4.63B	$-5.71B	$-6.18B	$-4.77B	$-4.51B	$-4.11B	$-3.84B	$-3.85B	$-2.61B	$-2.95B
Debt Issued	$5.75B	$7.90B	$4.27B	$6.02B	$8.31B	$12.62B	$9.30B	$8.04B	$1.81B	$6.80B	$3.50B	$3.10B
Net Debt Issued	$2.25B	$2.84B	$-862M	$24M	$3.48B	$4.47B	$1.69B	$1.07B	$224M	$1.49B	$41M	$777M
Stock Issued	$1.14B	$0	$131M	$853M	$201M	$0	$608M	$499M	$0	$0	·	·
Stock Repurchased	·	·	·	·	·	·	·	·	$0	$0	$100M	$183M
Net Stock Activity	$1.14B	$0	$131M	$853M	$201M	$0	$608M	$499M	$0	$0	$-100M	$-183M
Dividends Paid	$1.07B	$982M	$918M	$842M	$775M	$748M	$712M	$648M	$629M	$612M	$599M	$596M
Financing Cash Flow	$3.03B	$2.09B	$243M	$2.91B	$2.56B	$3.42B	$1.64B	$1.42B	$811M	$688M	$-753M	$-252M
Net Change in Cash	$1.07B	$727M	$-92M	$-218M	$-1.32B	$1.33B	$-55M	$-300M	$-407M	$-163M	$-71M	$683M
Taxes Paid	$-515M	$42M	$43M	$28M	$98M	$-31M	$-40M	$20M	$-13M	$95M	$104M	$78M
Free Cash Flow	$-2.53B	$-350M	$4.26B	$2.48B	·	·	·	·	·	·	·	·
Levered FCF	·	·	$2.84B	$1.53B	·	·	·	·	·	·	·	·

Lucratividade 7

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Operating Margin	24.7%	22.3%	21.6%	14.9%	15.7%	17.5%	12.8%	4.3%	·	·	·	·
Net Margin	13.7%	8.9%	19.4%	8.0%	9.5%	13.7%	11.4%	7.7%	·	·	·	·
Pretax Margin	17.5%	12.1%	13.8%	7.7%	11.2%	12.7%	10.0%	-1.6%	·	·	·	·
EBITDA Margin	42.5%	41.1%	38.4%	30.8%	34.8%	39.8%	32.8%	22.8%	·	·	·	·
ROA	2.6%	1.7%	4.0%	1.9%	1.9%	2.5%	2.5%	1.8%	0.89%	-1.3%	-0.39%	2.1%
ROE	11.1%	7.1%	17.1%	9.0%	9.9%	13.1%	13.0%	10.1%	4.9%	-6.7%	-1.8%	9.6%
ROIC	5.2%	4.4%	9.0%	5.3%	4.1%	5.5%	5.3%	-8.6%	2.4%	-1.6%	-0.26%	5.3%

Liquidez e Solvência 5

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	0.7	0.7	0.6	0.6	0.6	0.6	0.5	0.5	0.7	1.2	1.3	1.1
Quick Ratio	0.2	0.1	0.2	0.3	0.3	0.4	0.3	0.3	0.4	0.7	0.8	0.7
Debt / Equity	1.8	1.9	1.8	2.1	2.3	2.2	1.9	2.0	1.9	1.8	1.4	1.3
LT Debt / Equity	1.6	1.8	1.6	1.8	2.1	1.9	1.7	1.8	1.8	1.8	1.4	1.2
Interest Coverage	·	·	2.6	2.2	2.2	2.3	1.9	0.7	1.9	-1.3	-0.5	3.2

Eficiência 2

Métrica	Tendência	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover		0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	·	·	·	·
Receivables Turnover		·	·	8.4	9.6	8.8	8.1	9.4	9.5	·	·	·	·

Por Ação 4

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue / Share	$28.76	$27.53	$57.20	$66.96	$58.17	$50.29	$55.22	$60.03	·	·	·	·
Cash Flow / Share	$11.44	$10.40	$20.22	$12.58	$11.40	$13.38	$14.30	$13.01	$14.53	$16.76	$18.37	$21.57
Dividend / Share	$2.44	$2.30	$2.17	$2.05	$3.86	$3.74	$3.66	$3.58	$3.50	$3.42	$3.34	$3.32
EPS (TTM)	$3.91	$2.45	$5.55	$2.68	$5.54	$6.90	$6.30	$4.63	$2.28	$-3.26	$-0.99	$5.22

Taxas de Crescimento 10

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	9.0%	-2.2%	-11.8%	17.2%	16.1%	·	·	·	·	·	·	·
Revenue CAGR 3Y	-2.0%	0.39%	6.3%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	5.1%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	59.6%	-55.9%	107.1%	-51.6%	-19.7%	·	·	·	·	·	·	·
EPS CAGR 3Y	13.4%	-23.8%	-7.0%	·	·	·	·	·	·	·	·	·
EPS CAGR 5Y	-10.7%	·	·	·	·	·	·	·	·	·	·	·
Net Income YoY	67.1%	-55.1%	115.3%	-1.9%	-19.4%	·	·	·	·	·	·	·
Net Income CAGR 3Y	17.4%	-1.7%	19.4%	·	·	·	·	·	·	·	·	·
Net Income CAGR 5Y	5.0%	·	·	·	·	·	·	·	·	·	·	·
Dividends Paid CAGR 5Y	7.5%	·	·	·	·	·	·	·	·	·	·	·

Avaliação (TTM) 4

Métrica	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$12.95B	$11.88B	$12.15B	$13.76B	$11.74B	$10.11B	$10.88B	$11.01B	$11.07B	$10.85B	$12.46B	$13.02B
Net Income TTM	$1.77B	$1.06B	$2.36B	$1.10B	$1.12B	$1.39B	$1.24B	$849M	$412M	$-584M	$-177M	$941M
Payout Ratio	60.6%	92.5%	39.0%	76.3%	69.3%	53.9%	57.3%	76.3%	152.8%	-104.8%	-339.2%	63.4%
Annual Payout	$1.07B	$982M	$918M	$842M	$775M	$748M	$712M	$648M	$629M	$612M	$599M	$596M

Demonstração de Resultados 13

Métrica	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	$3.52B	$3.19B	$2.96B	$3.81B	$3.33B	$2.85B	$2.74B	$3.39B	$2.95B	$2.79B	$2.72B	$3.60B	$2.85B	$2.98B	$3.27B	$4.22B
Operating Expenses	$2.67B	$2.62B	$2.41B	$2.69B	$2.49B	$2.15B	$2.07B	$2.26B	$2.34B	$2.56B	$2.47B	$2.45B	$2.09B	$2.52B	$2.82B	$3.26B
Operating Income	$850M	$572M	$546M	$1.12B	$837M	$700M	$670M	$1.13B	$618M	$238M	$257M	$1.14B	$756M	$462M	$449M	$955M
Interest Expense	·	·	·	·	·	·	·	·	$290M	$267M	·	$255M	$251M	$246M	·	$227M
Other Non-op	$-50M	$23M	$-13M	$-50M	$-44M	$15M	$-30M	$-67M	$-343M	$-51M	$-80M	$-18M	$-49M	$-54M	$-110M	$-10M
Pretax Income	$619M	$479M	$295M	$904M	$610M	$462M	$398M	$861M	$85M	$98M	$15M	$897M	$527M	$233M	$168M	$740M
Income Tax	$132M	$88M	$54M	$205M	$138M	$100M	$111M	$215M	$34M	$21M	$-973M	$227M	$135M	$-79M	$70M	$184M
Net Income	$488M	$391M	$241M	$698M	$472M	$362M	$287M	$646M	$52M	$77M	$988M	$670M	$392M	$312M	$93M	$561M
EPS (Basic)	$1.05	$0.84	$0.52	$1.55	$1.07	$0.84	$0.67	$1.51	$0.11	$0.18	$-0.90	$3.15	$1.85	$1.47	$-2.21	$2.76
EPS (Diluted)	$1.03	$0.83	$0.51	$1.53	$1.05	$0.82	$0.66	$1.50	$0.11	$0.18	$-0.90	$3.14	$1.84	$1.47	$-2.20	$2.74
Shares (Basic)	458,745,729	455,717,833	·	446,532,648	439,182,369	430,347,768	·	428,024,935	427,234,219	426,287,439	·	211,459,244	211,449,211	211,350,705	·	203,445,773
Shares (Diluted)	466,308,890	462,510,666	·	453,550,895	445,700,889	440,648,342	·	431,388,418	428,753,441	427,746,256	·	212,238,117	212,201,529	212,146,507	·	204,578,013
EBITDA	$1.46B	$1.17B	·	$1.70B	$1.42B	$1.27B	·	$1.13B	$618M	$838M	·	$1.14B	$756M	$1.02B	·	$955M

Balanço Patrimonial 23

Métrica	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	$3.85B	$3.57B	$1.93B	$1.52B	$1.18B	$1.51B	$860M	$1.41B	$1.36B	$1.29B	·	$1.52B	$1.19B	$1.97B	·	$1.00B
Receivables	·	·	·	·	·	·	·	·	$1.58B	$1.29B	·	$1.71B	$1.43B	$1.24B	·	$1.71B
Prepaid Expense	$402M	$448M	$425M	$366M	$327M	$317M	$233M	$246M	$247M	$231M	·	·	·	·	·	$256M
Current Assets	$8.20B	$7.81B	$5.81B	$5.56B	$5.19B	$5.11B	$4.40B	$5.22B	$5.15B	$4.76B	·	$5.33B	$4.69B	$5.27B	·	$5.51B
PP&E (Net)	$480M	$480M	$482M	$477M	$469M	$467M	$424M	$421M	$418M	$418M	·	$420M	$416M	$401M	·	$361M
Accum. Depreciation	·	·	$251M	·	·	·	$231M	·	·	·	·	·	·	·	·	·
Goodwill	$368M	$368M	$368M	$368M	$368M	$368M	$368M	$374M	$374M	$374M	·	$377M	$377M	$377M	·	$377M
Other Non-current Assets	$588M	$582M	$452M	$399M	$378M	$404M	$285M	$381M	$393M	$396M	·	$317M	$345M	$362M	·	$295M
Total Assets	$79.00B	$75.80B	$71.89B	$69.85B	$68.38B	$66.62B	$64.79B	$64.46B	$62.77B	$61.63B	$59.70B	$60.55B	$59.72B	$59.20B	$58.60B	$58.98B
Accounts Payable	$2.72B	$2.75B	$2.57B	$2.18B	$2.13B	$1.81B	$1.93B	$1.52B	$1.31B	$1.19B	·	$1.34B	$1.52B	$1.39B	·	$1.74B
Short-term Debt	$1.57B	$1.38B	$658M	$1.41B	$476M	$1.33B	$927M	$1.12B	$932M	$1.91B	·	$1.35B	$1.11B	$866M	·	$1.39B
Current Liabilities	$9.00B	$8.16B	$7.82B	$7.79B	$6.51B	$6.20B	$6.11B	$5.86B	$5.49B	$6.88B	·	$5.85B	$5.88B	$5.83B	·	$6.15B
Capital Leases	·	·	$211M	·	·	·	$211M	·	·	·	·	·	·	·	·	·
Deferred Tax	·	·	·	·	·	·	·	·	$4.32B	$4.24B	·	$5.06B	$4.87B	$4.74B	·	$4.68B
Long-term Debt	$33.06B	$32.68B	$30.28B	$29.03B	$29.93B	$29.59B	$27.99B	$27.88B	$27.82B	$26.49B	·	$26.18B	$26.17B	$26.72B	·	$26.22B
Total Debt	$34.63B	$34.06B	·	$30.45B	$30.41B	$30.92B	·	$29.00B	$28.75B	$28.40B	·	$27.53B	$27.28B	$27.59B	·	$27.61B
Common Stock	$6M	$6M	$6M	$6M	$6M	$6M	$6M	$3M	$3M	$3M	·	$3M	$3M	$3M	·	$3M
Paid-in Capital	$9.97B	$9.28B	$8.98B	$8.63B	$8.61B	$7.79B	$7.83B	$7.81B	·	·	·	·	·	·	·	·
Retained Earnings	$12.98B	$12.79B	$12.70B	$12.75B	$12.33B	$12.12B	$12.01B	$11.99B	$11.58B	$11.77B	·	$11.19B	$10.75B	$10.59B	·	$10.62B
Treasury Stock	$4.72B	$4.73B	$4.76B	$4.76B	$4.77B	$4.77B	$4.81B	$4.84B	$4.88B	$4.92B	·	$4.96B	$4.96B	$4.96B	·	$4.98B
AOCI	$-1M	$905.0K	$-3M	$30M	$34M	$39M	$43M	$76M	$80M	$-166M	$-162M	$-195M	$-193M	$-190M	$-192M	$-313M
Stockholders' Equity	$18.23B	$17.35B	$16.92B	$16.66B	$16.21B	$15.19B	$15.08B	$15.03B	$14.57B	$14.46B	·	$13.69B	$13.24B	$13.06B	·	$12.10B
Liabilities + Equity	$79.00B	$75.80B	$71.89B	$69.85B	$68.38B	$66.62B	$64.79B	$64.46B	$62.77B	$61.63B	·	$60.55B	$59.72B	$59.20B	·	$58.98B

Fluxo de Caixa 15

Métrica	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	$608M	$599M	$575M	$583M	$579M	$569M	$567M	$554M	$560M	$553M	$383M	$552M	$564M	$553M	$317M	$554M
Other Non-cash	·	$-161M	·	·	·	$-395M	·	·	·	$-156M	·	·	·	$94M	·	·
Operating Cash Flow	$1.89B	$829M	$1.22B	$2.13B	$1.26B	$536M	$1.38B	$1.56B	$1.03B	$521M	$1.06B	$1.41B	$866M	$960M	$776M	$993M
CapEx	$2.78B	$2.25B	$2.13B	$1.89B	$2.01B	$1.66B	$1.57B	$3.09B	$1.95B	$961M	$1.07B	$3.34B	$30M	$0	$4.96B	$1M
Investing Cash Flow	$-2.67B	$-2.42B	$-1.90B	$-1.47B	$-2.03B	$-1.71B	$-1.85B	$-1.54B	$-1.18B	$-1.29B	$-1.05B	$-1.13B	$-1.16B	$-1.28B	$-1.34B	$-1.14B
Debt Issued	$944M	$3.68B	$1.71B	$524M	$1.07B	$2.45B	$957M	$1.87B	$2.86B	$2.21B	$668M	$1.12B	$875M	$1.61B	$703M	$1.47B
Net Debt Issued	·	$2.39B	·	·	·	$1.60B	·	·	·	$1.37B	·	·	·	$780M	·	·
Stock Issued	$671M	$346M	$331M	$0	$805M	$0	$0	$0	·	·	·	·	·	·	$853M	$0
Net Stock Activity	·	$346M	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Dividends Paid	$293M	$293M	$289M	$268M	$258M	$258M	$258M	$242M	$241M	$241M	$239M	$226M	$226M	$226M	$226M	$205M
Financing Cash Flow	$1.06B	$3.24B	$1.09B	$-323M	$431M	$1.83B	$-84M	$29M	$214M	$1.93B	$-1.40B	$54M	$-481M	$2.07B	$-214M	$575M
Net Change in Cash	$283M	$1.64B	$412M	$341M	$-338M	$654M	$-552M	$57M	$60M	$1.16B	$-1.39B	$325M	$-776M	$1.75B	$-779M	$424M
Taxes Paid	$-2M	$-423.0K	$-112M	$-405M	$4M	$-1M	$33M	$967.0K	$8M	$-316.0K	$8M	$4M	$37M	$-5M	$36M	$73.0K
Free Cash Flow	·	$-1.42B	·	·	·	$-1.12B	·	·	·	$348M	·	·	·	·	·	·
Levered FCF	·	·	·	·	·	·	·	·	·	$139M	·	·	·	·	·	·

Lucratividade 7

Métrica	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
Operating Margin	24.1%	17.9%	·	29.4%	25.2%	24.6%	·	33.2%	20.9%	8.5%	·	31.8%	26.6%	15.5%	·	22.6%
Net Margin	13.8%	12.3%	·	18.3%	14.2%	12.7%	·	19.1%	1.8%	2.7%	·	18.6%	13.8%	10.5%	·	13.2%
Pretax Margin	17.6%	15.0%	·	23.7%	18.3%	16.2%	·	25.4%	2.9%	3.5%	·	24.9%	18.5%	7.8%	·	17.5%
EBITDA Margin	41.4%	36.7%	·	44.6%	42.5%	44.6%	·	33.2%	20.9%	30.0%	·	31.8%	26.6%	34.1%	·	22.6%
ROA	0.66%	0.55%	·	1.0%	0.72%	0.57%	·	1.0%	0.08%	0.13%	·	1.1%	0.67%	0.52%	·	0.94%
ROE	2.8%	2.4%	·	4.4%	3.1%	2.5%	·	4.5%	0.37%	0.56%	·	5.2%	3.1%	2.5%	·	4.8%
ROIC	1.3%	0.91%	·	1.8%	1.4%	1.2%	·	1.9%	0.86%	0.44%	·	2.1%	1.4%	1.5%	·	1.8%

Liquidez e Solvência 5

Métrica	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	0.9	1.0	·	0.7	0.8	0.8	·	0.9	0.9	0.7	·	0.9	0.8	0.9	·	0.9
Quick Ratio	0.4	0.4	·	0.2	0.2	0.2	·	0.2	0.5	0.4	·	0.6	0.4	0.6	·	0.4
Debt / Equity	1.9	2.0	·	1.8	1.9	2.0	·	1.9	2.0	2.0	·	2.0	2.1	2.1	·	2.3
LT Debt / Equity	1.7	1.8	·	1.6	1.7	1.9	·	1.8	1.8	1.7	·	1.8	1.8	1.9	·	2.0
Interest Coverage	·	·	·	·	·	·	·	·	2.1	0.9	·	4.5	3.0	1.9	·	4.2

Eficiência 2

Métrica	Tendência	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		0.0	0.0	·	0.1	0.1	0.0	·	0.1	0.0	0.0	·	0.1	0.0	0.1	·	0.1
Receivables Turnover		·	·	·	·	·	·	·	·	2.0	2.2	·	2.1	1.9	2.4	·	2.6

Por Ação 4

Métrica	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 / Share	$7.56	$6.89	·	$8.40	$7.47	$6.46	·	$15.71	$13.78	$13.07	·	$16.94	$13.41	$14.05	·	$20.62
Cash Flow / Share	·	$1.79	·	·	·	$1.22	·	·	·	$2.44	·	·	·	$4.52	·	·
Dividend / Share	$0.64	$0.64	$0.64	$0.60	$0.60	$0.60	$0.59	$0.57	$0.57	$0.57	$-1.04	$1.07	$1.07	$1.07	$-0.98	$1.01
EPS (TTM)	$3.90	$3.92	·	$4.06	$4.03	$3.09	·	$0.89	$2.53	$4.26	·	$4.25	$3.85	$2.79	·	$6.16

Avaliação (TTM) 6

Métrica	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	$13.48B	$13.29B	·	$12.73B	$12.31B	$11.93B	·	$11.86B	$12.07B	$11.96B	·	$12.70B	$13.32B	$13.87B	·	$13.21B
Net Income TTM	$1.82B	$1.80B	·	$1.82B	$1.77B	$1.35B	·	$1.76B	$1.79B	$2.13B	·	$1.47B	$1.36B	$1.13B	·	$1.25B
P/E	5.1	5.0	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Earnings Yield	19.5%	19.9%	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Payout Ratio	·	74.9%	·	·	·	71.3%	·	·	·	314.8%	·	·	·	72.4%	·	·
Annual Payout	$1.14B	$1.11B	·	$1.04B	$1.02B	$999M	·	$963M	$948M	$933M	·	$904M	$884M	$863M	·	$819M

Período mais recente à esquerda · valores nulos mostrados como ·

Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos

16

Métrica	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Receita	$12.95B	$11.88B	$12.15B	$13.76B	$11.74B
Margem Operacional %	24.7%	22.3%	21.6%	14.9%	15.7%
Lucro líquido	$1.77B	$1.06B	$2.36B	$1.10B	$1.12B
EPS Diluído	$3.91	$2.45	$5.55	$2.68	$5.54

Métrica	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Dívida / Patrimônio Líquido	1.8	1.9	1.8	2.1	2.3
Índice de liquidez corrente	0.7	0.7	0.6	0.6	0.6
Índice de Liquidez Seca	0.2	0.1	0.2	0.3	0.3

Métrica	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Fluxo de caixa livre	$-2.53B	$-350M	$4.26B	$2.48B	·

Investidores institucionais (13F)

17

Atividade institucional — Q4 2025 vs trimestre anterior

Novas posições	Posições encerradas	Aumentou	Diminuído	Variação líquida de ações
0	0	0	1	·

Comparado a Q3 2025. Os registros do Formulário 13F da SEC devem ser feitos em até 45 dias após o final do trimestre, mais um pequeno período de tolerância para registrantes atrasados — trimestres ainda dentro desse período são ignorados em favor do par mais recente totalmente reportado. Variação vs trimestre anterior não mostrada: a cobertura de registrantes difere demais entre esses dois trimestres para uma comparação confiável.

Minhas Métricas Sua lista pessoal — linhas selecionadas de Fundamentos Completos

26

Escolha as métricas que importam para si — clique no + ao lado de qualquer linha em Fundamentos Completos acima.

Sua seleção é salva e acompanha você em todos os tickers.

EAI Entergy Arkansas, LLC First Mortgage Bonds, 4.875% Series Due September 1, 2066