EXPD Expeditors International of Washington, Inc. Common Stock
$147,58
Preço · Mai 1, 2026
Fundamentais a partir de Fev 25, 2026
Intervalo 52 Semanas
$106–$167
68% of range
Classificação do Analista
HOLD
22 analysts
Preço-Alvo
$140
P/E (TTM)
25.0
ROE
35.4%
Margem de Lucro Líquido
7.3%
EXPD Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$147.58
Capitalização de Mercado
$19.95B
P/E (TTM)
25.0
EPS (TTM)
$5.95
Receita (TTM)
$11.07B
Rendimento div.
1.0%
ROE
35.4%
Dívida/Capital
—
Intervalo 52 Semanas
$106 – $167
EXPD Gráfico de Preço da Ação Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS
Receita e Lucro Líquido
$11.07B
2022-12-31
→
2025-12-31
EPS
$5.95
2022-12-31
→
2025-12-31
Fluxo de caixa livre
$953M
2022-12-31
→
2025-12-31
Margens
7.3%
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
EXPD
Mediana de Pares
P/E (TTM)
25.0
24.2
P/S (TTM)
1.8
0.8
P/B
8.5
4.9
Price / FCF (Preço / FCF)
20.9
—
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
EXPD
Mediana de Pares
Operating Margin (Margem Operacional)
9.5%
—
Net Profit Margin (Margem de Lucro Líquido)
7.3%
3.2%
ROA
16.8%
4.3%
ROE
35.4%
24.8%
ROIC
33.2%
—
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
EXPD
Mediana de Pares
Current Ratio (Índice de liquidez corrente)
1.8
1.5
Quick Ratio (Índice de Liquidez Seca)
1.6
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
EXPD
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
4.4%
—
Revenue CAGR 3Y (CAGR Receita 3A)
-13.5%
—
Revenue CAGR 5Y (CAGR Receita 5A)
2.9%
—
EPS YoY
4.0%
—
Net Income YoY (Lucro Líquido Ano a Ano)
0.03%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
EXPD
Mediana de Pares
Payout Ratio (Índice de Pagamento)
25.6%
—
Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
Dividend Yield
1.0%
Índice de Pagamento
25.6%
CAGR Dividendos 5 anos
—
| Data ex | Valor |
|---|---|
| 1 de Dezembro de 2025 | $0,7700 |
| 2 de Junho de 2025 | $0,7700 |
| 2 de Dezembro de 2024 | $0,7300 |
| 3 de Junho de 2024 | $0,7300 |
| 30 de Novembro de 2023 | $0,6900 |
| 31 de Maio de 2023 | $0,6900 |
| 30 de Novembro de 2022 | $0,6700 |
| 31 de Maio de 2022 | $0,6700 |
| 30 de Novembro de 2021 | $0,5800 |
| 28 de Maio de 2021 | $0,5800 |
| 30 de Novembro de 2020 | $0,5200 |
| 29 de Maio de 2020 | $0,5200 |
| 29 de Novembro de 2019 | $0,5000 |
| 31 de Maio de 2019 | $0,5000 |
| 30 de Novembro de 2018 | $0,4500 |
| 31 de Maio de 2018 | $0,4500 |
| 30 de Novembro de 2017 | $0,4200 |
| 30 de Maio de 2017 | $0,4200 |
| 29 de Novembro de 2016 | $0,4000 |
| 27 de Maio de 2016 | $0,4000 |
EXPD Consenso dos Analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
MANTER
22 analistas
- Compra forte 1 4,5%
- Compra 1 4,5%
- Manter 12 54,5%
- Venda 6 27,3%
- Venda forte 2 9,1%
Preço-alvo de 12 meses
14 analistas · 2026-05-01
Mediana
$140.50
Agora
$147.58
Mín
$95.00
Máx
$166.00
Alvo mediano
$140.50
-4,8%
Alvo médio
$139.50
-5,5%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
0.09%
Próximo relatório
Mai 12, 2026
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Dezembro de 2025 | $1.49 | $1.49 | -0.00% |
| 30 de Setembro de 2025 | $1.64 | $1.43 | 0.21% |
| 30 de Junho de 2025 | $1.34 | $1.26 | 0.08% |
| 31 de Março de 2025 | $1.47 | $1.40 | 0.07% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| EXPD | $19.95B | 25.0 | 4.4% | 7.3% | 35.4% | — |
| FDX | — | 13.0 | 0.27% | 4.7% | 14.9% | — |
| UPS | — | 15.1 | -2.6% | 6.3% | 33.8% | — |
| CHRW | $19.04B | 33.3 | -8.4% | 3.6% | 32.4% | — |
| GXO | $6.03B | 188.0 | 12.6% | 0.24% | 1.1% | — |
| HUBG | — | 26.2 | -6.1% | 2.6% | 6.3% | — |
| FWRD | $783M | -7.1 | 0.84% | -4.3% | -68.4% | — |
| AIRTP | — | — | — | — | — | — |
| AIRT | $46M | -7.6 | 1.8% | -2.1% | -790.2% | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 14
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11.07B | $10.60B | $9.30B | $17.07B | $16.52B | $9.58B | $7.94B | $8.14B | $6.92B | $6.10B | $6.62B | $6.56B | |
| Operating Expenses | $10.02B | $9.56B | $8.36B | $15.25B | $14.61B | $8.64B | $7.18B | $7.34B | $6.22B | $5.43B | $5.90B | $5.97B | |
| Operating Income | $1.05B | $1.04B | $940M | $1.82B | $1.91B | $940M | $767M | $797M | $700M | $670M | $721M | $595M | |
| Interest Expense | · | · | $5M | $23M | $411.0K | $219.0K | · | · | · | · | · | · | |
| Interest Income | $36M | $47M | $70M | $26M | $9M | $10M | $23M | $19M | $13M | $12M | $10M | $11M | |
| Other Non-op | $6M | $7M | $5M | $-14M | $7M | $6M | $6M | $3M | $5M | $5M | $5M | $5M | |
| Pretax Income | $1.09B | $1.09B | $1.02B | $1.84B | $1.92B | $957M | $796M | $818M | $719M | $687M | $737M | $611M | |
| Income Tax | $282M | $283M | $263M | $475M | $506M | $258M | $204M | $199M | $228M | $254M | $277M | $231M | |
| Net Income | $810M | $810M | $753M | $1.36B | $1.42B | $696M | $590M | $618M | $489M | $431M | $457M | $377M | |
| EPS (Basic) | $5.97 | $5.75 | $5.05 | $8.33 | $8.37 | $4.14 | $3.45 | $3.55 | $2.73 | $2.38 | $2.42 | $1.92 | |
| EPS (Diluted) | $5.95 | $5.72 | $5.01 | $8.26 | $8.27 | $4.07 | $3.39 | $3.48 | $2.69 | $2.36 | $2.40 | $1.92 | |
| Shares (Basic) | 135,810,000 | 140,992,000 | 149,141,000 | 163,010,000 | 169,145,000 | 168,333,000 | 170,899,000 | 174,133,000 | 179,247,000 | 181,282,000 | 188,941,000 | 196,147,000 | |
| Shares (Diluted) | 136,249,000 | 141,722,000 | 150,186,000 | 164,427,000 | 171,250,000 | 170,896,000 | 174,209,000 | 177,833,000 | 181,666,000 | 182,704,000 | 190,223,000 | 196,768,000 | |
| EBITDA | $1.11B | $1.10B | $1.01B | $1.88B | $1.96B | $997M | $818M | $851M | $750M | $717M | $767M | $644M |
Balanço Patrimonial 21
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.31B | $1.15B | $1.51B | $2.03B | $1.73B | $1.53B | $1.23B | $924M | $1.05B | $974M | $808M | $927M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $40.0K | $40M | |
| Receivables | $2.02B | $2.00B | $1.53B | $2.11B | $3.81B | $2.00B | $1.32B | $1.58B | $1.41B | $1.19B | $1.11B | $1.24B | |
| Prepaid Expense | $136M | $164M | $171M | $119M | $109M | $110M | $93M | $70M | $76M | $54M | $56M | $65M | |
| Current Assets | $3.76B | $3.66B | $3.44B | $4.52B | $6.64B | $3.96B | $2.77B | $2.73B | $2.54B | $2.22B | $1.98B | $2.29B | |
| PP&E (Net) | $462M | $449M | $479M | $502M | $488M | $506M | $499M | $504M | $525M | $537M | $525M | $538M | |
| PP&E (Gross) | $1.11B | $1.06B | $1.08B | $1.07B | $1.03B | $1.02B | $978M | $951M | $945M | $943M | $910M | $910M | |
| Accum. Depreciation | $651M | $616M | $597M | $568M | $542M | $517M | $479M | $447M | $420M | $407M | $385M | $372M | |
| Goodwill | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | |
| Total Assets | $4.89B | $4.75B | $4.52B | $5.59B | $7.61B | $4.93B | $3.69B | $3.31B | $3.12B | $2.79B | $2.57B | $2.87B | |
| Accounts Payable | $1.12B | $1.04B | $861M | $1.11B | $2.01B | $1.14B | $736M | $902M | $866M | $727M | $645M | $770M | |
| Accrued Liabilities | $448M | $452M | $447M | $479M | $404M | $257M | $189M | $216M | $206M | $186M | $187M | $192M | |
| Current Liabilities | $2.07B | $2.07B | $1.70B | $2.05B | $3.73B | $1.89B | $1.17B | $1.33B | $1.09B | $930M | $861M | $984M | |
| Capital Leases | $460M | $462M | $428M | $423M | $386M | $364M | $326M | $0 | · | · | · | · | |
| Deferred Tax | $3M | $0 | · | · | · | $7M | $0 | · | $0 | $14M | $10M | $15M | |
| Common Stock | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | · | · | · | · | · | · | · | $2M | $546.0K | $3M | $31.0K | $1M | |
| Retained Earnings | $2.54B | $2.46B | $2.58B | $3.31B | $3.62B | $2.60B | $2.32B | $2.09B | $2.06B | $1.94B | $1.77B | $1.90B | |
| Stockholders' Equity | $2.36B | $2.22B | $2.39B | $3.11B | $3.49B | $2.66B | $2.20B | $1.99B | $1.99B | $1.84B | $1.69B | $1.87B | |
| Liabilities + Equity | $4.89B | $4.75B | $4.52B | $5.59B | $7.61B | $4.93B | $3.69B | $3.31B | $3.12B | $2.79B | $2.57B | $2.89B | |
| Shares Outstanding | 133,884,000 | 138,003,000 | 143,866,000 | 154,313,000 | 167,210,000 | 169,294,000 | 169,622,000 | 171,582,000 | 176,374,000 | 179,857,000 | 182,067,000 | 191,656,000 |
Fluxo de Caixa 15
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $57M | $61M | $68M | $57M | $51M | $57M | $51M | $54M | $49M | $47M | $46M | $49M | |
| Stock-based Comp | $69M | $64M | $58M | $64M | $69M | $62M | $62M | $56M | $51M | $45M | $43M | $43M | |
| Deferred Tax | $-14M | $-5M | $-23M | $-33M | $-4M | $8M | $4M | $-12M | $-44M | $16M | $18M | $-7M | |
| Other Non-cash | $84M | $-207M | $197M | $684M | $-664M | $-169M | $65M | $-144M | $-57M | $-10M | $63.0K | $-67M | |
| Operating Cash Flow | $1.01B | $723M | $1.05B | $2.13B | $868M | $655M | $772M | $573M | $489M | $529M | $567M | $395M | |
| CapEx | $53M | $40M | $39M | $87M | $36M | $48M | $47M | $47M | $95M | $59M | $44M | $37M | |
| Investing Cash Flow | $-45M | $-41M | $-39M | $-88M | $-37M | $-46M | $-46M | $-48M | $-12M | $-53M | $-7M | $-79M | |
| Stock Repurchased | $667M | $855M | $1.39B | $1.58B | $515M | $332M | $389M | $648M | $478M | $338M | $630M | $551M | |
| Net Stock Activity | $-667M | $-855M | $-1.39B | $-1.58B | $-515M | $-332M | $-389M | $-648M | $-478M | $-338M | $-630M | $-551M | |
| Dividends Paid | $207M | $204M | $202M | $214M | $196M | $175M | $171M | $157M | $150M | $145M | $136M | $125M | |
| Financing Cash Flow | $-802M | $-1.03B | $-1.54B | $-1.68B | $-614M | $-331M | $-418M | $-628M | $-425M | $-299M | $-637M | $-606M | |
| Net Change in Cash | $166M | $-365M | $-521M | $305M | $201M | $297M | $307M | $-127M | $77M | $167M | $-119M | $-321M | |
| Taxes Paid | $265M | $257M | $356M | $567M | $443M | $240M | $222M | $239M | $250M | $254M | $239M | $254M | |
| Free Cash Flow | $953M | $683M | $1.01B | $2.04B | $832M | $607M | $725M | $525M | $394M | $470M | $520M | $357M | |
| Levered FCF | · | · | $1.01B | $2.03B | · | · | · | · | · | · | · | · |
Lucratividade 7
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.5% | 9.8% | 10.1% | 10.7% | 11.6% | 9.3% | 9.4% | 9.8% | 10.1% | 11.0% | 10.9% | 9.1% | |
| Net Margin | 7.3% | 7.6% | 8.1% | 8.0% | 8.6% | 6.9% | 7.2% | 7.6% | 7.1% | 7.1% | 6.9% | 5.7% | |
| Pretax Margin | 9.9% | 10.3% | 10.9% | 10.8% | 11.7% | 9.5% | 9.7% | 10.1% | 10.4% | 11.3% | 11.1% | 9.3% | |
| EBITDA Margin | 10.0% | 10.4% | 10.8% | 11.0% | 11.9% | 9.9% | 10.0% | 10.4% | 10.8% | 11.8% | 11.6% | 9.8% | |
| ROA | 16.8% | 16.3% | 16.5% | 22.3% | 19.3% | 15.0% | 16.0% | 18.6% | 15.8% | 15.4% | 16.9% | 13.0% | |
| ROE | 35.4% | 35.1% | 27.4% | 41.1% | 46.0% | 28.7% | 28.2% | 31.1% | 25.5% | 24.4% | 25.7% | 19.1% | |
| ROIC | 33.2% | 34.7% | 29.1% | 43.5% | 40.3% | 25.8% | 26.0% | 30.4% | 24.0% | 22.9% | 26.6% | 19.8% |
Liquidez e Solvência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.8 | 2.0 | 2.2 | 1.8 | 2.1 | 2.4 | 2.1 | 2.3 | 2.4 | 2.3 | 2.3 | |
| Quick Ratio | 1.6 | 1.5 | 1.8 | 2.0 | 1.5 | 1.9 | 2.2 | 1.9 | 2.3 | 2.3 | 2.2 | 2.2 | |
| Interest Coverage | · | · | 195.8 | 78.4 | · | · | · | · | · | · | · | · |
Eficiência 2
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.3 | 2.1 | 2.0 | 2.8 | 2.3 | 2.2 | 2.2 | 2.4 | 2.2 | 2.2 | 2.4 | 2.3 | |
| Receivables Turnover | 5.5 | 6.0 | 5.1 | 5.8 | 5.7 | 6.1 | 5.6 | 5.4 | 5.3 | 5.3 | 5.6 | 5.7 |
Taxas de Crescimento 10
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.4% | 14.0% | -45.5% | 3.3% | 72.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -13.5% | -13.8% | -1.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 4.0% | 14.2% | -39.4% | -0.12% | 103.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -10.4% | -11.6% | 7.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 7.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 0.03% | 7.6% | -44.5% | -4.1% | 103.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -15.8% | -17.0% | 2.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 3.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 3.5% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 13
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $11.07B | $10.60B | $9.30B | $17.07B | $16.52B | $9.58B | $7.94B | $8.14B | $6.92B | $6.10B | $6.62B | $6.56B | |
| Net Income TTM | $810M | $810M | $753M | $1.36B | $1.42B | $696M | $590M | $618M | $489M | $431M | $457M | $377M | |
| Market Cap | $19.95B | $15.29B | $18.30B | $16.04B | $22.45B | $16.10B | $13.23B | $11.68B | $11.41B | $9.53B | $8.21B | $8.55B | |
| P/E | 25.0 | 19.4 | 25.4 | 12.6 | 16.2 | 23.4 | 23.0 | 19.6 | 24.0 | 22.4 | 18.8 | 23.2 | |
| P/S | 1.8 | 1.4 | 2.0 | 0.9 | 1.4 | 1.7 | 1.7 | 1.4 | 1.6 | 1.6 | 1.2 | 1.3 | |
| P/B | 8.5 | 6.9 | 7.7 | 5.2 | 6.4 | 6.1 | 6.0 | 5.9 | 5.7 | 5.2 | 4.9 | 4.6 | |
| P / Tangible Book | 8.5 | 6.9 | 7.7 | 5.2 | 6.4 | 6.1 | · | · | · | · | · | · | |
| P / Cash Flow | 19.8 | 21.1 | 17.4 | 7.5 | 25.9 | 24.6 | 17.1 | 20.4 | 23.3 | 18.0 | 14.5 | 21.6 | |
| P / FCF | 20.9 | 22.4 | 18.0 | 7.8 | 27.0 | 26.5 | 18.3 | 22.2 | 29.0 | 20.3 | 15.8 | 23.9 | |
| Dividend Yield | 1.0% | 1.3% | 1.1% | 1.3% | 0.87% | 1.1% | 1.3% | 1.3% | 1.3% | 1.5% | 1.7% | 1.5% | |
| Earnings Yield | 4.0% | 5.2% | 3.9% | 8.0% | 6.2% | 4.3% | 4.3% | 5.1% | 4.2% | 4.5% | 5.3% | 4.3% | |
| Payout Ratio | 25.6% | 25.2% | 26.8% | 15.8% | 13.8% | 25.1% | 28.9% | 25.4% | 30.8% | 33.7% | 29.7% | 33.1% | |
| Annual Payout | $207M | $204M | $202M | $214M | $196M | $175M | $171M | $157M | $150M | $145M | $136M | $125M |
Demonstração de Resultados 14
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.86B | $2.89B | $2.65B | $2.67B | $2.95B | $3.00B | $2.44B | $2.21B | $2.28B | $2.19B | $2.24B | $2.59B | $3.44B | $4.36B | $4.60B | $4.66B | |
| Operating Expenses | $2.61B | $2.61B | $2.40B | $2.40B | $2.65B | $2.70B | $2.22B | $1.99B | $2.08B | $1.97B | $1.99B | $2.32B | $3.11B | $3.84B | $4.10B | $4.20B | |
| Operating Income | $251M | $288M | $248M | $266M | $301M | $302M | $224M | $215M | $199M | $216M | $248M | $276M | $330M | $527M | $506M | $462M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $2M | $395.0K | $3M | · | $470.0K | $58.0K | $503.0K | |
| Interest Income | $9M | $8M | $9M | $9M | $10M | $10M | $12M | $15M | $17M | $17M | $18M | $19M | $13M | $8M | $3M | $2M | |
| Other Non-op | $2M | $2M | $1M | $839.0K | $2M | $973.0K | $98.0K | $4M | $250.0K | $-1M | $-106.0K | $6M | $-23M | $568.0K | $164.0K | $8M | |
| Pretax Income | $262M | $298M | $258M | $276M | $313M | $312M | $236M | $233M | $216M | $232M | $266M | $301M | $321M | $535M | $509M | $471M | |
| Income Tax | $61M | $75M | $74M | $72M | $77M | $82M | $61M | $63M | $57M | $61M | $70M | $75M | $106M | $121M | $127M | $122M | |
| Net Income | $201M | $222M | $184M | $204M | $236M | $230M | $175M | $169M | $159M | $171M | $197M | $226M | $219M | $414M | $378M | $346M | |
| EPS (Basic) | $1.49 | $1.65 | $1.35 | $1.48 | $1.70 | $1.63 | $1.24 | $1.18 | $1.11 | $1.16 | $1.31 | $1.47 | $1.41 | $2.56 | $2.29 | $2.07 | |
| EPS (Diluted) | $1.50 | $1.64 | $1.34 | $1.47 | $1.68 | $1.63 | $1.24 | $1.17 | $1.10 | $1.16 | $1.30 | $1.45 | $1.40 | $2.54 | $2.27 | $2.05 | |
| Shares (Basic) | -273,245,000 | 134,956,000 | 136,266,000 | 137,833,000 | -283,632,000 | 140,417,000 | 141,013,000 | 143,194,000 | -302,557,000 | 147,099,000 | 150,435,000 | 154,164,000 | -331,610,000 | 162,029,000 | 165,092,000 | 167,499,000 | |
| Shares (Diluted) | -274,102,000 | 135,285,000 | 136,631,000 | 138,435,000 | -285,146,000 | 141,027,000 | 141,716,000 | 144,125,000 | -304,850,000 | 148,001,000 | 151,563,000 | 155,472,000 | -334,513,000 | 163,250,000 | 166,474,000 | 169,216,000 | |
| EBITDA | · | $302M | $262M | $280M | · | $317M | $239M | $230M | · | $232M | $264M | $291M | · | $542M | $520M | $475M |
Balanço Patrimonial 19
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.31B | $1.19B | $1.16B | $1.32B | $1.15B | $1.29B | $1.27B | $1.37B | · | $1.64B | $1.70B | $2.35B | · | $2.15B | $1.98B | $2.14B | |
| Receivables | $2.02B | $2.05B | $2.01B | $1.90B | $2.00B | $2.18B | $1.84B | $1.57B | · | $1.46B | $1.42B | $1.60B | · | $2.75B | $3.47B | $3.93B | |
| Prepaid Expense | $136M | $176M | $181M | $138M | $164M | $181M | $186M | $153M | · | $190M | $185M | $106M | · | $185M | $138M | $71M | |
| Current Assets | $3.76B | $3.67B | $3.65B | $3.64B | $3.66B | $4.08B | $3.70B | $3.37B | · | $3.51B | $3.48B | $4.26B | · | $5.59B | $6.33B | $6.96B | |
| PP&E (Net) | $462M | $465M | $470M | $454M | $449M | $469M | $461M | $470M | · | $481M | $495M | $500M | · | $481M | $495M | $504M | |
| PP&E (Gross) | $1.11B | · | · | · | $1.06B | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $651M | $647M | $652M | $631M | $616M | $625M | $609M | $604M | · | $580M | $590M | $578M | · | $549M | $554M | $553M | |
| Goodwill | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $8M | $8M | $8M | |
| Total Assets | $4.89B | $4.78B | $4.79B | $4.76B | $4.75B | $5.17B | $4.79B | $4.49B | $4.52B | $4.58B | $4.56B | $5.33B | $5.59B | $6.61B | $7.36B | $7.96B | |
| Accounts Payable | $1.12B | $1.15B | $1.12B | $1.05B | $1.04B | $1.24B | $1.07B | $927M | · | $846M | $816M | $951M | · | $1.54B | $1.91B | $1.98B | |
| Accrued Liabilities | $448M | $427M | $468M | $441M | $452M | $471M | $487M | $434M | · | $424M | $422M | $433M | · | $404M | $474M | $608M | |
| Current Liabilities | $2.07B | $2.05B | $2.12B | $1.99B | $2.07B | $2.38B | $2.16B | $1.83B | · | $1.67B | $1.58B | $1.76B | · | $2.71B | $3.41B | $3.72B | |
| Capital Leases | $460M | $449M | $473M | $479M | $462M | $436M | $449M | $464M | · | $420M | $427M | $422M | · | $410M | $415M | $385M | |
| Deferred Tax | $3M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $2M | · | $2M | $2M | $2M | |
| Retained Earnings | $2.54B | $2.47B | $2.38B | $2.50B | $2.46B | $2.54B | $2.39B | $2.40B | · | $2.70B | $2.75B | $3.34B | · | $3.74B | $3.72B | $3.97B | |
| Stockholders' Equity | $2.36B | $2.28B | $2.20B | $2.29B | $2.22B | $2.36B | $2.18B | $2.20B | · | $2.49B | $2.56B | $3.15B | · | $3.48B | $3.53B | $3.84B | |
| Liabilities + Equity | $4.89B | $4.78B | $4.79B | $4.76B | $4.75B | $5.17B | $4.79B | $4.49B | · | $4.58B | $4.56B | $5.33B | · | $6.61B | $7.36B | $7.96B | |
| Shares Outstanding | 133,884,000 | 134,019,000 | 135,134,000 | 136,733,000 | 138,003,000 | 139,971,000 | 140,633,000 | 141,119,000 | 143,866,000 | 145,386,000 | 147,222,000 | 152,712,000 | 154,313,000 | 159,128,000 | 162,931,000 | 167,477,000 |
Fluxo de Caixa 15
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $14M | $14M | $14M | $15M | $15M | $16M | $15M | $15M | $21M | $16M | $16M | $15M | $15M | $15M | $14M | $13M | |
| Stock-based Comp | $12M | $18M | $27M | $12M | $17M | $10M | $26M | $12M | $11M | $16M | $19M | $12M | $13M | $14M | $26M | $12M | |
| Deferred Tax | $-5M | $-2M | $-8M | $76.0K | $542.0K | $-1M | $-7M | $2M | $-15M | $-6M | $-4M | $2M | $-18M | $-3M | $-9M | $-3M | |
| Other Non-cash | · | $-52M | $-38M | $113M | · | $-164M | $-82M | $58M | · | $-6M | $-69M | $291M | · | $230M | $150M | $46M | |
| Operating Cash Flow | $283M | $201M | $179M | $343M | $250M | $90M | $127M | $257M | $158M | $190M | $158M | $546M | $487M | $670M | $559M | $414M | |
| CapEx | $13M | $11M | $16M | $13M | $10M | $12M | $8M | $10M | $11M | $8M | $10M | $10M | $18M | $16M | $38M | $14M | |
| Investing Cash Flow | $-6M | $-10M | $-16M | $-13M | $-10M | $-13M | $-8M | $-10M | $-11M | $-8M | $-11M | $-10M | $-19M | $-17M | $-38M | $-14M | |
| Stock Repurchased | $47M | $212M | $231M | $177M | $252M | $140M | $102M | $361M | $194M | $298M | $688M | $214M | $564M | $469M | $549M | $0 | |
| Net Stock Activity | · | $-212M | $-231M | $-177M | · | $-140M | $-102M | $-361M | · | $-298M | $-688M | $-214M | · | $-469M | $-549M | $0 | |
| Dividends Paid | $103M | $0 | $104M | · | $101M | $0 | $103M | · | $100M | $0 | $102M | · | $104M | $0 | $110M | · | |
| Financing Cash Flow | $-147M | $-150M | $-340M | $-166M | $-367M | $-76M | $-207M | $-375M | $-289M | $-229M | $-792M | $-227M | $-637M | $-429M | $-636M | $18M | |
| Net Change in Cash | $124M | $34M | $-162M | $170M | $-145M | $21M | $-99M | $-142M | $-127M | $-59M | $-652M | $317M | $-120M | $178M | $-163M | $411M | |
| Taxes Paid | $46M | $54M | $125M | $41M | $61M | $63M | $97M | $37M | $50M | $62M | $174M | $71M | $101M | $151M | $237M | $78M | |
| Free Cash Flow | · | $190M | $163M | $329M | · | $78M | $119M | $247M | · | $182M | $148M | $536M | · | $654M | $520M | $400M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $181M | $148M | $534M | · | · | · | · |
Lucratividade 7
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 10.0% | 9.3% | 10.0% | · | 10.1% | 9.2% | 9.7% | · | 9.9% | 11.1% | 10.6% | · | 12.1% | 11.0% | 9.9% | |
| Net Margin | · | 7.7% | 6.9% | 7.6% | · | 7.6% | 7.2% | 7.7% | · | 7.8% | 8.8% | 8.7% | · | 9.5% | 8.2% | 7.4% | |
| Pretax Margin | · | 10.3% | 9.7% | 10.3% | · | 10.4% | 9.7% | 10.6% | · | 10.6% | 11.9% | 11.6% | · | 12.3% | 11.1% | 10.1% | |
| EBITDA Margin | · | 10.4% | 9.9% | 10.5% | · | 10.6% | 9.8% | 10.4% | · | 10.6% | 11.8% | 11.2% | · | 12.4% | 11.3% | 10.2% | |
| ROA | · | 4.5% | 3.8% | 4.4% | · | 4.7% | 3.8% | 3.4% | · | 3.1% | 3.3% | 3.4% | · | 6.0% | 5.7% | 5.2% | |
| ROE | · | 9.6% | 8.4% | 9.1% | · | 9.5% | 7.4% | 6.3% | · | 5.7% | 6.5% | 6.5% | · | 12.0% | 11.4% | 10.3% | |
| ROIC | · | 9.4% | 8.1% | 8.6% | · | 9.4% | 7.6% | 7.1% | · | 6.4% | 7.1% | 6.6% | · | 11.7% | 10.8% | 8.9% |
Liquidez e Solvência 3
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.8 | 1.7 | 1.8 | · | 1.7 | 1.7 | 1.8 | · | 2.1 | 2.2 | 2.4 | · | 2.1 | 1.9 | 1.9 | |
| Quick Ratio | · | 1.6 | 1.5 | 1.6 | · | 1.5 | 1.4 | 1.6 | · | 1.9 | 2.0 | 2.2 | · | 1.8 | 1.6 | 1.6 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | 135.0 | 629.1 | 104.3 | · | · | · | · |
Eficiência 2
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.6 | 0.7 | 0.7 | |
| Receivables Turnover | · | 1.4 | 1.4 | 1.5 | · | 1.7 | 1.5 | 1.4 | · | 1.0 | 0.9 | 0.9 | · | 1.4 | 1.5 | 1.5 |
Avaliação (TTM) 11
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $11.21B | $10.76B | $10.31B | · | $9.84B | $9.08B | $9.23B | · | $11.38B | $13.80B | $16.22B | · | $17.95B | $17.20B | $15.79B | |
| Net Income TTM | · | $839M | $792M | $778M | · | $746M | $713M | $763M | · | $1.01B | $1.21B | $1.36B | · | $1.50B | $1.40B | $1.31B | |
| Market Cap | · | $16.43B | $15.44B | $16.44B | · | $18.39B | $17.55B | $17.16B | · | $16.67B | $17.83B | $16.82B | · | $14.05B | $15.88B | $17.28B | |
| P/E | · | 20.2 | 20.1 | 21.8 | · | 25.3 | 25.6 | 23.9 | · | 17.8 | 16.0 | 13.3 | · | 9.9 | 11.8 | 13.5 | |
| P/S | · | 1.5 | 1.4 | 1.6 | · | 1.9 | 1.9 | 1.9 | · | 1.5 | 1.3 | 1.0 | · | 0.8 | 0.9 | 1.1 | |
| P/B | · | 7.2 | 7.0 | 7.2 | · | 7.8 | 8.1 | 7.8 | · | 6.7 | 7.0 | 5.3 | · | 4.0 | 4.5 | 4.5 | |
| P / Tangible Book | · | 7.2 | 7.1 | 7.2 | · | 7.8 | 8.1 | 7.8 | · | 6.7 | 7.0 | 5.4 | · | 4.0 | 4.5 | 4.5 | |
| P / Cash Flow | · | 81.6 | 86.1 | 48.0 | · | 204.4 | 138.4 | 66.8 | · | 87.7 | 112.5 | 30.8 | · | 21.0 | 28.4 | 41.7 | |
| P / FCF | · | 86.3 | 94.5 | 49.9 | · | 236.8 | 147.7 | 69.5 | · | 91.6 | 120.5 | 31.4 | · | 21.5 | 30.5 | 43.2 | |
| Earnings Yield | · | 5.0% | 5.0% | 4.6% | · | 4.0% | 3.9% | 4.2% | · | 5.6% | 6.2% | 7.5% | · | 10.1% | 8.5% | 7.4% | |
| Payout Ratio | · | 0.00% | 56.7% | · | · | 0.00% | 58.5% | · | · | 0.00% | 52.0% | · | · | 0.00% | 29.1% | · |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Receita | $11.07B | $10.60B | — | — | — |
| Margem Operacional % | 9.5% | 9.8% | — | — | — |
| Lucro líquido | $810M | $810M | — | — | — |
| EPS Diluído | $5.95 | $5.72 | — | — | — |
Balanço Patrimonial
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Índice de liquidez corrente | 1.8 | 1.8 | — | — | — |
| Índice de Liquidez Seca | 1.6 | 1.5 | — | — | — |
Fluxo de Caixa
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $953M | $683M | — | — | — |
Minhas Métricas Sua lista pessoal — linhas selecionadas de Fundamentos Completos
📊
Escolha as métricas que importam para você — clique no ➕ ao lado de qualquer linha em Fundamentos Completos acima.
Sua seleção é salva e acompanha você em todos os tickers.