Desempenho de 10 Anos
Tendências de receita, lucro líquido, margens e EPS
06
Receita$13.18B2016-12-31 → 2025-12-27
EPS$3.272016-12-31 → 2025-12-27
Fluxo de caixa livre$573M2016-12-31 → 2025-12-27
Margem líquida3.0%2016-12-31 → 2025-12-27
Avaliação e Proporções07–12
Avaliação
Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
P/E (TTM)
24.7média 5A ≈21.5
≈21.5
22.9
Sobreavaliado
P/S (TTM)
0.7média 5A ≈0.8
≈0.8
0.5
Sobreavaliado
P/B (MRQ)
3.0média 5A ≈2.8
≈2.8
·
·
EV / EBITDA
10.7média 5A ≈10.4
≈10.4
·
·
Preço / FCF (TTM)
16.7média 5A ≈18.5
≈18.5
·
·
Preço / Fluxo de Caixa (TTM)
13.6média 5A ≈14.8
≈14.8
14.0
Valor justo
EV / Revenue (EV / Receita)
0.8média 5A ≈0.8
≈0.8
·
·
EV / FCF
18.0média 5A ≈18.9
≈18.9
·
·
Preço / Valor Patrimonial Tangível (MRQ)
4.3
·
·
·
PEG Ratio
≈8.2
·
·
·
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
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
Margem Bruta (TTM)
31.3%média 5A ≈30.8%
≈30.8%
4.3%
Primeira linha
Margem Operacional (TTM)
5.0%média 5A ≈5.5%
≈5.5%
1.1%
Primeira linha
Margem EBITDA (TTM)
7.4%média 5A ≈7.5%
≈7.5%
1.3%
Primeira linha
Margem de Impostos Pré-Tributação (TTM)
4.1%média 5A ≈5.0%
≈5.0%
1.0%
Primeira linha
Margem de Lucro Líquido (TTM)
3.0%média 5A ≈3.8%
≈3.8%
0.63%
Primeira linha
ROA (TTM)
3.6%média 5A ≈5.2%
≈5.2%
3.1%
Primeira linha
ROE (TTM)
12.2%média 5A ≈13.8%
≈13.8%
-4.6%
Primeira linha
ROIC
12.4%média 5A ≈14.2%
≈14.2%
12.2%
Primeira linha
Saúde financeira
Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
Dívida / Patrimônio Líquido (MRQ)
0.3média 5A ≈0.1
≈0.1
0.3
Em linha
Índice de liquidez corrente (MRQ)
1.3média 5A ≈1.6
≈1.6
0.9
Liquidez forte
Quick Ratio (Índice de Liquidez Seca)
0.6média 5A ≈0.7
≈0.7
0.5
Liquidez forte
Interest Coverage (Cobertura de Juros)
4.4média 5A ≈12.8
≈12.8
5.9
Baixa liquidez
Crescimento
Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
Revenue YoY (Receita Ano a Ano)
4.0%média 5A ≈5.8%
≈5.8%
·
·
Revenue CAGR 3Y (CAGR Receita 3A)
1.4%média 5A ≈3.0%
≈3.0%
·
·
Revenue CAGR 5Y (CAGR Receita 5A)
5.4%
·
·
·
EPS YoY
7.2%média 5A ≈6.0%
≈6.0%
·
·
Net Income YoY (Lucro Líquido Ano a Ano)
2.1%média 5A ≈2.9%
≈2.9%
·
·
EPS CAGR 3Y (CAGR de LPA 3A)
-5.8%média 5A ≈-4.6%
≈-4.6%
·
·
EPS CAGR 5Y (CAGR de LPA 5A)
3.0%
·
·
·
Net Income CAGR 3Y (CAGR de Lucro Líquido 3A)
-9.6%média 5A ≈-7.8%
≈-7.8%
·
·
Net Income CAGR 5Y (CAGR de Lucro Líquido 5A)
-0.30%
·
·
·
Métricas por Ação
EPS, valor patrimonial por ação, fluxo de caixa por ação, dividendo por ação
Métrica
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
EPS (Diluted) (EPS (Diluído))
$3.27média 5A ≈$3.57
≈$3.57
·
·
Revenue / Share (Receita / Ação)
$108.32média 5A ≈$96.09
≈$96.09
·
·
Cash Flow / Share (Fluxo de Caixa / Ação)
$5.85média 5A ≈$5.13
≈$5.13
·
·
Cash / Share (Caixa / Ação)
$1.35média 5A ≈$1.08
≈$1.08
·
·
Eficiência de Capital
Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
HSIC
média 5A
Mediana de Pares
Veredito
Asset Turnover (Giro do Ativo)
1.2média 5A ≈1.3
≈1.3
4.5
Fraco
Inventory Turnover (Giro de Estoque)
4.8média 5A ≈4.8
≈4.8
15.7
Fraco
Receivables Turnover (Giro de Contas a Receber)
8.4média 5A ≈8.2
≈8.2
13.1
Fraco
Revenue / Employee (Receita anual ÷ funcionários (número de funcionários reportado, yfinance). Derivado — não é um conceito SEC-XBRL armazenado.)
≈$527.4K
·
·
·
valor · ≈ média 5A · mediana do setor · veredicto relativo à mediana
Histórico de Lucros
EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
14
Surpresa Média0.97%
Próximo relatórioNov 02, 2026
Período
Relatório
EPS Actual
EPS est.
Surpresa
30 de Junho de 2026
Ago 11, 2026
$1.27
$1.26
0.67%
31 de Março de 2026
Mai 12, 2026
$1.32
$1.24
6.3%
31 de Dezembro de 2025
$1.34
$1.33
1.1%
30 de Setembro de 2025
$1.38
$1.30
5.8%
30 de Junho de 2025
$1.10
$1.22
-9.5%
31 de Março de 2025
$1.15
$1.13
1.6%
Fundamentos Completos
Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
15
Demonstração de Resultados17
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$13.18B
$12.67B
$12.34B
$12.65B
$12.40B
$10.12B
$9.99B
$9.42B
$8.88B
$11.57B
$10.63B
Cost of Revenue
$9.08B
$8.66B
$8.48B
$8.82B
$8.73B
$7.30B
$6.89B
$6.51B
$6.14B
$8.35B
$7.62B
Gross Profit
$4.11B
$4.02B
$3.86B
$3.83B
$3.67B
$2.82B
$3.09B
$2.91B
$2.75B
$3.23B
$3.01B
SG&A Expense
$3.08B
$3.03B
$2.96B
$2.77B
$2.63B
$2.09B
$2.36B
$2.22B
$2.07B
$2.41B
$2.24B
Operating Expenses
·
·
·
·
·
·
·
$2.70B
$2.53B
$2.41B
·
Operating Income
$653M
$621M
$615M
$747M
$852M
$535M
$718M
$601M
$670M
$772M
$734M
Interest Expense
$150M
$131M
$87M
$35M
$27M
$41M
$51M
$76M
$51M
$32M
$26M
Interest Income
$33M
$24M
$17M
$8M
$6M
$10M
$16M
$15M
$12M
$13M
$13M
Other Non-op
$-3M
$-1M
$-3M
$1M
$0
$-4M
$-3M
$-3M
$-1M
$3M
$-141.0K
Pretax Income
$533M
$513M
$542M
$721M
$831M
$500M
$680M
$537M
$630M
$756M
$721M
Income Tax
$126M
$128M
$120M
$170M
$198M
$95M
$160M
$107M
$309M
$218M
$211M
Net Income
$398M
$390M
$416M
$538M
$631M
$404M
$695M
$536M
$406M
$507M
$479M
EPS (Basic)
$3.29
$3.07
$3.18
$3.95
$4.51
$2.83
$4.70
$3.51
$2.59
$3.14
$2.89
EPS (Diluted)
$3.27
$3.05
$3.16
$3.91
$4.45
$2.82
$4.65
$3.49
$2.57
$3.10
$2.85
Shares (Basic)
120,813,977
126,788,997
130,618,990
136,064,221
140,090,889
142,504,193
147,817,000
152,656,000
156,787,000
161,641,000
165,687,000
Shares (Diluted)
121,717,876
127,779,228
131,748,171
137,755,670
141,772,781
143,403,682
149,257,000
153,707,000
158,208,000
163,723,000
168,250,000
EBITDA
$964M
$918M
$863M
$959M
$1.06B
$721M
$903M
$961M
·
$941M
$893M
Balanço Patrimonial26
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$156M
$122M
$171M
$117M
$118M
$421M
·
$57M
$158M
$62M
$72M
Receivables
$1.65B
$1.48B
$1.86B
$1.44B
$1.45B
$1.42B
$1.25B
$1.17B
$1.52B
$1.25B
$1.23B
Inventory
$2.00B
$1.81B
$1.81B
$1.96B
$1.86B
$1.51B
$1.43B
$1.42B
$1.93B
$1.67B
$1.51B
Prepaid Expense
$655M
$569M
$639M
$466M
$413M
$433M
$445M
$451M
$455M
$361M
$361M
Current Assets
$4.46B
$3.98B
$4.49B
$3.99B
$3.84B
$3.79B
$3.23B
$4.18B
$4.09B
$3.34B
$3.23B
PP&E (Net)
·
·
·
·
$366M
$342M
$330M
$314M
$375M
$334M
$318M
PP&E (Gross)
$1.38B
$1.20B
$1.17B
$956M
$916M
$868M
$799M
$905M
$990M
$865M
$797M
Accum. Depreciation
$759M
$670M
$672M
$573M
$550M
$526M
$469M
$591M
$615M
$531M
$478M
Goodwill
$4.21B
$3.89B
$3.88B
$2.89B
$2.85B
$2.50B
$2.46B
$2.08B
$1.55B
$2.02B
$1.91B
Intangibles
$1.02B
$1.02B
$916M
$587M
$668M
$479M
$573M
$376M
$670M
$621M
$593M
Total Assets
$11.21B
$10.22B
$10.57B
$8.61B
$8.48B
$7.77B
$7.15B
$8.50B
$7.86B
$6.81B
$6.53B
Accounts Payable
$1.15B
$962M
$1.02B
$1.00B
$1.05B
$1.01B
$880M
$786M
$1.15B
$1.01B
$1.01B
Short-term Debt
$764M
$650M
$264M
$103M
$51M
$73M
$24M
$951M
·
·
·
Current Liabilities
$3.23B
$2.80B
$2.68B
$2.22B
$2.31B
$2.28B
$2.04B
$3.22B
$2.83B
$2.32B
$2.15B
Capital Leases
$251M
$259M
$310M
$275M
$268M
$239M
$176M
$0
·
·
·
Deferred Tax
$146M
$102M
$54M
$36M
$42M
$30M
$65M
$27M
$50M
$52M
$253M
Other Non-current Liabilities
$486M
$387M
$436M
$361M
$377M
$393M
$331M
$358M
$420M
$264M
$212M
Total Liabilities
$6.42B
$5.38B
$5.42B
$3.94B
$3.81B
$3.46B
$3.23B
$4.65B
$4.21B
$3.35B
$3.08B
Long-term Debt
·
·
·
$1.05B
$822M
·
·
·
·
·
·
Total Debt
$764M
$650M
$264M
$103M
$51M
$73M
$24M
·
·
·
·
Paid-in Capital
$177M
$0
$0
$0
$0
$0
$48M
$0
·
·
·
Retained Earnings
$3.29B
$3.77B
$3.86B
$3.68B
$3.60B
$3.45B
$3.12B
$3.21B
$2.94B
$2.98B
$2.90B
AOCI
$-226M
$-379M
$-206M
$-233M
$-171M
$-108M
$-167M
$-249M
$-130M
$-317M
$-220M
Stockholders' Equity
$3.25B
$3.39B
$3.65B
$3.45B
$3.42B
$3.35B
$3.00B
$2.96B
$2.81B
$2.79B
$2.88B
Liabilities + Equity
$11.21B
$10.22B
$10.57B
$8.61B
$8.48B
$7.77B
$7.15B
$8.50B
$7.86B
$6.76B
$6.50B
Shares Outstanding
115,771,149
124,155,884
129,247,765
131,792,817
137,145,558
142,462,571
143,353,459
151,401,668
153,690,146
158,805,010
164,830,640
Fluxo de Caixa19
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$311M
$297M
$248M
$212M
$210M
$186M
$185M
$144M
$134M
$170M
$159M
Stock-based Comp
$39M
$39M
$39M
$54M
$78M
$9M
$45M
$33M
$37M
$58M
$45M
Deferred Tax
$5M
$-61M
$-20M
$-73M
$-11M
$-53M
$-4M
$-25M
$1M
$-37M
$-6M
Amort. of Intangibles
$180M
$185M
$152M
$126M
$124M
$106M
$108M
$75M
$70M
$98M
$93M
Restructuring
$105M
$110M
$80M
$128M
$8M
·
·
$54M
$0
$46M
$35M
Other Non-cash
$-41M
$183M
$-183M
$-129M
$-199M
$54M
$-266M
$-54M
·
$-82M
$-90M
Operating Cash Flow
$712M
$848M
$500M
$602M
$710M
$599M
$654M
$685M
$546M
$643M
$616M
CapEx
$139M
$148M
$147M
$96M
$79M
$49M
$76M
$71M
$62M
$70M
$72M
Investing Cash Flow
$-400M
$-430M
$-1.14B
$-276M
$-677M
$-115M
$-424M
$-193M
$-342M
$-316M
$-260M
Debt Issued
$489M
$120M
$1.37B
$270M
$305M
$501M
$741.0K
$115M
$200M
$261M
$135M
Net Debt Issued
$445M
$-198M
$900M
$211M
$183M
$-110M
$-260M
$87M
·
$245M
$-66M
Stock Issued
$250M
$0
$0
·
·
·
·
·
·
·
·
Stock Repurchased
$850M
$385M
$250M
$485M
$401M
$74M
$525M
$200M
$450M
$550M
$300M
Net Stock Activity
$-600M
$-385M
$-250M
$-485M
$-401M
$-74M
$-525M
$-200M
·
$-550M
$-300M
Financing Cash Flow
$-188M
$-510M
$701M
$-315M
$-333M
$-187M
$-216M
$-604M
$-113M
$-327M
$-348M
Net Change in Cash
$34M
$-49M
$54M
$-1M
$-303M
$315M
$26M
$-94M
$225M
$-10M
$-17M
Taxes Paid
$128M
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$573M
$700M
$353M
$506M
$631M
$550M
$578M
$594M
·
$545M
$515M
Levered FCF
$458M
$602M
$285M
$472M
$610M
$517M
$539M
$533M
·
$523M
$497M
Lucratividade8
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
31.1%
31.7%
31.3%
30.3%
29.6%
27.8%
30.9%
27.2%
·
28.0%
28.3%
Operating Margin
5.0%
4.9%
5.0%
5.9%
6.9%
5.3%
7.2%
5.7%
·
6.7%
6.9%
Net Margin
3.0%
3.1%
3.4%
4.2%
5.1%
4.0%
7.0%
4.1%
·
4.4%
4.5%
Pretax Margin
4.0%
4.0%
4.4%
5.7%
6.7%
4.9%
6.8%
5.3%
·
6.5%
6.8%
EBITDA Margin
7.3%
7.2%
7.0%
7.6%
8.6%
7.1%
9.0%
7.3%
·
8.1%
8.4%
ROA
3.7%
3.8%
4.3%
6.3%
7.8%
5.4%
8.9%
6.6%
·
7.6%
7.6%
ROE
12.0%
11.1%
11.7%
15.7%
18.6%
12.7%
23.3%
18.6%
·
17.8%
16.8%
ROIC
12.4%
11.5%
12.2%
16.1%
18.7%
12.7%
18.2%
19.7%
·
19.7%
18.0%
Liquidez e Solvência4
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.4
1.4
1.7
1.8
1.7
1.7
1.6
1.3
·
1.4
1.5
Quick Ratio
0.6
0.6
0.8
0.7
0.7
0.6
0.6
0.5
·
0.6
0.6
Debt / Equity
0.2
0.2
0.1
0.0
0.0
0.0
0.0
·
·
·
·
Interest Coverage
4.4
4.7
7.1
17.0
30.9
12.9
14.1
9.6
·
24.2
28.2
Eficiência3
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.2
1.2
1.3
1.5
1.5
1.4
1.3
1.6
·
1.7
1.7
Inventory Turnover
4.8
4.8
4.5
4.6
5.2
5.0
4.8
4.9
·
5.3
5.4
Receivables Turnover
8.4
7.6
7.5
8.7
8.6
7.6
8.3
8.4
·
9.3
9.0
Por Ação5
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$28.03
$27.33
$28.28
$26.15
$24.97
$23.50
$20.91
$19.56
·
$35.18
$35.00
Revenue / Share
$108.32
$99.18
$93.66
$91.81
$87.47
$70.56
$66.90
$85.89
·
$141.36
$126.36
Cash Flow / Share
$5.85
$6.64
$3.80
$4.37
$5.00
$4.18
$4.38
$4.45
·
$7.52
$6.98
Cash / Share
$1.35
$0.98
$1.32
$0.89
$0.86
·
·
$0.53
·
$0.79
$0.87
EPS (TTM)
$3.27
$3.05
$3.16
$3.91
$4.45
$2.82
$4.65
$3.49
·
$3.10
$2.85
Taxas de Crescimento9
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
4.0%
2.7%
-2.4%
2.0%
22.6%
·
·
·
·
·
·
Revenue CAGR 3Y
1.4%
0.73%
6.8%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
5.4%
·
·
·
·
·
·
·
·
·
·
EPS YoY
7.2%
-3.5%
-19.2%
-12.1%
57.8%
·
·
·
·
·
·
EPS CAGR 3Y
-5.8%
-11.8%
3.9%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
3.0%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
2.1%
-6.2%
-22.7%
-14.7%
56.2%
·
·
·
·
·
·
Net Income CAGR 3Y
-9.6%
-14.8%
0.98%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-0.30%
·
·
·
·
·
·
·
·
·
·
Avaliação (TTM)14
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$13.18B
$12.67B
$12.34B
$12.65B
$12.40B
$10.12B
$9.99B
$9.42B
·
$11.57B
$10.63B
Net Income TTM
$398M
$390M
$416M
$538M
$631M
$404M
$695M
$536M
·
$507M
$479M
Market Cap
$8.81B
$8.74B
$9.79B
$10.53B
$10.28B
$9.38B
$9.54B
$9.25B
·
$4.72B
$5.08B
Enterprise Value
$9.42B
$9.27B
$9.88B
$10.51B
$10.21B
·
·
·
·
·
·
P/E
23.3
23.1
24.0
20.4
16.8
23.3
14.3
17.5
·
19.2
21.6
P/S
0.7
0.7
0.8
0.8
0.8
0.9
1.0
1.0
·
0.4
0.5
P/B
2.7
2.6
2.7
3.1
3.0
2.8
3.2
3.1
·
1.7
1.8
P / Tangible Book
·
·
·
·
·
25.7
·
·
·
·
·
P / Cash Flow
12.4
10.3
19.6
17.5
14.5
15.7
14.6
13.5
·
7.7
8.7
P / FCF
15.4
12.5
27.7
20.8
16.3
17.0
16.5
15.6
·
8.7
9.9
EV / EBITDA
9.8
10.1
11.4
11.0
9.6
·
·
·
·
·
·
EV / FCF
16.4
13.2
28.0
20.8
16.2
·
·
·
·
·
·
EV / Revenue
0.7
0.7
0.8
0.8
0.8
·
·
·
·
·
·
Earnings Yield
4.3%
4.3%
4.2%
4.9%
5.9%
4.3%
7.0%
5.7%
·
5.2%
4.6%
Demonstração de Resultados16
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
Q4 2022
Q3 2022
Revenue
$3.46B
$3.37B
$3.44B
$3.34B
$3.24B
$3.17B
$3.19B
$3.17B
$3.14B
$3.17B
$3.02B
$3.16B
$3.06B
$3.37B
$3.07B
Cost of Revenue
$2.36B
$2.30B
$2.37B
$2.31B
$2.22B
$2.17B
$2.20B
$2.18B
$2.12B
$2.16B
$2.09B
$2.17B
$2.09B
$2.37B
$2.15B
Gross Profit
$1.10B
$1.07B
$1.06B
$1.03B
$1.02B
$1.00B
$993M
$993M
$1.02B
$1.01B
$924M
$995M
$966M
$999M
$914M
SG&A Expense
$831M
$809M
$808M
$760M
$778M
$738M
$738M
$724M
$781M
$791M
$807M
$725M
$717M
$761M
$648M
Operating Income
$171M
$182M
$163M
$164M
$151M
$175M
$155M
$157M
$159M
$150M
$39M
$200M
$175M
$72M
$211M
Interest Expense
$43M
$39M
$39M
$38M
$38M
$35M
$35M
$34M
$32M
$30M
$29M
$25M
$14M
$12M
$8M
Interest Income
$8M
$7M
$9M
$9M
$9M
$6M
$6M
$7M
$6M
$5M
$5M
$6M
$3M
$3M
$1M
Other Non-op
$1M
$0
$0
$-1M
$-1M
$-1M
$0
$-2M
$-1M
$2M
$-1M
$-2M
$-1M
$0
$1M
Pretax Income
$137M
$150M
$133M
$134M
$121M
$145M
$126M
$128M
$132M
$127M
$14M
$179M
$163M
$63M
$205M
Income Tax
$34M
$38M
$32M
$28M
$31M
$35M
$31M
$32M
$33M
$32M
$1M
$39M
$39M
$15M
$46M
Net Income
$94M
$107M
$101M
$101M
$86M
$110M
$94M
$99M
$104M
$93M
$18M
$137M
$121M
$47M
$150M
EPS (Basic)
$0.83
$0.93
$0.85
$0.84
$0.71
$0.89
$0.75
$0.79
$0.81
$0.72
$0.14
$1.06
$0.92
$0.37
$1.10
EPS (Diluted)
$0.82
$0.92
$0.85
$0.84
$0.70
$0.88
$0.75
$0.78
$0.80
$0.72
$0.14
$1.05
$0.91
$0.36
$1.09
Shares (Basic)
113,451,329
114,939,640
·
120,199,552
121,927,867
123,776,073
·
126,124,715
127,784,380
128,720,661
·
130,388,353
131,365,789
·
135,608,678
Shares (Diluted)
114,390,366
116,061,244
·
121,036,247
122,636,948
124,848,221
·
127,054,934
128,646,506
129,769,580
·
131,442,135
133,039,886
·
137,084,049
EBITDA
$255M
$263M
·
$244M
$151M
$248M
·
$157M
$159M
$223M
·
$200M
$227M
·
$211M
Balanço Patrimonial24
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
Q4 2022
Q3 2022
Cash & Equivalents
$157M
$138M
$156M
$136M
$145M
$127M
$122M
$126M
$138M
$159M
·
$166M
$126M
·
·
Receivables
$1.76B
$1.72B
$1.65B
$1.74B
$1.65B
$1.58B
$1.48B
$1.66B
$1.56B
$1.64B
$1.86B
$1.57B
$1.47B
$1.44B
$1.51B
Inventory
$2.06B
$2.01B
$2.00B
$1.91B
$1.91B
$1.84B
$1.81B
$1.75B
$1.66B
$1.69B
·
$1.83B
$1.92B
·
$1.82B
Prepaid Expense
$621M
$625M
$655M
$604M
$545M
$490M
$569M
$607M
$587M
$589M
·
$541M
$438M
·
$509M
Current Assets
$4.60B
$4.50B
$4.46B
$4.39B
$4.24B
$4.04B
$3.98B
$4.15B
$3.94B
$4.08B
·
$4.11B
$3.95B
·
$3.96B
PP&E (Gross)
·
·
$1.38B
·
·
·
$1.20B
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$759M
·
·
·
$670M
·
·
·
·
·
·
·
·
Goodwill
$4.27B
$4.28B
$4.21B
$4.15B
$4.08B
$3.96B
$3.89B
$3.99B
$3.90B
$3.83B
$3.88B
$3.60B
$2.92B
$2.89B
$2.87B
Intangibles
$965M
$1.01B
$1.02B
$1.05B
$1.04B
$1.03B
$1.02B
$1.10B
$1.08B
$915M
·
$834M
$548M
·
$635M
Total Assets
$11.38B
$11.30B
$11.21B
$11.10B
$10.91B
$10.48B
$10.22B
$10.61B
$10.25B
$10.14B
·
$9.81B
$8.57B
·
$8.53B
Accounts Payable
$1.14B
$1.04B
$1.15B
$1.03B
$918M
$908M
$962M
$1.03B
$867M
$879M
·
$953M
$855M
·
$957M
Short-term Debt
$1.02B
$1.05B
$764M
$913M
$901M
$867M
$650M
$638M
$505M
$264M
·
$12M
$236M
·
$107M
Current Liabilities
$3.49B
$3.30B
$3.23B
$3.15B
$3.01B
$2.92B
$2.80B
$2.93B
$2.55B
$2.33B
·
$2.09B
$2.17B
·
$2.15B
Capital Leases
$275M
$263M
$251M
$264M
$259M
$256M
$259M
$262M
$261M
$266M
·
$314M
$274M
·
$271M
Deferred Tax
$153M
$158M
$146M
$144M
$147M
$135M
$102M
$123M
$115M
$77M
·
$91M
$40M
·
$37M
Other Non-current Liabilities
$442M
$437M
$486M
$487M
$504M
$485M
$387M
$414M
$431M
$423M
·
$396M
$368M
·
$338M
Total Liabilities
$6.66B
$6.48B
$6.42B
$6.20B
$6.01B
$5.76B
$5.38B
$5.63B
$5.25B
$5.11B
·
$4.71B
$3.88B
·
$3.73B
Total Debt
$1.02B
$1.05B
·
$913M
$901M
$867M
·
$638M
$505M
$264M
·
$12M
·
·
$107M
Paid-in Capital
$140M
$167M
$177M
$207M
$186M
$0
$0
$0
$0
$0
·
$0
$0
·
$0
Retained Earnings
$3.20B
$3.29B
$3.29B
$3.38B
$3.48B
$3.63B
$3.77B
$3.77B
$3.80B
$3.84B
·
$3.90B
$3.68B
·
$3.92B
AOCI
$-184M
$-189M
$-226M
$-222M
$-227M
$-317M
$-379M
$-264M
$-292M
$-239M
$-206M
$-247M
$-213M
$-233M
$-312M
Stockholders' Equity
$3.16B
$3.27B
$3.25B
$3.36B
$3.44B
$3.31B
$3.39B
$3.50B
$3.51B
$3.60B
·
$3.65B
$3.47B
·
$3.61B
Liabilities + Equity
$11.38B
$11.30B
$11.21B
$11.10B
$10.91B
$10.48B
$10.22B
$10.61B
$10.25B
$10.14B
·
$9.81B
$8.57B
·
$8.53B
Shares Outstanding
111,916,222
114,424,682
115,771,149
118,567,917
121,895,045
122,243,683
124,155,884
125,154,194
127,080,545
128,480,909
129,247,765
129,935,883
131,196,783
131,792,817
135,258,887
Fluxo de Caixa17
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
Q4 2022
Q3 2022
D&A
$84M
$81M
$82M
$80M
$76M
$73M
$76M
$74M
$74M
$73M
$68M
$69M
$52M
$52M
$52M
Stock-based Comp
$13M
$3M
$10M
$13M
$11M
$5M
$9M
$10M
$12M
$8M
$1M
$14M
$10M
$10M
$17M
Deferred Tax
$-10M
$2M
$5M
$7M
$0
$-7M
$-20M
$-22M
$-21M
$2M
$-16M
$-1M
$2M
$-53M
$-5M
Restructuring
$29M
$12M
$23M
$34M
$23M
$25M
$37M
$48M
$15M
$10M
·
$11M
$30M
·
$9M
Other Non-cash
·
$-290M
·
·
·
$-144M
·
·
·
$21M
·
·
$-158M
·
·
Operating Cash Flow
$242M
$-97M
$381M
$174M
$120M
$37M
$204M
$151M
$296M
$197M
$-32M
$231M
$27M
$254M
$98M
CapEx
$30M
$25M
$43M
$33M
$32M
$31M
$36M
$34M
$37M
$41M
$39M
$40M
$31M
$29M
$24M
Investing Cash Flow
$-65M
$-63M
$-147M
$-56M
$-98M
$-99M
$-58M
$-91M
$-209M
$-72M
$-327M
$-468M
$-39M
$-65M
$-152M
Debt Issued
$87M
$57M
$175M
$70M
$94M
$150M
$0
$30M
$0
$90M
$210M
$750M
$31M
$105M
$165M
Net Debt Issued
·
$18M
·
·
·
$135M
·
·
·
$30M
·
·
$30M
·
·
Stock Issued
·
·
$0
$0
·
·
$0
$0
·
·
·
·
·
·
·
Stock Repurchased
$200M
$125M
$200M
$203M
$286M
$161M
$75M
$135M
$100M
$75M
$50M
$50M
$100M
$285M
$90M
Net Stock Activity
·
$-125M
·
·
·
$-161M
·
·
·
$-75M
·
·
$-100M
·
·
Financing Cash Flow
$-168M
$120M
$-206M
$-127M
$56M
$89M
$-204M
$-41M
$-114M
$-151M
$394M
$248M
$21M
$-194M
$74M
Net Change in Cash
$19M
$-18M
$20M
$-9M
$18M
$5M
$-4M
$-12M
$-21M
$-12M
$5M
$29M
$9M
$-6M
$15M
Free Cash Flow
·
$-122M
·
·
·
$6M
·
·
·
$156M
·
·
$-4M
·
·
Levered FCF
·
$-151M
·
·
·
$-21M
·
·
·
$134M
·
·
$-15M
·
·
Lucratividade8
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
Q4 2022
Q3 2022
Gross Margin
31.8%
31.8%
·
30.7%
31.4%
31.6%
·
31.3%
32.5%
31.9%
·
31.5%
31.6%
·
29.8%
Operating Margin
5.0%
5.4%
·
4.9%
4.7%
5.5%
·
5.0%
5.1%
4.7%
·
6.3%
5.7%
·
6.9%
Net Margin
2.7%
3.2%
·
3.0%
2.6%
3.5%
·
3.1%
3.3%
2.9%
·
4.3%
4.0%
·
4.9%
Pretax Margin
4.0%
4.5%
·
4.0%
3.7%
4.6%
·
4.0%
4.2%
4.0%
·
5.7%
5.3%
·
6.7%
EBITDA Margin
7.4%
7.8%
·
7.3%
4.7%
7.8%
·
5.0%
5.1%
7.0%
·
6.3%
7.4%
·
6.9%
ROA
0.84%
0.98%
·
0.93%
0.81%
1.1%
·
0.97%
1.1%
0.99%
·
1.5%
·
·
1.8%
ROE
2.9%
3.2%
·
2.9%
2.5%
3.2%
·
2.8%
2.9%
2.6%
·
3.8%
·
·
4.2%
ROIC
3.1%
3.1%
·
3.0%
2.6%
3.2%
·
2.8%
3.0%
2.9%
·
4.3%
·
·
4.4%
Liquidez e Solvência4
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
Q4 2022
Q3 2022
Current Ratio
1.3
1.4
·
1.4
1.4
1.4
·
1.4
1.5
1.7
·
2.0
·
·
1.8
Quick Ratio
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.7
0.8
·
0.8
·
·
0.7
Debt / Equity
0.3
0.3
·
0.3
0.3
0.3
·
0.2
0.1
0.1
·
0.0
·
·
0.0
Interest Coverage
4.0
4.7
·
4.3
4.0
5.0
·
4.6
5.0
5.0
·
8.0
12.5
·
19.2
Eficiência3
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
Q4 2022
Q3 2022
Asset Turnover
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
·
·
0.4
Inventory Turnover
1.2
1.2
·
1.3
1.2
1.2
·
1.2
1.2
1.2
·
1.2
·
·
1.2
Receivables Turnover
2.0
2.0
·
2.0
2.0
2.0
·
2.0
2.1
2.0
·
2.1
·
·
2.0
Por Ação5
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
Q4 2022
Q3 2022
Book Value / Share
$28.21
$28.54
·
$28.35
$28.26
$27.08
·
$27.99
$27.64
$28.02
·
$28.10
·
·
$26.70
Revenue / Share
$30.23
$29.02
·
$27.59
$26.42
$25.37
·
$24.98
$24.38
$24.44
·
$24.06
$23.00
·
$22.37
Cash Flow / Share
·
$-0.84
·
·
·
$0.30
·
·
·
$1.52
·
·
$0.20
·
·
Cash / Share
$1.40
$1.21
·
$1.15
$1.19
$1.04
·
$1.01
$1.09
$1.24
·
$1.28
·
·
·
EPS (TTM)
$3.43
$3.31
·
$3.17
$3.11
$3.21
·
$2.44
$2.71
$2.97
·
$3.38
$3.52
·
$4.59
Avaliação (TTM)11
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
Q4 2022
Q3 2022
Revenue TTM
$13.60B
$13.38B
·
$12.94B
$12.77B
$12.67B
·
$12.50B
$12.49B
$12.45B
·
$12.69B
$12.53B
·
$12.61B
Net Income TTM
$403M
$395M
·
$391M
$389M
$407M
·
$314M
$352M
$388M
·
$445M
$478M
·
$638M
Market Cap
$9.51B
$8.25B
·
$7.83B
$8.93B
$8.39B
·
$9.16B
$8.15B
$9.70B
·
$9.65B
·
·
$9.11B
Enterprise Value
$10.37B
$9.16B
·
$8.61B
$9.69B
$9.13B
·
$9.68B
$8.51B
$9.81B
·
$9.49B
·
·
·
P/E
24.8
21.8
·
20.8
23.6
21.4
·
30.0
23.7
25.4
·
22.0
23.2
·
14.7
P/S
0.7
0.6
·
0.6
0.7
0.7
·
0.7
0.7
0.8
·
0.8
·
·
0.7
P/B
3.0
2.5
·
2.3
2.6
2.5
·
2.6
2.3
2.7
·
2.6
·
·
2.5
P / Tangible Book
·
·
·
·
·
·
·
·
·
·
·
·
·
·
85.9
P / Cash Flow
·
-85.1
·
·
·
226.7
·
·
·
49.3
·
·
·
·
·
EV / Revenue
0.8
0.7
·
0.7
0.8
0.7
·
0.8
0.7
0.8
·
0.7
·
·
·
Earnings Yield
4.0%
4.6%
·
4.8%
4.2%
4.7%
·
3.3%
4.2%
3.9%
·
4.5%
4.3%
·
6.8%
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
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Receita
$13.18B
$12.67B
$12.34B
$12.65B
$12.40B
Margem Bruta %
31.1%
31.7%
31.3%
30.3%
29.6%
Margem Operacional %
5.0%
4.9%
5.0%
5.9%
6.9%
Lucro líquido
$398M
$390M
$416M
$538M
$631M
EPS Diluído
$3.27
$3.05
$3.16
$3.91
$4.45
Métrica
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Dívida / Patrimônio Líquido
0.2
0.2
0.1
0.0
0.0
Índice de liquidez corrente
1.4
1.4
1.7
1.8
1.7
Índice de Liquidez Seca
0.6
0.6
0.8
0.7
0.7
Métrica
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Fluxo de caixa livre
$573M
$700M
$353M
$506M
$631M
Investidores institucionais (13F)
600 declarantes
· $11.2B total
· Em 30 de Setembro de 2026
17
Instituições que relatam a posse desta ação em seu Formulário 13F trimestral da SEC. Apenas posições compradas; um único declarante pode aparecer duas vezes para opções separadas. Grandes posições de compra/venda compensatórias geralmente refletem market-making ou inventário protegido, não convicção direcional.
Detentores600
Valor detido$11.2B
Novas posições64
Posições encerradas60
Atividade institucional — Q2 2026 vs trimestre anterior
Novas posições
Posições encerradas
Aumentou
Diminuído
Variação líquida de ações
64 (-16 vs trimestre anterior)
60 (+14 vs trimestre anterior)
173 (-3 vs trimestre anterior)
220 (+25 vs trimestre anterior)
+9.1M
Comparado a Q1 2026. 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.
Investidores que apresentaram o Schedule 13D da SEC — propriedade benéfica acima de 5% com a intenção de influenciar o emissor (participações ativistas, campanhas no conselho, M&A). Cada linha mostra o estado mais recente conhecido da posição desse declarante.
Declarante
Declarado
Participação
Status
Propósito
Declaração
KKR Hawaii Holdings L.P., KKR Hawaii Holdings GP LLC, KKR Hawaii Aggregator L.P., KKR Hawaii Aggregator GP LLC, KKR North America Fund XIII SCSp, KKR Associates North America XIII SCSp, KKR North America XIII S.a r.l., KKR North America XIII Holdings Limited, MH Sub I, LLC, Indigo Intermediate Co II, LLC, IB Aggregator II L.P., KKR Indigo Aggregator III GP LLC, KKR Americas Fund XII (Indigo) L.P., KKR Associates Americas XII AIV L.P., KKR Americas XII AIV GP LLC, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
×4 declarações
KKR Hawaii Aggregator L.P., KKR Hawaii Aggregator GP LLC, KKR North America Fund XIII SCSp, KKR Associates North America XIII SCSp, KKR North America XIII S.a r.l., KKR North America XIII Holdings Limited, MH Sub I, LLC, Indigo Intermediate Co II, LLC, IB Aggregator II L.P., KKR Indigo Aggregator III GP LLC, KKR Americas Fund XII (Indigo) L.P., KKR Associates Americas XII AIV L.P., KKR Americas XII AIV GP LLC, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
×4 declarações
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.
Executivos da empresa
52 insiders
· 25 diretores · 22 conselheiros
Executivos de declarações SEC Formulário 3/4/5; líquido = apenas P/V de mercado aberto
Participação em ETFs
Detido por 86 ETFs
20
O peso reflete apenas participações diretas em ações (N-PORT); fundos alavancados ou baseados em derivativos podem deter exposição adicional a swaps não mostrada.