OI O-I Glass, Inc. Common Stock
$8,19
Preço · Jun 5, 2026
Fundamentais a partir de Abr 29, 2026
Intervalo 52 Semanas
$8–$17
4% of range
Classificação do Analista
BUY
18 analysts
Preço-Alvo
$13
+60% upside
P/E (TTM)
-17.6
ROE
-9.7%
Margem de Lucro Líquido
-2.0%
OI Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$8.19
Capitalização de Mercado
—
P/E (TTM)
-17.6
EPS (TTM)
$-0.84
Receita (TTM)
$6.43B
Rendimento div.
—
ROE
-9.7%
Dívida/Capital
3.9
Intervalo 52 Semanas
$8 – $17
OI Gráfico de Preço da Ação OHLCV diário com indicadores técnicos — panorâmica, zoom e personalize sua visualização
Configure
Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS
Receita e Lucro Líquido
$6.43B
2023-12-31
→
2025-12-31
EPS
$-0.84
2023-12-31
→
2025-12-31
Fluxo de caixa livre
$168M
2023-12-31
→
2025-12-31
Margens
-2.0%
2023-12-31
→
2025-12-31
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
OI
Mediana de Pares
P/E (TTM)
-17.6
18.5
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
OI
Mediana de Pares
Gross Margin (Margem Bruta)
17.3%
22.1%
Net Profit Margin (Margem de Lucro Líquido)
-2.0%
5.2%
ROA
-1.4%
4.0%
ROE
-9.7%
15.4%
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
OI
Mediana de Pares
Debt / Equity (Dívida / Patrimônio Líquido)
3.9
56.4
Current Ratio (Índice de liquidez corrente)
1.2
1.2
Quick Ratio (Índice de Liquidez Seca)
0.7
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
OI
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
-1.6%
—
Revenue CAGR 3Y (CAGR Receita 3A)
-2.1%
—
Revenue CAGR 5Y (CAGR Receita 5A)
1.1%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
OI
Mediana de Pares
Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
Dividend Yield
—
Índice de Pagamento
—
CAGR Dividendos 5 anos
—
| Data ex | Valor |
|---|---|
| 27 de Fevereiro de 2020 | $0,0500 |
| 27 de Novembro de 2019 | $0,0500 |
| 29 de Agosto de 2019 | $0,0500 |
| 30 de Maio de 2019 | $0,0500 |
| 18 de Janeiro de 2019 | $0,0500 |
OI Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
18 analistas
- Compra forte 5 27,8%
- Compra 9 50,0%
- Manter 3 16,7%
- Venda 1 5,6%
- Venda forte 0 0,0%
Preço-alvo de 12 meses
9 analistas · 2026-06-04
Mediana
$14.00
Média
$13.11
← Abaixo de todos os alvos
$8.19
Mín
$10.00
Máx
$15.00
Alvo mediano
$14.00
+71,0%
Alvo médio
$13.11
+60,2%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
0.04%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $0.05 | $0.18 | -0.13% |
| 31 de Dezembro de 2025 | $0.20 | $0.20 | 0.00% |
| 30 de Setembro de 2025 | $0.48 | $0.43 | 0.05% |
| 30 de Junho de 2025 | $0.53 | $0.42 | 0.11% |
| 31 de Março de 2025 | $0.40 | $0.24 | 0.16% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| OI | — | -17.6 | -1.6% | -2.0% | -9.7% | 17.3% |
| ATR | — | 20.7 | 5.4% | 10.4% | 15.3% | — |
| SLGN | $4.26B | 15.0 | 10.7% | 4.5% | 13.5% | 17.7% |
| GEF | — | — | — | — | — | — |
| TRS | $1.33B | 12.0 | 2.4% | 18.6% | 17.5% | 21.4% |
| MYE | $700M | 20.1 | -1.3% | 4.2% | 12.1% | 33.4% |
| BALL | — | 16.1 | 11.6% | 7.0% | 16.2% | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 16
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.43B | $6.53B | $7.11B | $6.86B | $6.36B | $6.09B | $6.69B | $6.88B | $6.87B | $6.70B | $6.16B | $6.78B | |
| Cost of Revenue | $5.32B | $5.49B | $5.61B | $5.64B | $5.27B | $5.12B | $5.48B | $5.59B | $5.54B | $5.39B | $5.05B | $5.53B | |
| Gross Profit | $1.11B | $1.04B | $1.50B | $1.21B | $1.09B | $972M | $1.21B | $1.28B | $1.33B | $1.31B | $1.11B | $1.25B | |
| R&D Expense | $42M | $80M | $92M | $79M | $82M | $75M | $68M | $70M | $60M | $65M | $64M | $63M | |
| SG&A Expense | $434M | $445M | $540M | $496M | $433M | $403M | $439M | $483M | $484M | $503M | $476M | $523M | |
| Operating Income | · | $38M | $67M | $805M | $332M | $353M | · | · | · | · | · | · | |
| Interest Expense | $341M | $335M | $342M | $239M | $216M | $265M | $311M | $261M | $268M | $272M | $251M | $230M | |
| Other Non-op | $3M | $-3M | $-10M | $-6M | $3M | $-9M | $-4M | $41M | $7M | $14M | $-111M | $-194M | |
| Pretax Income | $-49M | $38M | $67M | $960M | $332M | $353M | $-261M | $277M | $275M | $356M | $268M | $307M | |
| Income Tax | $54M | $126M | $152M | $178M | $167M | $89M | $118M | $108M | $70M | $119M | $106M | $92M | |
| Net Income | $-129M | $-106M | $-103M | $584M | $149M | $249M | $-400M | $257M | $180M | $209M | $135M | $164M | |
| EPS (Basic) | $-0.84 | $-0.69 | $-0.67 | $3.76 | $0.95 | $1.59 | $-2.58 | $1.61 | $1.11 | $1.29 | $0.83 | $1.00 | |
| EPS (Diluted) | $-0.84 | $-0.69 | $-0.67 | $3.67 | $0.93 | $1.57 | $-2.58 | $1.59 | $1.10 | $1.28 | $0.82 | $0.99 | |
| Shares (Basic) | 153,552,000 | 154,552,000 | 154,651,000 | 155,309,000 | 157,150,000 | 156,806,000 | 155,250,000 | 160,125,000 | 162,737,000 | 161,857,000 | 161,169,000 | 164,720,000 | |
| Shares (Diluted) | 153,552,000 | 154,552,000 | 154,651,000 | 158,985,000 | 160,309,000 | 158,785,000 | 155,250,000 | 162,088,000 | 164,647,000 | 162,825,000 | 162,135,000 | 166,047,000 | |
| EBITDA | $479M | $524M | $550M | $1.26B | $449M | $468M | $499M | $494M | $488M | $478M | $409M | $418M |
Balanço Patrimonial 28
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $759M | $734M | $913M | $773M | $725M | $563M | $551M | $512M | $492M | $492M | $399M | $512M | |
| Receivables | $601M | $572M | $671M | $760M | $692M | $623M | $621M | $549M | $663M | $580M | $562M | $550M | |
| Inventory | $1.00B | $963M | $1.07B | $848M | $816M | $841M | $1.04B | $1.02B | $1.04B | $983M | $1.01B | $1.03B | |
| Prepaid Expense | $239M | $209M | $229M | $222M | $237M | $270M | $271M | $278M | $229M | $199M | $366M | $274M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | $80M | |
| Current Assets | $2.60B | $2.48B | $2.88B | $2.60B | $2.52B | $2.30B | $2.49B | $2.36B | $2.42B | $2.25B | $2.33B | $2.37B | |
| PP&E (Net) | $3.45B | $3.30B | $3.56B | $2.96B | $2.82B | $2.91B | $3.27B | $3.08B | $3.13B | $2.88B | $2.96B | $2.44B | |
| PP&E (Gross) | $8.38B | $7.79B | $8.09B | $7.10B | $6.86B | $7.02B | $7.63B | $7.02B | $6.85B | $6.15B | $6.23B | $5.89B | |
| Accum. Depreciation | $4.94B | $4.49B | $4.53B | $4.14B | $4.04B | $4.11B | $4.36B | $3.94B | $3.72B | $3.27B | $3.27B | $3.45B | |
| Goodwill | $1.49B | $1.32B | $1.47B | $1.81B | $1.84B | $1.95B | $1.93B | $2.51B | $2.59B | $2.46B | $2.49B | $1.89B | |
| Intangibles | $188M | $198M | $254M | $262M | $286M | $325M | $371M | $400M | $439M | $464M | $597M | $18M | |
| Other Non-current Assets | $1.52B | $608M | $694M | $666M | $577M | $662M | $808M | $602M | $602M | $602M | $599M | $685M | |
| Total Assets | $9.24B | $8.65B | $9.67B | $9.06B | $8.83B | $8.88B | $9.61B | $9.70B | $9.76B | $9.13B | $9.42B | $7.84B | |
| Accounts Payable | $1.20B | $1.14B | $1.44B | $1.35B | $1.21B | $1.13B | $1.28B | $1.32B | $1.32B | $1.14B | $1.21B | $1.14B | |
| Accrued Liabilities | · | · | · | · | · | · | · | $375M | $378M | $383M | $371M | $372M | |
| Short-term Debt | $96M | $110M | $106M | $45M | $34M | $55M | $75M | $127M | $151M | $162M | $160M | $127M | |
| Current Liabilities | $2.09B | $2.16B | $2.35B | $2.36B | $1.85B | $1.90B | $2.00B | $2.21B | $2.28B | $2.06B | $2.12B | $2.33B | |
| Capital Leases | $151M | $169M | $184M | $189M | $78M | $93M | $138M | · | · | · | · | · | |
| Deferred Tax | $75M | $74M | $86M | $84M | $102M | $109M | $110M | $96M | $99M | $100M | $124M | $121M | |
| Other Non-current Liabilities | $872M | $407M | $480M | $433M | $289M | $424M | $357M | $194M | $209M | $188M | $205M | $227M | |
| Long-term Debt | $4.90B | $4.86B | $4.84B | $4.67B | $4.79B | $5.09B | $5.48B | $5.21B | · | · | · | · | |
| Total Debt | $5.00B | $4.97B | $4.95B | $4.72B | $4.83B | $5.14B | $5.56B | $127M | $151M | $162M | $160M | $127M | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Retained Earnings | $548M | $676M | $782M | $885M | $301M | $152M | $-89M | $333M | $84M | $-96M | $-305M | $-440M | |
| Treasury Stock | $667M | $677M | $681M | $688M | $701M | $714M | $733M | $705M | $551M | $560M | $573M | $480M | |
| AOCI | $-1.62B | $-1.98B | $-1.58B | $-1.86B | $-1.97B | $-2.27B | $-1.84B | $-1.97B | $-1.83B | $-2.17B | $-2.02B | $-1.49B | |
| Stockholders' Equity | $1.45B | $1.21B | $1.74B | $1.53B | $827M | $401M | $564M | $900M | $927M | $363M | $171M | $654M | |
| Liabilities + Equity | $9.24B | $8.65B | $9.67B | $9.06B | $8.83B | $8.88B | $9.61B | $9.70B | $9.76B | $9.13B | $9.42B | $7.84B |
Fluxo de Caixa 19
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $479M | $486M | $483M | $454M | $449M | $468M | $499M | $494M | $488M | $478M | $409M | $418M | |
| Stock-based Comp | $25M | $14M | $43M | $33M | $8M | · | · | · | · | · | · | · | |
| Deferred Tax | $-65M | $7M | $25M | $22M | $5M | $-5M | $7M | $-9M | $-12M | $-4M | $12M | $-18M | |
| Amort. of Intangibles | $27M | $29M | $32M | $33M | $34M | $33M | $41M | $40M | $41M | $39M | · | · | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $63M | $76M | |
| Other Non-cash | $310M | $-37M | $222M | $-811M | $71M | $-436M | $123M | $64M | $-24M | $158M | $140M | $317M | |
| Operating Cash Flow | $600M | $489M | $818M | $154M | $687M | $457M | $405M | $791M | $721M | $751M | $608M | $675M | |
| CapEx | $432M | $617M | $688M | $539M | $398M | $311M | $426M | $536M | $441M | $454M | $402M | $369M | |
| Investing Cash Flow | $-368M | $-620M | $-683M | $-97M | $-220M | $93M | $-437M | $-698M | $-351M | $-417M | $-2.75B | $-455M | |
| Debt Issued | $2.53B | $1.10B | $1.33B | $2.85B | $1.02B | $1.84B | $4.26B | $2.51B | $1.46B | $1.24B | $4.54B | $1.25B | |
| Net Debt Issued | $-117M | $59M | $34M | $-45M | $-167M | $-615M | $166M | $158M | $-306M | $-218M | $2.22B | $146M | |
| Stock Repurchased | $40M | $40M | $40M | $40M | $40M | · | $38M | $163M | · | · | $100M | $32M | |
| Net Stock Activity | $-40M | $-40M | $-40M | $-40M | $-40M | · | $-38M | $-163M | · | · | $-100M | $-32M | |
| Dividends Paid | · | · | · | · | · | $8M | $31M | · | · | · | · | · | |
| Financing Cash Flow | $-250M | $-8M | $-27M | $6M | $-273M | $-557M | $68M | $-53M | $-392M | $-228M | $2.06B | $-70M | |
| Net Change in Cash | $25M | $-179M | $140M | $48M | $165M | $12M | $39M | $20M | · | $93M | $-113M | $129M | |
| Taxes Paid | $117M | $161M | $147M | $171M | $111M | $91M | $103M | $108M | · | · | · | · | |
| Free Cash Flow | $168M | $-128M | $130M | $-385M | $289M | $146M | $-21M | $255M | $280M | $297M | $206M | $306M | |
| Levered FCF | $-549M | $-407M | · | $-571M | $182M | $-52M | $-473M | $96M | $80M | $116M | $54M | $173M |
Lucratividade 8
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 17.3% | 16.0% | 21.1% | 17.7% | 17.2% | 16.0% | 18.1% | 18.7% | 16.5% | 18.1% | 18.0% | 18.5% | |
| Operating Margin | · | 0.58% | 0.94% | 11.7% | · | · | · | · | · | · | · | · | |
| Net Margin | -2.0% | -1.6% | -1.5% | 8.5% | 2.3% | 4.1% | -6.0% | 3.7% | 2.6% | 3.1% | 2.2% | 1.1% | |
| Pretax Margin | -0.76% | 11.5% | · | 11.7% | 5.2% | 5.8% | -3.9% | 4.0% | 4.0% | 5.3% | 4.3% | 3.2% | |
| EBITDA Margin | 7.4% | 8.0% | 7.7% | 18.4% | 7.1% | 7.7% | 7.5% | 7.2% | 7.1% | 7.1% | 6.6% | 6.2% | |
| ROA | -1.4% | -1.2% | -1.1% | 6.6% | 1.7% | 2.8% | -4.2% | 2.6% | 1.8% | 2.2% | · | 0.94% | |
| ROE | -9.7% | -8.3% | -5.5% | 40.7% | 23.1% | 88.6% | -88.6% | 27.7% | 20.6% | 63.8% | · | 5.2% | |
| ROIC | · | 0.52% | · | 10.2% | · | · | · | · | · | · | · | · |
Liquidez e Solvência 5
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.1 | 1.2 | 1.1 | 1.4 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | · | 1.0 | |
| Quick Ratio | 0.7 | 0.6 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | · | 0.5 | |
| Debt / Equity | 3.9 | 4.6 | 3.1 | 3.3 | 6.7 | 17.3 | 11.9 | 0.2 | 0.2 | 0.6 | · | 0.1 | |
| LT Debt / Equity | 3.7 | 4.2 | 2.9 | 3.1 | 6.6 | 16.6 | 11.6 | · | · | · | · | · | |
| Interest Coverage | · | 0.1 | 0.2 | 3.4 | · | · | · | · | · | · | · | · |
Eficiência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | · | 0.8 | |
| Inventory Turnover | 5.4 | 5.5 | 5.2 | 6.9 | 6.5 | 6.3 | 5.3 | 5.6 | 5.5 | 5.4 | · | 5.2 | |
| Receivables Turnover | 11.0 | 9.6 | 9.9 | 8.3 | 8.6 | 9.0 | 8.4 | 8.9 | 8.1 | 9.3 | · | 9.7 |
Taxas de Crescimento 5
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.6% | -8.1% | 3.6% | 7.8% | 4.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.1% | 0.90% | 5.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | 294.6% | -40.8% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | 292.0% | -40.2% | · | · | · | · | · | · | · |
Avaliação (TTM) 6
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.43B | $6.53B | $7.11B | $6.86B | $6.36B | $6.09B | $6.69B | $6.88B | $6.87B | $6.70B | $6.16B | $6.78B | |
| Net Income TTM | $-129M | $-106M | $-103M | $584M | $149M | $249M | $-400M | $257M | $180M | $209M | $135M | $164M | |
| P/E | -17.6 | -15.7 | -24.4 | 4.5 | 12.9 | 7.6 | -4.6 | 10.8 | 20.2 | 13.6 | 21.2 | 27.3 | |
| Earnings Yield | -5.7% | -6.4% | -4.1% | 22.1% | 7.7% | 13.2% | -21.6% | 9.2% | 5.0% | 7.3% | 4.7% | 3.7% | |
| Payout Ratio | · | · | · | · | · | 3.2% | -7.8% | · | · | · | · | · | |
| Annual Payout | · | · | · | · | · | $8M | $31M | · | · | · | · | · |
Demonstração de Resultados 16
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.54B | $1.50B | $1.65B | $1.71B | $1.57B | $1.53B | $1.68B | $1.73B | $1.59B | $1.64B | $1.74B | $1.89B | $1.83B | $1.69B | $1.69B | $1.78B | |
| Cost of Revenue | $1.34B | $1.27B | $1.35B | $1.41B | $1.29B | $1.32B | $1.46B | $1.43B | $1.27B | $1.41B | $1.38B | $1.47B | $1.35B | $1.43B | $1.37B | $1.45B | |
| Gross Profit | $199M | $230M | $300M | $299M | $280M | $209M | $215M | $303M | $318M | $232M | $364M | $416M | $484M | $259M | $325M | $325M | |
| R&D Expense | $9M | $10M | $8M | $11M | $13M | $19M | $20M | $20M | $21M | $27M | $24M | $22M | $19M | $22M | $14M | $20M | |
| SG&A Expense | $99M | $114M | $105M | $106M | $109M | $109M | $103M | $110M | $123M | $116M | $134M | $143M | $147M | $126M | $128M | $123M | |
| Operating Income | $-53M | · | $58M | $7M | $18M | · | $-57M | $104M | $117M | · | $82M | $154M | $270M | $29M | $278M | $328M | |
| Interest Expense | $79M | $84M | $91M | $85M | $81M | $83M | $87M | $87M | $78M | $78M | $78M | $118M | $68M | $64M | $63M | $46M | |
| Other Non-op | $-5M | $11M | $-2M | $-5M | $-1M | $-2M | $-1M | $-1M | $1M | $7M | $-2M | $-5M | $-10M | · | · | $3M | |
| Pretax Income | $142M | $-718M | $235M | $225M | $209M | $-574M | $144M | $233M | $235M | $-958M | $301M | $326M | $398M | $206M | $266M | $257M | |
| Income Tax | $18M | $-3M | $21M | $6M | $30M | $24M | $19M | $42M | $41M | $25M | $26M | $41M | $60M | $15M | $43M | $72M | |
| Net Income | $-73M | $-138M | $30M | $-5M | $-16M | $-155M | $-80M | $57M | $72M | $-470M | $51M | $110M | $206M | $13M | $231M | $252M | |
| EPS (Basic) | $-0.48 | $-0.90 | $0.19 | $-0.03 | $-0.10 | $-1.00 | $-0.52 | $0.37 | $0.46 | $-3.04 | $0.33 | $0.71 | $1.33 | $0.09 | $1.49 | $1.62 | |
| EPS (Diluted) | $-0.48 | $-0.90 | $0.19 | $-0.03 | $-0.10 | $-0.98 | $-0.52 | $0.36 | $0.45 | $-2.97 | $0.32 | $0.69 | $1.29 | $0.08 | $1.45 | $1.59 | |
| Shares (Basic) | 152,683,000 | -307,720,000 | 153,571,000 | 153,993,000 | 153,708,000 | -309,620,000 | 154,619,000 | 155,280,000 | 154,273,000 | -309,736,000 | 154,702,000 | 154,989,000 | 154,696,000 | -311,338,000 | 155,115,000 | 155,683,000 | |
| Shares (Diluted) | 152,683,000 | -309,364,000 | 155,215,000 | 153,993,000 | 153,708,000 | -315,916,000 | 154,619,000 | 157,382,000 | 158,467,000 | -323,056,000 | 159,285,000 | 159,328,000 | 159,094,000 | -317,699,000 | 158,935,000 | 158,951,000 | |
| EBITDA | $63M | · | $178M | $125M | $133M | · | $-57M | $104M | $242M | · | $82M | $154M | $388M | · | $278M | $328M |
Balanço Patrimonial 26
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $317M | $759M | $556M | $487M | $424M | $734M | $755M | $671M | $395M | · | $792M | $754M | $480M | · | $523M | $661M | |
| Receivables | $805M | $601M | $891M | $848M | $758M | $572M | $794M | $725M | $801M | · | $766M | $984M | $997M | · | $892M | $957M | |
| Inventory | $1.00B | $1.00B | $982M | $990M | $985M | $963M | $1.05B | $1.15B | $1.21B | · | $1.10B | $1.04B | $1.02B | · | $792M | $775M | |
| Prepaid Expense | $259M | $239M | $231M | $279M | $224M | $209M | $223M | $270M | $254M | · | $243M | $260M | $256M | · | $223M | $224M | |
| Current Assets | $2.38B | $2.60B | $2.66B | $2.60B | $2.39B | $2.48B | $2.82B | $2.82B | $2.66B | · | $2.90B | $3.04B | $2.75B | · | $2.43B | $2.62B | |
| PP&E (Net) | $3.42B | $3.45B | $3.44B | $3.46B | $3.38B | $3.30B | $3.50B | $3.46B | $3.55B | · | $3.25B | $3.24B | $3.06B | · | $2.70B | $2.76B | |
| PP&E (Gross) | · | $8.38B | · | · | · | $7.79B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $4.94B | · | · | · | $4.49B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.47B | $1.49B | $1.48B | $1.47B | $1.36B | $1.32B | $1.41B | $1.40B | $1.46B | $1.47B | $1.86B | $1.90B | $1.87B | $1.81B | $1.73B | $1.79B | |
| Intangibles | $181M | $188M | $193M | $196M | $193M | $198M | $210M | $226M | $250M | · | $257M | $268M | $267M | · | $264M | $272M | |
| Other Non-current Assets | $1.50B | $657M | $1.48B | $1.45B | $1.40B | $608M | $1.43B | $1.43B | $1.49B | · | $1.46B | $1.47B | $1.48B | · | $1.52B | $1.43B | |
| Total Assets | $8.95B | $9.24B | $9.26B | $9.18B | $8.73B | $8.65B | $9.37B | $9.33B | $9.41B | $9.67B | $9.73B | $9.91B | $9.43B | $9.06B | $8.64B | $8.87B | |
| Accounts Payable | $1.06B | $1.20B | $1.08B | $1.10B | $1.03B | $1.14B | $1.09B | $1.13B | $1.17B | · | $1.25B | $1.32B | $1.30B | · | $1.17B | $1.19B | |
| Short-term Debt | · | $96M | · | · | · | $110M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $1.89B | $2.09B | $1.99B | $2.10B | $1.93B | $2.16B | $2.29B | $2.23B | $2.60B | · | $2.07B | $2.13B | $2.25B | · | $2.10B | $1.78B | |
| Capital Leases | · | $151M | · | · | · | $169M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | $75M | · | · | · | $74M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $824M | $546M | $849M | $810M | $763M | $407M | $890M | $821M | $862M | · | $798M | $859M | $861M | · | $817M | $777M | |
| Long-term Debt | $4.86B | $4.90B | $4.98B | $5.00B | $4.89B | $4.86B | $5.07B | $5.00B | $4.82B | · | $4.81B | $4.94B | $4.72B | · | $4.56B | $4.45B | |
| Total Debt | $4.86B | · | $4.98B | $5.00B | $4.89B | · | $5.07B | $5.00B | $4.82B | · | $4.81B | $4.94B | $4.72B | · | $4.56B | $4.45B | |
| Common Stock | · | $2M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | · | $548M | · | · | · | $676M | · | · | · | · | · | · | · | · | · | · | |
| Treasury Stock | · | $667M | · | · | · | $677M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | · | $-1.62B | · | · | · | $-1.98B | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $1.43B | $1.29B | $1.47B | $1.37B | $1.25B | $1.08B | $1.48B | $1.63B | $1.83B | · | $2.11B | $2.14B | $1.89B | · | $1.45B | $1.26B | |
| Liabilities + Equity | $8.95B | $9.24B | $9.26B | $9.18B | $8.73B | $8.65B | $9.37B | $9.33B | $9.41B | · | $9.73B | $9.91B | $9.43B | · | $8.64B | $8.87B |
Fluxo de Caixa 16
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $116M | $126M | $120M | $118M | $115M | $117M | $124M | $122M | $123M | $114M | $127M | $124M | $118M | $107M | $115M | $116M | |
| Stock-based Comp | $5M | $13M | $4M | $4M | $4M | $5M | $3M | $-1M | $7M | $7M | $7M | $10M | $19M | $5M | $10M | · | |
| Amort. of Intangibles | $7M | $7M | $7M | $7M | $6M | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $8M | $9M | $8M | $8M | |
| Other Non-cash | $-718M | · | · | · | $-588M | · | · | · | $-966M | · | · | · | $-1.05B | · | · | · | |
| Operating Cash Flow | $-294M | $402M | $214M | $155M | $-171M | $318M | $191M | $250M | $-270M | $381M | $339M | $291M | $-193M | $378M | $-344M | $193M | |
| CapEx | $142M | $93M | $100M | $104M | $135M | $108M | $136M | $160M | $213M | $223M | $197M | $173M | $95M | $193M | $147M | $103M | |
| Investing Cash Flow | $-139M | $-59M | $-88M | $-101M | $-120M | $-114M | $-126M | $-165M | $-215M | $-226M | $-191M | $-168M | $-98M | $-205M | $42M | $68M | |
| Debt Issued | $23M | $224M | $1.62B | $318M | $362M | $6M | $0 | $956M | $140M | $0 | · | · | · | · | · | · | |
| Net Debt Issued | $-4M | · | · | · | $-25M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Net Stock Activity | $-10M | · | · | · | $-10M | · | · | · | $-10M | · | · | · | $-10M | · | · | · | |
| Financing Cash Flow | $-19M | $-147M | $-56M | $-14M | $-33M | $-192M | $4M | $197M | $-17M | $-58M | $-101M | $148M | $-16M | $60M | $189M | $-91M | |
| Net Change in Cash | $-442M | $203M | $69M | $63M | $-310M | $-21M | $84M | $276M | $-518M | $121M | $38M | $274M | $-293M | $250M | $-138M | $142M | |
| Taxes Paid | $36M | $37M | $30M | $7M | $43M | $30M | $32M | $63M | $36M | $34M | $32M | $40M | $41M | $34M | $38M | $76M | |
| Free Cash Flow | $-436M | · | · | · | $-306M | · | · | · | $-483M | · | · | · | $-288M | · | · | · | |
| Levered FCF | $-505M | · | · | · | $-375M | · | · | · | $-547M | · | · | · | $-346M | · | · | · |
Lucratividade 8
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 12.9% | · | 18.1% | 17.5% | 17.9% | · | 12.8% | 17.5% | 20.0% | · | 20.9% | 22.0% | 26.4% | · | 19.2% | 18.3% | |
| Operating Margin | -3.4% | · | 3.5% | 0.41% | 1.1% | · | -3.4% | 6.0% | 7.3% | · | 4.7% | 8.2% | 14.8% | · | 16.4% | 18.4% | |
| Net Margin | -4.7% | · | 1.8% | -0.29% | -1.0% | · | -4.8% | 3.3% | 4.5% | · | 2.9% | 5.8% | 11.2% | · | 13.6% | 14.2% | |
| Pretax Margin | 9.2% | · | 14.2% | 13.2% | 13.3% | · | 8.6% | 13.5% | 14.8% | · | 17.3% | 17.2% | 21.7% | · | 15.7% | 14.4% | |
| EBITDA Margin | 4.1% | · | 10.8% | 7.3% | 8.5% | · | -3.4% | 6.0% | 15.2% | · | 4.7% | 8.2% | 21.2% | · | 16.4% | 18.4% | |
| ROA | -0.83% | · | 0.32% | -0.05% | -0.18% | · | -0.84% | 0.59% | 0.76% | · | 0.55% | 1.2% | 2.2% | · | 2.6% | 2.8% | |
| ROE | -5.5% | · | 2.0% | -0.33% | -1.0% | · | -4.5% | 3.0% | 3.9% | · | 2.9% | 6.5% | 13.8% | · | 22.9% | 28.6% | |
| ROIC | -0.74% | · | 0.82% | 0.11% | 0.25% | · | -0.76% | 1.3% | 1.5% | · | 1.1% | 1.9% | 3.5% | · | 3.9% | 4.1% |
Liquidez e Solvência 5
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | · | 1.3 | 1.2 | 1.2 | · | 1.2 | 1.3 | 1.0 | · | 1.4 | 1.4 | 1.2 | · | 1.2 | 1.5 | |
| Quick Ratio | 0.6 | · | 0.7 | 0.6 | 0.6 | · | 0.7 | 0.6 | 0.5 | · | 0.8 | 0.8 | 0.7 | · | 0.7 | 0.9 | |
| Debt / Equity | 3.4 | · | 3.4 | 3.7 | 3.9 | · | 3.4 | 3.1 | 2.6 | · | 2.3 | 2.3 | 2.5 | · | 3.1 | 3.5 | |
| LT Debt / Equity | 3.4 | · | 3.4 | 3.6 | 3.8 | · | 3.2 | 2.8 | 2.3 | · | 2.2 | 2.2 | 2.3 | · | 2.9 | 3.5 | |
| Interest Coverage | -0.7 | · | 0.6 | 0.1 | 0.2 | · | -0.7 | 1.2 | 1.5 | · | 1.1 | 1.3 | 4.0 | · | 4.4 | 7.1 |
Eficiência 3
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.3 | · | 1.3 | 1.3 | 1.2 | · | 1.4 | 1.3 | 1.1 | · | 1.5 | 1.6 | 1.5 | · | 1.7 | 1.8 | |
| Receivables Turnover | 2.0 | · | 2.0 | 2.2 | 2.0 | · | 2.2 | 2.0 | 1.8 | · | 2.1 | 1.9 | 1.9 | · | 2.0 | 2.0 |
Avaliação (TTM) 4
| Métrica | Tendência | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.47B | · | $6.61B | $6.68B | $6.57B | · | $6.74B | $6.96B | $7.06B | · | $7.16B | $7.19B | $6.99B | · | $6.77B | $6.74B | |
| Net Income TTM | $-64M | · | $-71M | $-44M | $33M | · | $100M | $290M | $439M | · | $598M | $799M | $777M | · | $656M | $543M | |
| P/E | -25.0 | · | -28.2 | -50.8 | 60.4 | · | 21.5 | 6.1 | 6.0 | · | 4.5 | 4.2 | 4.7 | · | 3.1 | 4.1 | |
| Earnings Yield | -4.0% | · | -3.5% | -2.0% | 1.7% | · | 4.7% | 16.4% | 16.6% | · | 22.4% | 23.5% | 21.5% | · | 31.8% | 24.3% |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Receita | $6.43B | — | $6.53B | — | — |
| Margem Bruta % | 17.3% | — | 16.0% | — | — |
| Margem Operacional % | — | — | 0.58% | — | — |
| Lucro líquido | $-129M | — | $-106M | — | — |
| EPS Diluído | $-0.84 | — | $-0.69 | — | — |
Balanço Patrimonial
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Dívida / Patrimônio Líquido | 3.9 | — | 4.6 | — | — |
| Índice de liquidez corrente | 1.2 | — | 1.1 | — | — |
| Índice de Liquidez Seca | 0.7 | — | 0.6 | — | — |
Fluxo de Caixa
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $168M | — | $-128M | — | — |
Últimas notícias Notícias recentes mencionando esta empresa
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.