TNL Instantâneo da Ação
Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
03
Preço$62.92
Capitalização de Mercado (MRQ)$3.86B
P/E (TTM)17.1
EPS (TTM)$3.69
Receita (TTM)$4.09B
Rendimento div.3.8%
ROE (TTM)-25.3%
Intervalo 52 Semanas$58–$81
TNL 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.
Divisões de Ações1
Data ex
Desdobramento
Tipo
1 de Junho de 2018
443-for-200
Para frente
Desempenho de 10 Anos
Tendências de receita, lucro líquido, margens e EPS
06
Receita$4.02B2016-12-31 → 2025-12-31
EPS$3.442016-12-31 → 2025-12-31
Fluxo de caixa livre$523M2016-12-31 → 2025-12-31
Margem líquida5.8%2016-12-31 → 2025-12-31
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
TNL
média 5A
Mediana de Pares
Veredito
P/E (TTM)
17.1média 5A ≈12.2
≈12.2
20.7
Valor justo
P/S (TTM)
0.9média 5A ≈1.0
≈1.0
2.0
Subvalorizado
P/B (MRQ)
-3.8média 5A ≈-4.1
≈-4.1
·
·
Preço / FCF (TTM)
8.7média 5A ≈8.8
≈8.8
·
·
Preço / Fluxo de Caixa (TTM)
7.1média 5A ≈7.4
≈7.4
16.2
Subvalorizado
Preço / Valor Patrimonial Tangível (MRQ)
-3.2
·
·
·
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
TNL
média 5A
Mediana de Pares
Veredito
Margem Operacional (TTM)
13.7%média 5A ≈18.0%
≈18.0%
16.8%
Primeira linha
Margem EBITDA (TTM)
16.8%média 5A ≈21.3%
≈21.3%
13.8%
Primeira linha
Margem de Impostos Pré-Tributação (TTM)
8.5%média 5A ≈12.4%
≈12.4%
5.1%
Primeira linha
Margem de Lucro Líquido (TTM)
5.8%média 5A ≈9.4%
≈9.4%
5.8%
Primeira linha
ROA (TTM)
3.5%média 5A ≈5.0%
≈5.0%
2.0%
Primeira linha
ROE (TTM)
-25.3%média 5A ≈-38.0%
≈-38.0%
10.8%
Fraco
ROIC
-38.5%média 5A ≈-54.3%
≈-54.3%
15.4%
Fraco
Saúde financeira
Dívida, liquidez, solvência — força do balanço patrimonial
Ainda não há dados para este grupo de rácios
Ainda não há dados fundamentais suficientes para calcular este grupo de proporções.
Crescimento
Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
TNL
média 5A
Mediana de Pares
Veredito
Revenue YoY (Receita Ano a Ano)
4.1%média 5A ≈14.2%
≈14.2%
·
·
Revenue CAGR 3Y (CAGR Receita 3A)
4.1%média 5A ≈10.5%
≈10.5%
·
·
Revenue CAGR 5Y (CAGR Receita 5A)
13.2%
·
·
·
EPS YoY
-40.9%média 5A ≈3.6%
≈3.6%
·
·
Net Income YoY (Lucro Líquido Ano a Ano)
-44.0%média 5A ≈-3.4%
≈-3.4%
·
·
EPS CAGR 3Y (CAGR de LPA 3A)
-6.7%
·
·
·
Net Income CAGR 3Y (CAGR de Lucro Líquido 3A)
-13.6%
·
·
·
Métricas por Ação
EPS, valor patrimonial por ação, fluxo de caixa por ação, dividendo por ação
Métrica
Tendência de 5 anos
TNL
média 5A
Mediana de Pares
Veredito
EPS (Diluted) (EPS (Diluído))
$3.44média 5A ≈$4.46
≈$4.46
·
·
Revenue / Share (Receita / Ação)
$60.10média 5A ≈$48.60
≈$48.60
·
·
Cash Flow / Share (Fluxo de Caixa / Ação)
$9.57média 5A ≈$6.51
≈$6.51
·
·
Cash / Share (Caixa / Ação)
$4.01média 5A ≈$4.35
≈$4.35
·
·
Eficiência de Capital
Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
TNL
média 5A
Mediana de Pares
Veredito
Asset Turnover (Giro do Ativo)
0.6média 5A ≈0.5
≈0.5
0.6
Em linha
Inventory Turnover (Giro de Estoque)
0.2média 5A ≈0.1
≈0.1
·
·
Revenue / Employee (Receita anual ÷ funcionários (número de funcionários reportado, yfinance). Derivado — não é um conceito SEC-XBRL armazenado.)
≈$211.6K
·
·
·
valor · ≈ média 5A · mediana do setor · veredicto relativo à mediana
Dividendos
Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
13
Dividend Yield3.8%
Índice de Pagamento64.8%
Pagamento Anualizado≈$2.40Pago trimestralmente
CAGR Dividendos 5 anos≈7.0%Por ação, ajustado por desdobramento
Sequência de Crescimento≈4Anos consecutivos de crescimento de dividendos
Data ex
Valor
Moeda
Rendimento
Set 16, 2026
$0,60
USD
≈3.7%
Jun 12, 2026
$0,60
USD
≈3.1%
Mar 20, 2026
$0,60
USD
≈3.3%
Dez 12, 2025
$0,56
USD
≈3.2%
Set 12, 2025
$0,56
USD
≈3.5%
Jun 13, 2025
$0,56
USD
≈4.4%
Mar 17, 2025
$0,56
USD
≈4.3%
Dez 13, 2024
$0,50
USD
≈3.8%
Set 13, 2024
$0,50
USD
≈4.6%
Jun 14, 2024
$0,50
USD
≈4.3%
Mar 20, 2024
$0,50
USD
≈3.9%
Dez 14, 2023
$0,45
USD
≈4.4%
Set 14, 2023
$0,45
USD
≈4.5%
Jun 14, 2023
$0,45
USD
≈4.1%
Mar 14, 2023
$0,45
USD
≈4.4%
Dez 14, 2022
$0,40
USD
≈4.2%
Set 14, 2022
$0,40
USD
≈3.7%
Jun 14, 2022
$0,40
USD
≈3.4%
Mar 14, 2022
$0,40
USD
≈2.5%
Dez 14, 2021
$0,35
USD
≈2.6%
Histórico de Lucros
EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
14
Surpresa Média1.8%
Próximo relatórioOut 20, 2026
Período
Relatório
EPS Actual
EPS est.
Surpresa
30 de Junho de 2026
Jul 21, 2026
$1.88
$1.91
-1.7%
31 de Março de 2026
$1.45
$1.32
10.1%
31 de Dezembro de 2025
$1.83
$1.82
0.43%
30 de Setembro de 2025
$1.80
$1.76
2.5%
30 de Junho de 2025
$1.65
$1.66
-0.39%
31 de Março de 2025
$1.11
$1.12
-0.46%
Fundamentos Completos
Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
15
Demonstração de Resultados16
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$4.02B
$3.86B
$3.75B
$3.57B
$3.13B
$2.16B
$4.04B
$3.93B
$3.81B
$3.69B
$4.88B
$5.28B
Cost of Revenue
$273M
$92M
$133M
$157M
$157M
$2M
$186M
$183M
$150M
·
·
·
SG&A Expense
$498M
$475M
$454M
$479M
$434M
$398M
$491M
$513M
$580M
$568M
$685M
$755M
Operating Expenses
$3.47B
$3.13B
$3.03B
$2.91B
$2.52B
$2.27B
$3.30B
$3.41B
$3.37B
$3.03B
$3.94B
$4.34B
Operating Income
$553M
$733M
$720M
$653M
$618M
$-105M
$812M
$523M
$439M
$658M
$935M
$941M
Interest Expense
·
·
$251M
$195M
$198M
$192M
$162M
$170M
$155M
$133M
$122M
$113M
Interest Income
·
·
$13M
$6M
$3M
$7M
$7M
$5M
$6M
·
·
·
Other Non-op
$7M
$15M
$3M
$22M
·
·
·
·
·
·
·
·
Pretax Income
$337M
$513M
$485M
$486M
$429M
$-276M
$680M
$396M
$318M
$542M
$837M
$845M
Income Tax
$107M
$135M
$94M
$130M
$116M
$-23M
$191M
$130M
$-328M
$190M
$285M
$316M
Net Income
$230M
$411M
$396M
$357M
$308M
$-255M
$507M
$672M
$854M
$611M
$612M
$529M
EPS (Basic)
$3.51
$5.87
$5.31
$4.28
$3.56
$-2.97
$5.50
$6.80
$8.29
$5.56
$5.18
$4.22
EPS (Diluted)
$3.44
$5.82
$5.28
$4.24
$3.52
$-2.97
$5.48
$6.77
$8.24
$5.52
$5.14
$4.18
Shares (Basic)
65,600,000
70,100,000
74,500,000
83,400,000
86,500,000
86,100,000
92,100,000
98,900,000
103,000,000
109,900,000
118,000,000
125,000,000
Shares (Diluted)
66,900,000
70,700,000
75,000,000
84,200,000
87,300,000
86,100,000
92,400,000
99,200,000
103,700,000
110,600,000
119,000,000
127,000,000
EBITDA
$677M
$848M
$832M
$772M
$742M
$21M
$933M
$523M
$893M
$1.27B
$1.21B
$1.14B
Balanço Patrimonial28
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$253M
$167M
$282M
$550M
$369M
$1.20B
$355M
$218M
$48M
$113M
$-33M
$183M
Short-term Investments
$18M
$18M
$19M
$18M
$21M
$26M
$35M
$25M
$24M
$14M
$12M
·
Receivables
·
·
·
·
·
·
·
$121M
$195M
$376M
$586M
$516M
Inventory
$1.13B
$1.23B
$1.14B
$1.19B
$1.22B
$1.35B
$1.20B
$1.22B
$1.25B
$310M
$295M
$302M
Prepaid Expense
·
·
·
·
·
·
·
$153M
$118M
$131M
$153M
$147M
Other Current Assets
·
·
·
·
·
·
·
$304M
$328M
$260M
$266M
$320M
Current Assets
·
·
·
·
·
·
·
·
$3.00B
$1.81B
$1.74B
$1.87B
PP&E (Net)
$531M
$591M
$655M
$658M
$689M
$666M
$680M
$712M
$822M
$1.03B
$1.40B
$1.50B
PP&E (Gross)
$1.63B
$1.66B
$1.68B
$1.65B
$1.63B
$1.55B
$1.52B
$1.56B
$1.67B
$2.01B
$2.69B
$2.71B
Accum. Depreciation
$1.09B
$1.07B
$1.03B
$994M
$943M
$882M
$844M
$853M
$845M
$984M
$1.30B
$1.21B
Goodwill
$972M
$966M
$962M
$955M
$961M
$964M
$970M
$922M
$911M
$1.22B
$1.56B
$1.55B
Intangibles
$201M
$209M
$199M
$207M
$219M
$131M
$143M
$109M
$143M
$343M
$400M
$401M
Other Non-current Assets
·
·
·
·
·
·
·
$304M
$328M
$355M
$361M
$381M
Total Assets
$6.76B
$6.74B
$6.74B
$6.76B
$6.59B
$7.61B
$7.45B
$7.16B
$10.45B
$9.82B
$9.59B
$9.57B
Accounts Payable
·
·
·
·
·
·
·
$66M
$232M
$213M
$394M
$385M
Current Liabilities
·
·
·
·
·
·
·
·
$2.63B
$2.03B
$1.96B
$1.86B
Deferred Tax
$704M
$722M
$687M
$679M
$686M
$725M
$815M
$736M
$587M
$1.14B
$1.13B
$1.20B
Other Non-current Liabilities
·
·
·
·
·
·
·
·
$304M
$353M
$401M
$370M
Total Liabilities
$7.74B
$7.62B
$7.66B
$7.66B
$7.38B
$8.58B
$7.98B
$7.73B
$9.68B
$9.10B
$8.64B
$8.42B
Long-term Debt
$5.60B
$5.59B
$5.65B
$5.64B
$5.31B
$6.42B
$5.58B
·
$3.91B
·
·
·
Common Stock
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Paid-in Capital
·
·
$4.28B
$4.24B
$4.19B
$4.16B
$4.12B
$4.08B
$4.00B
$3.97B
$3.92B
$3.89B
Retained Earnings
$2.41B
$2.33B
$2.07B
$1.81B
$1.59B
$1.39B
$1.78B
$1.44B
$2.50B
$1.98B
$1.59B
$1.18B
Treasury Stock
$7.74B
$7.43B
$7.20B
$6.89B
$6.53B
$6.51B
$6.38B
$6.04B
$5.72B
$5.12B
$4.49B
$3.84B
AOCI
$-66M
$-112M
$-70M
$-79M
$-48M
$-16M
$-52M
$-52M
$-11M
$-113M
$-74M
$24M
Stockholders' Equity
$-981M
$-881M
$-918M
$-913M
$-801M
$-975M
$-530M
$-574M
$769M
$714M
$950M
$1.25B
Liabilities + Equity
$6.76B
$6.74B
$6.74B
$6.76B
$6.59B
$7.61B
$7.45B
$7.16B
$10.45B
$9.82B
$9.59B
$9.68B
Shares Outstanding
63,100,000
67,100,000
71,400,000
78,400,000
85,900,000
85,900,000
88,100,000
95,000,000
·
·
·
·
Fluxo de Caixa20
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$124M
$115M
$112M
$119M
$124M
$126M
$121M
$138M
$136M
$172M
$157M
$196M
Stock-based Comp
$57M
$41M
$38M
$45M
$32M
$20M
$24M
$129M
$59M
$57M
$58M
$57M
Deferred Tax
$-21M
$26M
$8M
$-4M
$-39M
$-88M
$79M
$122M
$-397M
$72M
$40M
$47M
Amort. of Intangibles
$10M
$10M
$10M
$9M
$9M
$10M
$9M
$12M
$11M
$11M
$30M
$37M
Restructuring
$19M
$16M
$26M
$14M
$-1M
$39M
$9M
$16M
$14M
$12M
$6M
$11M
Other Non-cash
$250M
$-129M
$-204M
$-75M
$143M
$571M
$-279M
·
$269M
$-13M
$84M
$155M
Operating Cash Flow
$640M
$464M
$350M
$442M
$568M
$374M
$452M
$442M
$986M
$963M
$991M
$984M
CapEx
$117M
$81M
$74M
$52M
$57M
$69M
$108M
$99M
$107M
$117M
$189M
$235M
Investing Cash Flow
$-107M
$-124M
$-80M
$-50M
$-93M
$-65M
$-66M
$-725M
$-362M
$-346M
$-302M
$-276M
Debt Issued
·
·
·
·
·
·
·
$3.20B
$1.63B
$112M
·
·
Net Debt Issued
·
·
·
·
·
·
·
$-317M
·
·
·
·
Stock Issued
$34M
$15M
$9M
$10M
$11M
$7M
$11M
$0
$0
·
·
·
Stock Repurchased
$301M
$234M
$309M
$351M
$25M
$128M
$340M
$330M
$599M
$619M
$658M
$646M
Net Stock Activity
$-267M
$-219M
$-300M
$-341M
$-14M
$-121M
$-329M
$-330M
$-599M
$-619M
$-658M
$-646M
Dividends Paid
$149M
$142M
$136M
$135M
$109M
$138M
$166M
$194M
$242M
$223M
$202M
$179M
Financing Cash Flow
$-443M
$-458M
$-500M
$-196M
$-1.29B
$502M
$-289M
$280M
$-558M
$-586M
$-675M
$-701M
Net Change in Cash
$97M
$-129M
$-230M
$191M
$-820M
$815M
$98M
$-12M
$83M
$11M
$-12M
$-11M
Taxes Paid
$87M
$100M
$144M
$153M
$110M
$50M
$89M
$108M
$219M
$177M
$234M
$249M
Free Cash Flow
$523M
$383M
$276M
$390M
$511M
$305M
$344M
$343M
$834M
$782M
$769M
$749M
Levered FCF
·
·
$74M
$247M
$367M
$129M
$228M
$229M
$617M
$693M
$685M
$678M
Lucratividade7
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
13.8%
19.0%
19.2%
18.3%
19.7%
-4.9%
20.1%
13.3%
14.0%
18.9%
18.3%
17.8%
Net Margin
5.7%
10.6%
10.6%
10.0%
9.8%
-11.8%
12.5%
17.1%
17.2%
10.9%
11.1%
10.0%
Pretax Margin
8.4%
13.3%
12.9%
13.6%
13.7%
-12.8%
16.8%
10.1%
11.6%
16.8%
16.6%
16.0%
EBITDA Margin
16.8%
21.9%
22.2%
21.6%
23.7%
0.97%
23.1%
13.3%
17.6%
22.7%
21.9%
21.5%
ROA
3.4%
6.1%
5.9%
5.3%
4.3%
-3.4%
6.9%
7.6%
8.6%
6.3%
6.3%
5.5%
ROE
-24.7%
-45.7%
-43.3%
-41.7%
-34.7%
33.9%
-91.8%
689.2%
109.4%
73.4%
55.5%
36.8%
ROIC
-38.5%
-61.3%
-63.2%
-52.4%
-56.3%
9.9%
-110.2%
-61.2%
112.6%
96.4%
71.4%
46.9%
Liquidez e Solvência3
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
·
·
·
·
·
·
·
1.2
0.9
1.0
1.0
Quick Ratio
·
·
·
·
·
·
·
·
0.2
0.4
0.4
0.4
Interest Coverage
·
·
2.9
3.3
3.1
-0.5
5.0
3.1
4.6
7.8
8.1
8.3
Eficiência3
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.6
0.6
0.5
0.4
0.3
0.6
0.4
0.5
0.6
0.6
0.5
Inventory Turnover
0.2
0.1
0.1
0.1
0.1
0.0
0.2
·
·
·
·
·
Receivables Turnover
·
·
·
·
·
·
·
24.9
13.3
9.4
10.0
10.3
Por Ação6
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-15.55
$-13.13
$-12.86
$-11.65
$-9.32
·
·
·
·
·
·
·
Revenue / Share
$60.10
$54.65
$50.00
$42.36
$35.90
$25.09
$43.76
$39.63
$48.95
$50.44
$46.52
$41.58
Cash Flow / Share
$9.57
$6.56
$4.67
$5.25
$6.51
$4.34
$4.89
$4.46
$9.52
$8.77
$8.33
$7.75
Cash / Share
$4.01
$2.49
$3.95
$7.02
$4.30
·
·
·
·
·
·
·
Dividend Paid / Share
$2.24
$2.00
$1.80
$1.60
$1.25
$1.60
$1.80
$1.89
$2.32
$2.00
$1.68
$1.40
EPS (TTM)
$3.44
$5.82
$5.28
$4.24
$3.52
$-2.97
$5.48
$6.77
$8.24
$5.52
$5.14
$4.18
Taxas de Crescimento8
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
4.1%
3.0%
5.1%
13.8%
45.1%
·
·
·
·
·
·
·
Revenue CAGR 3Y
4.1%
7.2%
20.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.2%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-40.9%
10.2%
24.5%
20.4%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-6.7%
18.2%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-44.0%
3.8%
10.9%
15.9%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-13.6%
10.1%
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
1.6%
·
·
·
·
·
·
·
·
·
·
·
Avaliação (TTM)12
Métrica
Tendência
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$4.02B
$3.86B
$3.75B
$3.57B
$3.13B
$2.16B
$4.04B
$3.93B
$3.81B
$3.69B
$4.88B
$5.28B
Net Income TTM
$230M
$411M
$396M
$357M
$308M
$-255M
$507M
$672M
$854M
$611M
$612M
$529M
Market Cap
$4.45B
$3.39B
$2.79B
$2.85B
$4.75B
·
·
·
·
·
·
·
P/E
20.5
8.7
7.4
8.6
15.7
-15.1
9.4
5.3
6.3
6.2
6.4
9.3
P/S
1.1
0.9
0.7
0.8
1.5
·
·
·
·
·
·
·
P/B
-4.5
-3.8
-3.0
-3.1
-5.9
·
·
·
·
·
·
·
P / Cash Flow
7.0
7.3
8.0
6.5
8.4
·
·
·
·
·
·
·
P / FCF
8.5
8.8
10.1
7.3
9.3
·
·
·
·
·
·
·
Dividend Yield
3.4%
4.2%
4.9%
4.7%
2.3%
·
·
·
·
·
·
·
Earnings Yield
4.9%
11.5%
13.5%
11.7%
6.4%
-6.6%
10.6%
18.9%
15.8%
16.0%
15.7%
10.8%
Payout Ratio
64.8%
34.5%
34.3%
37.8%
35.4%
-54.1%
32.7%
28.9%
27.8%
36.5%
33.0%
33.8%
Annual Payout
$149M
$142M
$136M
$135M
$109M
$138M
$166M
$194M
$242M
$223M
$202M
$179M
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
Q1 2023
Q4 2022
Q3 2022
Revenue
$1.06B
$961M
$1.02B
$1.04B
$1.02B
$934M
$970M
$993M
$985M
$916M
$936M
$986M
$949M
$879M
$899M
$937M
Cost of Revenue
$29M
$35M
$216M
$13M
$21M
$23M
$10M
$27M
$21M
$34M
$27M
$43M
$33M
$30M
$32M
$39M
SG&A Expense
$130M
$121M
$138M
$122M
$116M
$122M
$124M
$111M
$128M
$112M
$108M
$108M
$114M
$124M
$121M
$117M
Operating Expenses
$853M
$802M
$1.05B
$830M
$812M
$778M
$765M
$804M
$796M
$766M
$744M
$779M
$766M
$739M
$737M
$748M
Operating Income
$210M
$159M
$-23M
$214M
$206M
$156M
$205M
$189M
$189M
$150M
$192M
$207M
$183M
$138M
$162M
$189M
Interest Expense
·
·
·
·
·
·
·
·
$63M
$64M
·
$64M
$61M
$58M
·
$48M
Interest Income
·
·
·
·
·
·
·
·
$3M
$4M
·
$3M
$3M
$3M
·
$2M
Other Non-op
$2M
$3M
$4M
$1M
$1M
$1M
$8M
$1M
$4M
$2M
$-1M
$2M
$0
$2M
$7M
$19M
Pretax Income
$155M
$108M
$-74M
$158M
$152M
$101M
$158M
$130M
$133M
$92M
$127M
$148M
$125M
$85M
$118M
$162M
Income Tax
$46M
$29M
$-12M
$47M
$44M
$28M
$40M
$33M
$36M
$26M
$-2M
$38M
$36M
$22M
$29M
$46M
Net Income
$109M
$79M
$-62M
$111M
$108M
$73M
$119M
$97M
$129M
$66M
$128M
$110M
$94M
$64M
$90M
$116M
EPS (Basic)
$1.75
$1.25
$-0.91
$1.70
$1.63
$1.09
$1.72
$1.40
$1.82
$0.93
$1.74
$1.50
$1.25
$0.82
$1.13
$1.39
EPS (Diluted)
$1.72
$1.22
$-0.92
$1.67
$1.62
$1.07
$1.70
$1.39
$1.81
$0.92
$1.73
$1.49
$1.25
$0.81
$1.11
$1.38
Shares (Basic)
62,300,000
62,900,000
·
65,200,000
66,100,000
67,100,000
·
69,800,000
70,800,000
71,500,000
·
73,300,000
75,200,000
77,500,000
·
83,000,000
Shares (Diluted)
63,400,000
64,400,000
·
66,100,000
66,500,000
68,200,000
·
70,200,000
71,000,000
72,000,000
·
73,600,000
75,500,000
78,300,000
·
83,600,000
EBITDA
$210M
$191M
·
$214M
$206M
$186M
·
$189M
$189M
$178M
·
$207M
$183M
$166M
·
$189M
Balanço Patrimonial20
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
Cash & Equivalents
$282M
$254M
$253M
$240M
$212M
$188M
$167M
$194M
$166M
$479M
$282M
$238M
$214M
$196M
$550M
$169M
Short-term Investments
·
·
$18M
·
·
·
$18M
·
·
·
·
·
·
·
·
·
Inventory
$1.18B
$1.18B
$1.13B
$1.27B
$1.25B
$1.22B
$1.23B
$1.21B
$1.21B
$1.19B
·
$1.15B
$1.15B
$1.16B
·
$1.15B
PP&E (Net)
$524M
$523M
$531M
$597M
$592M
$587M
$591M
$594M
$596M
$614M
·
$655M
$665M
$670M
·
$736M
PP&E (Gross)
$1.65B
$1.65B
$1.63B
$1.75B
$1.72B
$1.68B
$1.66B
$1.69B
$1.66B
$1.66B
·
$1.71B
$1.70B
$1.69B
·
$1.75B
Accum. Depreciation
$1.13B
$1.12B
$1.09B
$1.15B
$1.12B
$1.10B
$1.07B
$1.09B
$1.07B
$1.05B
·
$1.06B
$1.03B
$1.02B
·
$1.01B
Goodwill
$972M
$971M
$972M
$971M
$972M
$968M
$966M
$971M
$968M
$993M
·
$959M
$961M
$961M
·
$950M
Intangibles
$197M
$200M
$201M
$204M
$208M
$209M
$209M
$215M
$216M
$197M
·
$201M
$204M
$207M
·
$211M
Total Assets
$6.90B
$6.84B
$6.76B
$6.89B
$6.81B
$6.76B
$6.74B
$6.70B
$6.69B
$7.02B
·
$6.66B
$6.60B
$6.48B
·
$6.38B
Deferred Tax
$728M
$732M
$704M
$763M
$745M
$744M
$722M
$698M
$709M
$709M
·
$706M
$715M
$712M
·
$699M
Total Liabilities
$7.92B
$7.86B
$7.74B
$7.71B
$7.66B
$7.67B
$7.62B
$7.56B
$7.58B
$7.95B
·
$7.65B
$7.61B
$7.45B
·
$7.28B
Long-term Debt
$5.71B
$5.75B
$5.60B
$5.58B
$5.59B
$5.66B
·
$5.58B
$5.58B
$5.92B
·
$5.62B
$5.57B
$5.45B
·
$5.27B
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$2M
Paid-in Capital
·
·
·
·
·
·
·
·
$4.30B
$4.28B
·
$4.27B
$4.26B
$4.25B
·
$4.23B
Retained Earnings
$2.52B
$2.45B
$2.41B
$2.51B
$2.44B
$2.37B
$2.33B
$2.25B
$2.19B
$2.10B
·
$1.97B
$1.90B
$1.84B
·
$1.75B
Treasury Stock
$7.91B
$7.82B
$7.74B
$7.64B
$7.57B
$7.50B
$7.43B
$7.36B
$7.29B
$7.22B
·
$7.16B
$7.09B
$6.99B
·
$6.78B
AOCI
$-64M
$-63M
$-66M
$-69M
$-66M
$-100M
$-112M
$-61M
$-82M
$-85M
·
$-94M
$-79M
$-81M
·
$-112M
Stockholders' Equity
$-1.02B
$-1.02B
$-981M
$-821M
$-852M
$-903M
$-881M
$-862M
$-885M
$-926M
·
$-1.01B
$-1.01B
$-984M
·
$-911M
Liabilities + Equity
$6.90B
$6.84B
$6.76B
$6.89B
$6.81B
$6.76B
$6.74B
$6.70B
$6.69B
$7.02B
·
$6.66B
$6.60B
$6.48B
·
$6.38B
Shares Outstanding
61,300,000
62,400,000
63,100,000
64,300,000
65,000,000
66,400,000
67,100,000
68,300,000
69,900,000
71,300,000
71,400,000
·
·
·
78,400,000
·
Fluxo de Caixa16
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
D&A
$32M
$32M
$32M
$31M
$31M
$30M
$29M
$30M
$28M
$28M
$29M
$28M
$27M
$28M
$28M
$30M
Stock-based Comp
$15M
$13M
$19M
$12M
$12M
$14M
$12M
$9M
$11M
$9M
$7M
$9M
$12M
$10M
$11M
$10M
Restructuring
$0
$-2M
$19M
$0
$0
$0
$2M
$14M
$0
$0
$13M
$2M
$11M
$0
$6M
$0
Other Non-cash
·
$-86M
·
·
·
$4M
·
·
·
$-56M
·
·
·
$-95M
·
·
Operating Cash Flow
$220M
$38M
$124M
$163M
$232M
$121M
$98M
$145M
$174M
$47M
$152M
$88M
$103M
$7M
$175M
$37M
CapEx
$25M
$19M
$32M
$27M
$37M
$21M
$23M
$20M
$21M
$17M
$32M
$14M
$16M
$12M
$16M
$12M
Investing Cash Flow
$-26M
$-18M
$-29M
$-30M
$-26M
$-22M
$-23M
$-20M
$-24M
$-57M
$-34M
$-13M
$-16M
$-17M
$-16M
$-5M
Stock Issued
$7M
$4M
$7M
$20M
$5M
$2M
$6M
$2M
$7M
$0
$3M
$0
·
·
$4M
$0
Stock Repurchased
$88M
$87M
$90M
$71M
$70M
$70M
$72M
$68M
$69M
$25M
$40M
$67M
$101M
$101M
$111M
$113M
Net Stock Activity
·
$-83M
·
·
·
$-68M
·
·
·
$-25M
·
·
·
$-101M
·
·
Dividends Paid
$37M
$41M
$35M
$36M
$37M
$41M
$34M
$35M
$35M
$38M
$31M
$33M
$35M
$37M
$32M
$33M
Financing Cash Flow
$-179M
$7M
$-83M
$-105M
$-192M
$-63M
$-84M
$-113M
$-464M
$203M
$-56M
$-58M
$-43M
$-343M
$218M
$-99M
Net Change in Cash
$15M
$30M
$12M
$27M
$20M
$38M
$-20M
$17M
$-315M
$189M
$66M
$14M
$44M
$-354M
$383M
$-73M
Taxes Paid
$63M
$12M
$18M
$12M
$49M
$8M
$26M
$27M
$41M
$6M
$30M
$34M
$75M
$5M
$43M
$22M
Free Cash Flow
·
$19M
·
·
·
$100M
·
·
·
$30M
·
·
·
$-5M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-16M
·
·
·
$-48M
·
·
Lucratividade7
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
Operating Margin
19.8%
16.6%
·
20.5%
20.2%
16.7%
·
19.0%
19.2%
16.4%
·
21.0%
19.3%
15.7%
·
20.2%
Net Margin
10.2%
8.2%
·
10.6%
10.6%
7.8%
·
9.8%
13.1%
7.2%
·
11.2%
9.9%
7.3%
·
12.4%
Pretax Margin
14.6%
11.2%
·
15.1%
14.9%
10.8%
·
13.1%
13.5%
10.0%
·
15.0%
13.2%
9.7%
·
17.3%
EBITDA Margin
19.8%
19.9%
·
20.5%
20.2%
19.9%
·
19.0%
19.2%
19.4%
·
21.0%
19.3%
18.9%
·
20.2%
ROA
1.6%
1.2%
·
1.6%
1.6%
1.1%
·
1.5%
1.9%
0.98%
·
1.7%
1.4%
0.98%
·
1.8%
ROE
-11.7%
-8.2%
·
-13.2%
-12.4%
-8.0%
·
-10.4%
-13.6%
-6.9%
·
-11.5%
-10.1%
-7.1%
·
-13.1%
ROIC
-14.5%
-11.4%
·
-18.3%
-17.2%
-12.5%
·
-16.4%
-15.6%
-11.6%
·
-15.3%
-12.8%
-10.4%
·
-14.9%
Liquidez e Solvência1
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
Interest Coverage
·
·
·
·
·
·
·
·
3.0
2.3
·
3.2
3.0
2.4
·
3.9
Eficiência2
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
0.2
0.1
·
0.2
0.2
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.1
·
0.1
Inventory Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Por Ação6
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
Book Value / Share
$-16.62
$-16.38
·
$-12.77
$-13.11
$-13.60
·
$-12.62
$-12.66
$-12.99
·
·
·
·
·
·
Revenue / Share
$16.77
$14.92
·
$15.79
$15.31
$13.70
·
$14.15
$13.87
$12.72
·
$13.40
$12.57
$11.23
·
$11.21
Cash Flow / Share
·
$0.59
·
·
·
$1.77
·
·
·
$0.65
·
·
·
$0.09
·
·
Cash / Share
$4.60
$4.07
·
$3.73
$3.26
$2.83
·
$2.84
$2.37
$6.72
·
·
·
·
·
·
Dividend Paid / Share
$0.60
$0.60
$0.56
$0.56
$0.56
$0.56
$0.50
$0.50
$0.50
$0.50
$0.45
$0.45
$0.45
$0.45
$0.40
$0.40
EPS (TTM)
$3.69
$3.59
·
$6.06
$5.78
$5.97
·
$5.85
$5.95
$5.39
·
$4.66
$4.55
$4.46
·
$4.35
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
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$4.09B
$4.05B
·
$3.97B
$3.92B
$3.88B
·
$3.83B
$3.82B
$3.79B
·
$3.71B
$3.66B
$3.64B
·
$3.54B
Net Income TTM
$237M
$236M
·
$411M
$397M
$418M
·
$420M
$433M
$398M
·
$358M
$364M
$370M
·
$373M
Market Cap
$4.69B
$4.32B
·
$3.83B
$3.35B
$3.07B
·
$3.15B
$3.14B
$3.49B
·
·
·
·
·
·
P/E
20.7
19.3
·
9.8
8.9
7.8
·
7.9
7.6
9.1
·
7.9
8.9
8.8
·
7.8
P/S
1.1
1.1
·
1.0
0.9
0.8
·
0.8
0.8
0.9
·
·
·
·
·
·
P/B
-4.6
-4.2
·
-4.7
-3.9
-3.4
·
-3.7
-3.6
-3.8
·
·
·
·
·
·
P / Cash Flow
·
113.6
·
·
·
25.4
·
·
·
74.3
·
·
·
·
·
·
Dividend Yield
3.2%
3.5%
·
3.9%
4.4%
4.7%
·
4.4%
4.4%
3.9%
·
·
·
·
·
·
Earnings Yield
4.8%
5.2%
·
10.2%
11.2%
12.9%
·
12.7%
13.2%
11.0%
·
12.7%
11.3%
11.4%
·
12.8%
Payout Ratio
33.9%
51.9%
·
32.4%
34.3%
56.2%
·
36.1%
27.1%
57.6%
·
30.0%
37.2%
57.8%
·
28.4%
Annual Payout
$149M
$149M
·
$148M
$147M
$145M
·
$139M
$137M
$137M
·
$137M
$137M
$137M
·
$133M
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
$4.02B
$3.86B
$3.75B
$3.57B
$3.13B
Margem Operacional %
13.8%
19.0%
19.2%
18.3%
19.7%
Lucro líquido
$230M
$411M
$396M
$357M
$308M
EPS Diluído
$3.44
$5.82
$5.28
$4.24
$3.52
Sem dados para esta demonstração
Ainda não há dados fundamentais suficientes para construir esta demonstração.
Métrica
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Fluxo de caixa livre
$523M
$383M
$276M
$390M
$511M
Investidores institucionais (13F)
510 declarantes
· $5.2B 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.
Detentores510
Valor detido$5.2B
Novas posições56
Posições encerradas49
Atividade institucional — Q2 2026 vs trimestre anterior
Novas posições
Posições encerradas
Aumentou
Diminuído
Variação líquida de ações
56 (-43 vs trimestre anterior)
49 (+10 vs trimestre anterior)
145 (-35 vs trimestre anterior)
197 (+67 vs trimestre anterior)
+5.9M
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.
Executivos de declarações SEC Formulário 3/4/5; líquido = apenas P/V de mercado aberto
Participação em ETFs
Detido por 77 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.