CBRE CBRE Group Inc Common Stock Class A
$131,29
Ціна · Чер 5, 2026
Фундаментальні показники станом на Кві 23, 2026
Діапазон 52 тижнів
$122–$174
18% of range
Рейтинг аналітиків
BUY
20 analysts
Цільова ціна
$179
+36% upside
P/E (TTM)
41.8
ROE
13.4%
Маржа чистого прибутку
2.9%
CBRE Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$131.29
Капіталізація
$47.55B
P/E (TTM)
41.8
Прибуток на акцію (TTM)
$3.85
Виручка (TTM)
$40.55B
Дивідендна дохідність
—
ROE
13.4%
Борг/Капітал
0.9
Діапазон 52 тижнів
$122 – $174
CBRE Графік ціни акцій Денні OHLCV з технічними індикаторами — панування, масштабування та налаштування вашого представлення
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$40.55B
2016-12-31
→
2025-12-31
Прибуток на акцію
$3.85
2016-12-31
→
2025-12-31
Вільний грошовий потік
$1.19B
2016-12-31
→
2025-12-31
Маржа
2.9%
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
CBRE
Медіана аналогів
P/E (TTM)
41.8
30.2
P/S (TTM)
1.2
1.1
P/B
5.4
2.1
EV / EBITDA
30.4
—
Price / FCF (Ціна / FCF)
39.9
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
CBRE
Медіана аналогів
Operating Margin (Операційна маржа)
4.3%
—
Net Profit Margin (Маржа чистого прибутку)
2.9%
0.66%
ROA
4.2%
0.20%
ROE
13.4%
0.24%
ROIC
8.5%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
CBRE
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
0.9
82.5
Current Ratio (Поточний коефіцієнт)
1.1
1.7
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.8
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
CBRE
Медіана аналогів
Revenue YoY (Виторг рік до року)
13.4%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
9.6%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
11.2%
—
EPS YoY
22.6%
—
Net Income YoY (Чистий прибуток рік до року)
19.5%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
CBRE
Медіана аналогів
CBRE Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
20 аналітиків
- Активна купівля 6 30,0%
- Купівля 12 60,0%
- Утримувати 2 10,0%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
12 аналітиків · 2026-06-04
Медіана
$180.50
← Нижче всіх цілей
$131.29
Мін
$137.00
Макс
$200.00
Медіанна цільова ціна
$180.50
+37,5%
Середня цільова ціна
$178.58
+36,0%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
0.15%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $1.61 | $1.15 | 0.46% |
| 31 грудня 2025 р. | $2.73 | $2.73 | 0.00% |
| 30 вересня 2025 р. | $1.61 | $1.49 | 0.12% |
| 30 червня 2025 р. | $1.19 | $1.10 | 0.09% |
| 31 березня 2025 р. | $0.86 | $0.78 | 0.08% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| CBRE | $47.55B | 41.8 | 13.4% | 2.9% | 13.4% | — |
| CSGP | $28.10B | 3362.0 | 18.7% | 0.22% | 0.08% | 78.9% |
| JLL | $15.80B | 20.5 | 11.5% | 3.0% | 11.1% | — |
| Z | $16.40B | 758.0 | 15.5% | 0.89% | 0.48% | 74.1% |
| COMP | $5.96B | -105.7 | 23.7% | -0.84% | -9.8% | — |
| OPEN | — | — | — | — | — | — |
| NMRK | — | 25.5 | 20.3% | 3.8% | 9.5% | — |
| MMI | $1.05B | -545.8 | 8.5% | -0.25% | -0.32% | — |
| RMAX | — | 7.3 | -5.2% | — | — | — |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 15
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $40.55B | $35.77B | $31.95B | $30.83B | $27.75B | $23.83B | $23.89B | $21.34B | $18.63B | $17.37B | $10.86B | $9.05B | |
| Cost of Revenue | $32.98B | $28.81B | $25.68B | $24.24B | $21.58B | $19.05B | $18.69B | $16.45B | $14.31B | $13.42B | $40M | $5.61B | |
| Operating Expenses | · | · | · | · | · | · | · | $3.37B | $2.86B | $2.78B | $2.63B | $2.44B | |
| Operating Income | $1.75B | $1.41B | $1.12B | $1.51B | $1.64B | $970M | $1.26B | $1.09B | $1.08B | $817M | $836M | $792M | |
| Interest Expense | · | · | · | · | · | · | · | $107M | $137M | $145M | $119M | $112M | |
| Interest Income | · | · | · | · | · | · | · | $9M | $10M | $8M | $6M | $6M | |
| Other Non-op | $19M | $39M | $61M | $-12M | $204M | $17M | $29M | $93M | $9M | $5M | $-4M | $12M | |
| Pretax Income | $1.59B | $1.22B | $1.28B | $1.66B | $2.41B | $970M | $1.36B | $1.38B | $1.17B | $882M | $880M | $777M | |
| Income Tax | $317M | $182M | $250M | $234M | $568M | $214M | $70M | $313M | $468M | $297M | $321M | $264M | |
| Net Income | $1.16B | $968M | $986M | $1.41B | $1.84B | $752M | $1.28B | $1.06B | $697M | $573M | $547M | $485M | |
| EPS (Basic) | $3.88 | $3.16 | $3.20 | $4.36 | $5.48 | $2.24 | $3.82 | $3.13 | $2.06 | $1.71 | $1.64 | $1.47 | |
| EPS (Diluted) | $3.85 | $3.14 | $3.15 | $4.29 | $5.41 | $2.22 | $3.77 | $3.10 | $2.05 | $1.69 | $1.63 | $1.45 | |
| Shares (Basic) | 298,157,861 | 305,859,458 | 308,430,080 | 322,813,345 | 335,232,840 | 335,196,296 | 335,795,654 | 339,321,056 | 337,658,017 | 335,414,831 | 332,616,301 | 330,620,206 | |
| Shares (Diluted) | 300,751,541 | 308,033,612 | 312,550,942 | 327,696,115 | 339,717,401 | 338,392,210 | 340,522,871 | 343,122,741 | 340,783,556 | 338,424,563 | 336,414,856 | 334,171,509 | |
| EBITDA | $1.75B | $1.41B | $1.12B | $1.51B | $1.64B | $970M | $1.26B | $1.09B | $1.07B | $815M | $836M | $792M |
Баланс 27
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.86B | $1.11B | $1.26B | $1.32B | $2.43B | $1.90B | $972M | $777M | $752M | $763M | $540M | $741M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | $663.0K | |
| Receivables | $8.28B | $7.00B | $6.37B | $5.33B | $5.15B | $4.39B | $4.47B | $3.67B | $3.11B | $2.61B | $2.47B | $1.74B | |
| Prepaid Expense | $372M | $332M | $333M | $311M | $334M | $295M | $283M | $255M | $215M | $184M | $173M | $143M | |
| Other Current Assets | $552M | $321M | $315M | $557M | $372M | $293M | $276M | $246M | $227M | $180M | $221M | $152M | |
| Current Assets | $13.49B | $9.97B | $9.67B | $8.53B | $10.08B | $8.85B | $7.53B | $6.75B | $5.63B | $5.12B | $5.31B | $3.37B | |
| PP&E (Net) | $1.05B | $914M | $907M | $836M | $816M | $815M | $836M | $722M | $618M | $561M | $530M | $498M | |
| PP&E (Gross) | $3.19B | $2.71B | $2.48B | $2.22B | $2.10B | $1.89B | $1.91B | $1.63B | $1.38B | $1.29B | $1.14B | $1.02B | |
| Accum. Depreciation | $2.14B | $1.79B | $1.58B | $1.39B | $1.29B | $1.07B | $1.07B | $908M | $759M | $724M | $615M | $519M | |
| Goodwill | $7.05B | $5.62B | $5.13B | $4.87B | $5.00B | $3.82B | $3.75B | $3.65B | $3.25B | $2.98B | $3.09B | $2.33B | |
| Intangibles | $2.97B | $2.30B | $2.08B | $2.19B | $2.41B | $1.37B | $1.38B | $1.44B | $1.40B | $1.41B | $1.45B | $802M | |
| Other Non-current Assets | $1.83B | $1.88B | $1.55B | $1.11B | $876M | $747M | $669M | $540M | $479M | $366M | $293M | $245M | |
| Total Assets | $30.88B | $24.38B | $22.55B | $20.51B | $22.07B | $18.04B | $16.20B | $13.46B | $11.72B | $10.78B | $11.02B | $7.57B | |
| Short-term Debt | $2.46B | $906M | $682M | $669M | $1.31B | $1.39B | $982M | $1.33B | $911M | $1.25B | $1.75B | $506M | |
| Current Liabilities | $12.32B | $9.29B | $8.24B | $8.24B | $8.42B | $7.14B | $6.44B | $5.80B | $4.71B | $4.53B | $4.99B | $2.93B | |
| Capital Leases | $2.12B | $1.31B | $1.09B | $1.08B | $1.12B | $1.12B | $1.06B | · | · | · | · | · | |
| Deferred Tax | $238M | $247M | $255M | $282M | $405M | $124M | $35M | · | · | · | $100M | $43M | |
| Other Non-current Liabilities | $1.34B | $945M | $903M | $1.01B | $1.04B | $625M | $454M | $596M | $543M | $524M | $431M | $441M | |
| Total Liabilities | $21.25B | $15.19B | $13.48B | $11.91B | $12.71B | $10.53B | $9.92B | $8.45B | $7.54B | $7.72B | $8.26B | $5.27B | |
| Long-term Debt | $5.12B | $3.28B | $2.81B | $1.51B | $1.54B | $1.38B | $1.76B | $1.77B | $2.00B | $2.57B | $2.71B | $1.88B | |
| Total Debt | $7.59B | $4.19B | $3.50B | $2.18B | $2.85B | $2.77B | $2.74B | $3.10B | $2.91B | $3.80B | $4.43B | $2.38B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Retained Earnings | $9.92B | $9.57B | $9.19B | $8.83B | $8.37B | $6.53B | $5.79B | $4.50B | $3.44B | $2.66B | $2.09B | $1.54B | |
| AOCI | $-1.04B | $-1.16B | $-924M | $-983M | $-641M | $-530M | $-680M | $-718M | $-552M | $-791M | $-486M | $-324M | |
| Stockholders' Equity | $8.88B | $8.41B | $8.27B | $7.85B | $8.53B | $7.08B | $6.23B | $4.94B | $4.11B | $3.01B | $2.71B | $2.26B | |
| Liabilities + Equity | $30.88B | $24.38B | $22.55B | $20.51B | $22.07B | $18.04B | $16.20B | $13.46B | $11.72B | $10.78B | $11.02B | $7.57B | |
| Shares Outstanding | 295,731,478 | 302,052,229 | 304,889,140 | 311,014,160 | 332,875,959 | 335,561,345 | 334,752,283 | 336,912,783 | 339,459,138 | 337,279,449 | 334,230,496 | 332,991,031 |
Грошовий потік 15
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $729M | $674M | $622M | $613M | $526M | $502M | $439M | $452M | $406M | $367M | $314M | $265M | |
| Stock-based Comp | $120M | $146M | $96M | $160M | $185M | $60M | $128M | $128M | $93M | $63M | $75M | $60M | |
| Deferred Tax | $-269M | $-194M | $-121M | $-411M | $-61M | $73M | $-94M | $-11M | $-7M | $-9M | $-15M | $-28M | |
| Amort. of Intangibles | $393M | $363M | $322M | $348M | $276M | $227M | $226M | $259M | $239M | $212M | $175M | $138M | |
| Restructuring | · | · | · | $118M | $0 | · | $50M | $38M | · | · | · | · | |
| Operating Cash Flow | $1.56B | $1.71B | $480M | $1.63B | $2.36B | $1.83B | $1.22B | $1.13B | $894M | $617M | $652M | $662M | |
| CapEx | $366M | $307M | $305M | $260M | $210M | $267M | $294M | $228M | $178M | $191M | $139M | $171M | |
| Investing Cash Flow | $-1.63B | $-1.51B | $-681M | $-832M | $-1.28B | $-744M | $-721M | $-561M | $-303M | $-151M | · | $-152M | |
| Stock Repurchased | $968M | $627M | $665M | $1.85B | $369M | $50M | $145M | $161M | · | · | · | · | |
| Net Stock Activity | $-968M | $-627M | $-665M | $-1.85B | $-369M | $-50M | $-145M | $-161M | · | · | · | · | |
| Financing Cash Flow | $796M | $-221M | $154M | $-1.77B | $-490M | $-223M | $-272M | $-507M | $-628M | $-221M | · | $-232M | |
| Net Change in Cash | $793M | $-150M | $-34M | $-1.14B | $501M | $946M | $230M | $39M | $-7M | $218M | $-200M | $249M | |
| Taxes Paid | $599M | $467M | $467M | $604M | $330M | $52M | $365M | $376M | $357M | $295M | $286M | $331M | |
| Free Cash Flow | $1.19B | $1.40B | $175M | $1.37B | $2.15B | $1.56B | $930M | $903M | $532M | $259M | $512M | $491M | |
| Levered FCF | · | · | · | · | · | · | · | $821M | $450M | $163M | $437M | $417M |
Прибутковість 7
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.3% | 4.0% | 3.5% | 4.9% | 5.9% | 4.1% | 5.3% | 5.1% | 7.5% | 6.2% | 7.7% | 8.8% | |
| Net Margin | 2.9% | 2.7% | 3.1% | 4.6% | 6.6% | 3.2% | 5.4% | 5.0% | 4.9% | 4.4% | 5.0% | 5.3% | |
| Pretax Margin | 3.9% | 3.4% | 4.0% | 5.4% | 8.7% | 4.1% | 5.7% | 6.5% | 8.2% | 6.7% | 8.1% | 8.6% | |
| EBITDA Margin | 4.3% | 4.0% | 3.5% | 4.9% | 5.9% | 4.1% | 5.3% | 5.1% | 7.5% | 6.2% | 7.7% | 8.8% | |
| ROA | 4.2% | 4.1% | 4.6% | 6.6% | 9.2% | 4.4% | 8.6% | 8.5% | 6.2% | 5.2% | 5.9% | 6.6% | |
| ROE | 13.4% | 11.6% | 12.2% | 17.2% | 23.5% | 11.3% | 23.0% | 23.5% | 19.7% | 20.0% | 22.0% | 23.3% | |
| ROIC | 8.5% | 9.5% | 7.6% | 12.9% | 11.0% | 7.7% | 13.3% | 10.5% | 9.3% | 7.9% | 7.4% | 11.3% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.2 | 1.0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.2 | |
| Quick Ratio | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.7 | 0.6 | 0.9 | |
| Debt / Equity | 0.9 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 1.3 | 1.6 | 1.1 | |
| LT Debt / Equity | 0.6 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 | 1.0 | 0.8 | |
| Interest Coverage | · | · | · | · | · | · | · | 10.1 | 7.8 | 5.6 | 7.0 | 7.1 |
Ефективність 2
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.6 | 1.7 | 1.3 | 1.2 | 1.2 | 1.2 | |
| Receivables Turnover | 5.3 | 5.3 | 5.5 | 5.9 | 5.8 | 5.4 | 5.9 | 6.3 | 4.9 | 5.1 | 5.2 | 5.6 |
Темпи зростання 9
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.4% | 11.9% | 3.6% | 11.1% | 16.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.6% | 8.8% | 10.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 22.6% | -0.32% | -26.6% | -20.7% | 143.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -3.5% | -16.6% | 12.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 11.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 19.5% | -1.8% | -29.9% | -23.4% | 144.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -6.3% | -19.2% | 9.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 9.0% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 14
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $40.55B | $35.77B | $31.95B | $30.83B | $27.75B | $23.83B | $23.89B | $21.34B | $18.63B | $17.37B | $10.86B | $9.05B | |
| Net Income TTM | $1.16B | $968M | $986M | $1.41B | $1.84B | $752M | $1.28B | $1.06B | $697M | $573M | $547M | $485M | |
| Market Cap | $47.55B | $39.66B | $28.38B | $23.94B | $36.12B | $21.05B | $20.52B | $13.49B | $14.70B | $10.62B | $11.56B | $11.40B | |
| Enterprise Value | $53.27B | $42.73B | $30.61B | $24.80B | $36.54B | $21.92B | $22.29B | $15.81B | $16.86B | $13.66B | $15.45B | $13.04B | |
| P/E | 41.8 | 41.8 | 29.6 | 17.9 | 20.1 | 28.3 | 16.3 | 12.9 | 21.1 | 18.6 | 21.2 | 23.6 | |
| P/S | 1.2 | 1.1 | 0.9 | 0.8 | 1.3 | 0.9 | 0.9 | 0.6 | 0.8 | 0.6 | 1.1 | 1.3 | |
| P/B | 5.4 | 4.7 | 3.4 | 3.0 | 4.2 | 3.0 | 3.3 | 2.7 | 3.7 | 3.5 | 4.3 | 5.0 | |
| P / Tangible Book | · | 80.6 | 26.9 | 30.2 | 32.1 | 11.1 | · | · | · | · | · | · | |
| P / Cash Flow | 30.5 | 23.2 | 59.1 | 14.7 | 15.3 | 11.5 | 16.8 | 11.9 | 20.7 | 23.6 | 17.7 | 17.2 | |
| P / FCF | 39.9 | 28.3 | 162.2 | 17.5 | 16.8 | 13.5 | 22.1 | 14.9 | 27.6 | 41.0 | 22.6 | 23.2 | |
| EV / EBITDA | 30.4 | 30.2 | 27.4 | 16.4 | 22.3 | 22.6 | 17.7 | 14.5 | 15.7 | 16.8 | 18.5 | 16.5 | |
| EV / FCF | 44.7 | 30.5 | 174.9 | 18.1 | 17.0 | 14.0 | 24.0 | 17.5 | 31.7 | 52.7 | 30.1 | 26.6 | |
| EV / Revenue | 1.3 | 1.2 | 1.0 | 0.8 | 1.3 | 0.9 | 0.9 | 0.7 | 0.9 | 0.8 | 1.4 | 1.4 | |
| Earnings Yield | 2.4% | 2.4% | 3.4% | 5.6% | 5.0% | 3.5% | 6.2% | 7.7% | 4.7% | 5.4% | 4.7% | 4.2% |
Звіт про прибутки та збитки 12
| Метрика | Тенденція | 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 | $10.53B | $11.66B | $10.26B | $9.75B | $8.88B | $10.40B | $9.04B | $8.39B | $7.93B | $8.95B | $7.87B | $7.72B | $7.41B | $8.19B | $7.53B | $7.77B | |
| Cost of Revenue | $8.68B | $9.47B | $8.30B | $7.94B | $7.26B | $8.29B | $7.25B | $6.79B | $6.47B | $7.09B | $6.40B | $6.18B | $6.01B | $6.50B | $5.93B | $6.05B | |
| Operating Income | $511M | $622M | $481M | $374M | $276M | $595M | $368M | $246M | $204M | $505M | $269M | $306M | $37M | $244M | $374M | $517M | |
| Other Non-op | $11M | $10M | $3M | $5M | $1M | $12M | $12M | $6M | $9M | $39M | $14M | $6M | $2M | $2M | $8M | $-7M | |
| Pretax Income | $454M | $564M | $487M | $300M | $243M | $613M | $312M | $174M | $119M | $631M | $232M | $261M | $153M | $60M | $594M | $611M | |
| Income Tax | $112M | $113M | $91M | $61M | $52M | $112M | $67M | $32M | $-29M | $136M | $31M | $55M | $28M | $-26M | $143M | $121M | |
| Net Income | $318M | $416M | $363M | $215M | $163M | $487M | $225M | $130M | $126M | $477M | $191M | $201M | $117M | $81M | $447M | $487M | |
| EPS (Basic) | $1.08 | $1.40 | $1.22 | $0.72 | $0.54 | $1.60 | $0.73 | $0.42 | $0.41 | $1.55 | $0.62 | $0.65 | $0.38 | $0.28 | $1.40 | $1.50 | |
| EPS (Diluted) | $1.07 | $1.38 | $1.21 | $0.72 | $0.54 | $1.58 | $0.73 | $0.42 | $0.41 | $1.53 | $0.61 | $0.64 | $0.37 | $0.27 | $1.38 | $1.48 | |
| Shares (Basic) | 294,377,494 | -597,639,559 | 297,557,891 | 297,950,927 | 300,288,602 | -612,947,681 | 306,253,811 | 306,745,116 | 305,808,212 | -620,746,250 | 307,854,518 | 310,857,203 | 310,464,609 | -654,354,833 | 319,827,769 | 325,415,305 | |
| Shares (Diluted) | 296,987,404 | -602,428,882 | 300,257,330 | 300,008,422 | 302,914,671 | -616,809,068 | 308,305,013 | 308,035,211 | 308,502,456 | -629,310,585 | 312,221,133 | 314,282,247 | 315,358,147 | -664,030,504 | 324,742,584 | 329,843,710 | |
| EBITDA | $511M | · | $481M | $374M | $276M | · | $368M | $246M | $204M | · | $269M | $306M | $37M | · | $374M | $517M |
Баланс 26
| Метрика | Тенденція | 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 | $1.66B | $1.86B | $1.67B | $1.40B | $1.38B | $1.11B | $1.02B | $928M | $1.04B | · | $1.25B | $1.26B | $1.23B | · | $1.13B | $1.19B | |
| Receivables | $8.40B | $8.28B | $7.56B | $7.32B | $6.75B | $7.00B | $6.71B | $6.30B | $6.17B | · | $5.71B | $5.55B | $5.47B | · | $4.94B | $5.12B | |
| Prepaid Expense | $379M | $372M | $415M | $420M | $332M | $332M | $361M | $342M | $308M | · | $324M | $353M | $329M | · | $312M | $350M | |
| Other Current Assets | $539M | $552M | $525M | $553M | $527M | $321M | $302M | $357M | $365M | · | $343M | $635M | $611M | · | $534M | $669M | |
| Current Assets | $12.73B | $13.49B | $12.57B | $11.96B | $10.83B | $9.97B | $10.62B | $9.65B | $9.44B | · | $9.33B | $9.47B | $9.05B | · | $8.59B | $8.87B | |
| PP&E (Net) | $1.04B | $1.05B | $976M | $972M | $950M | $914M | $936M | $895M | $900M | · | $852M | $849M | $833M | · | $768M | $779M | |
| PP&E (Gross) | · | $3.19B | · | · | · | $2.71B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $2.20B | $2.14B | $2.06B | $2.00B | $1.90B | $1.79B | $1.80B | $1.70B | $1.63B | · | $1.52B | $1.53B | $1.46B | · | $1.31B | $1.35B | |
| Goodwill | $7.02B | $7.05B | $6.40B | $6.41B | $6.26B | $5.62B | $5.78B | $5.67B | $5.55B | $5.13B | $4.96B | $5.04B | $4.93B | $4.87B | $4.66B | $4.79B | |
| Intangibles | $2.92B | $2.97B | $2.43B | $2.48B | $2.50B | $2.30B | $2.37B | $2.38B | $2.30B | · | $2.06B | $2.13B | $2.15B | · | $2.15B | $2.26B | |
| Other Non-current Assets | $1.80B | $1.83B | $1.84B | $1.81B | $1.87B | $1.88B | $1.67B | $1.63B | $1.61B | · | $1.24B | $1.22B | $1.13B | · | $1.02B | $913M | |
| Total Assets | $30.17B | $30.88B | $28.57B | $27.69B | $26.37B | $24.38B | $24.84B | $23.46B | $22.96B | · | $21.69B | $21.73B | $21.03B | · | $20.22B | $20.44B | |
| Short-term Debt | $2.86B | $2.46B | $2.71B | $2.79B | $2.78B | $906M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $11.75B | $12.32B | $11.15B | $10.62B | $10.87B | $9.29B | $9.43B | $8.63B | $8.23B | · | $7.87B | $8.15B | $8.72B | · | $7.76B | $7.62B | |
| Capital Leases | $2.11B | $2.12B | $2.10B | $2.05B | $1.94B | $1.31B | $1.21B | $1.09B | $1.05B | · | $1.06B | $1.05B | $1.05B | · | $1.07B | $1.10B | |
| Deferred Tax | $239M | $238M | $242M | $258M | $245M | $247M | $253M | $248M | $253M | · | $268M | $280M | $277M | · | $284M | $270M | |
| Other Non-current Liabilities | $1.54B | $1.34B | $1.28B | $1.25B | $935M | $945M | $969M | $885M | $871M | · | $1.06B | $1.13B | $1.04B | · | $804M | $869M | |
| Total Liabilities | $20.86B | $21.25B | $19.27B | $18.70B | $17.36B | $15.19B | $15.29B | $14.27B | $13.87B | · | $13.23B | $12.84B | $12.39B | · | $11.58B | $11.54B | |
| Long-term Debt | $5.09B | $5.12B | $4.39B | $4.41B | $3.87B | $3.28B | $3.31B | $3.30B | $3.30B | · | $2.80B | $2.50B | $1.52B | · | · | · | |
| Total Debt | $7.95B | · | $7.11B | $7.21B | $6.65B | · | $3.31B | $3.30B | $3.30B | · | $2.80B | $2.50B | $1.52B | · | $1.48B | $1.50B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Retained Earnings | $9.68B | $9.92B | $9.77B | $9.39B | $9.39B | $9.57B | $9.58B | $9.38B | $9.26B | · | $8.72B | $9.01B | $8.81B | · | $9.16B | $9.08B | |
| AOCI | $-1.16B | $-1.04B | $-1.28B | $-1.14B | $-1.11B | $-1.16B | $-895M | $-1.03B | $-1.00B | · | $-1.04B | $-929M | $-953M | · | $-1.22B | $-952M | |
| Stockholders' Equity | $8.52B | $8.88B | $8.54B | $8.25B | $8.28B | $8.41B | $8.69B | $8.36B | $8.26B | · | $7.68B | $8.10B | $7.86B | · | $7.94B | $8.14B | |
| Liabilities + Equity | $30.17B | $30.88B | $28.57B | $27.69B | $26.37B | $24.38B | $24.84B | $23.46B | $22.96B | · | $21.69B | $21.73B | $21.03B | · | $20.22B | $20.44B | |
| Shares Outstanding | 292,840,522 | 295,731,478 | 297,561,943 | 297,524,516 | 299,584,021 | 302,052,229 | 306,010,388 | 306,473,349 | 306,949,267 | 304,889,140 | 304,750,283 | 310,876,434 | 310,786,159 | · | 317,055,298 | 322,117,764 |
Грошовий потік 12
| Метрика | Тенденція | 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 | $182M | $224M | $181M | $182M | $142M | $177M | $178M | $161M | $158M | $156M | $149M | $155M | $162M | $159M | $142M | $162M | |
| Stock-based Comp | $48M | $10M | $47M | $42M | $21M | $34M | $43M | $39M | $30M | $23M | $34M | $21M | $18M | $36M | $41M | $45M | |
| Restructuring | · | · | · | · | · | · | · | $2M | · | · | · | · | $147M | · | $19M | · | |
| Operating Cash Flow | $-825M | $1.22B | $827M | $57M | $-546M | $1.34B | $573M | $287M | $-492M | $853M | $383M | $-11M | $-745M | $814M | $754M | $454M | |
| CapEx | $81M | $144M | $84M | $74M | $64M | $93M | $79M | $67M | $68M | $94M | $76M | $75M | $60M | $99M | $64M | $55M | |
| Investing Cash Flow | $64M | $-963M | $-197M | $-5M | $-462M | $-20M | $-187M | $-407M | $-900M | $-144M | $-168M | $-255M | $-115M | $-228M | $-275M | $-233M | |
| Stock Repurchased | $530M | $288M | $0 | $262M | $418M | $517M | $63M | $47M | $0 | $19M | $516M | $192.0K | $130M | $446M | $411M | $626M | |
| Net Stock Activity | $-530M | · | · | · | $-418M | · | · | · | $0 | · | · | · | $-130M | · | · | · | |
| Financing Cash Flow | $545M | $-36M | $-328M | $-96M | $1.26B | $-1.15B | $-315M | $50M | $1.19B | $-752M | $-169M | $314M | $761M | $-553M | $-452M | $-551M | |
| Net Change in Cash | $-219M | $205M | $277M | $19M | $292M | $64M | $124M | $-94M | $-244M | $18M | $-4M | $37M | $-85M | $182M | $-108M | $-462M | |
| Taxes Paid | $105M | $142M | $106M | $220M | $131M | $116M | $107M | $154M | $90M | $84M | $80M | $221M | $82M | $96M | $171M | $248M | |
| Free Cash Flow | $-906M | · | · | · | $-610M | · | · | · | $-560M | · | · | · | $-805M | · | · | · |
Прибутковість 7
| Метрика | Тенденція | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.9% | · | 4.7% | 3.8% | 3.1% | · | 4.1% | 2.9% | 2.6% | · | 3.4% | 4.0% | 0.50% | · | 5.0% | 6.7% | |
| Net Margin | 3.0% | · | 3.5% | 2.2% | 1.8% | · | 2.5% | 1.6% | 1.6% | · | 2.4% | 2.6% | 1.6% | · | 5.9% | 6.3% | |
| Pretax Margin | 4.3% | · | 4.8% | 3.1% | 2.7% | · | 3.5% | 2.1% | 1.5% | · | 2.9% | 3.4% | 2.1% | · | 7.9% | 7.9% | |
| EBITDA Margin | 4.9% | · | 4.7% | 3.8% | 3.1% | · | 4.1% | 2.9% | 2.6% | · | 3.4% | 4.0% | 0.50% | · | 5.0% | 6.7% | |
| ROA | 1.1% | · | 1.4% | 0.84% | 0.66% | · | 0.97% | 0.58% | 0.57% | · | 0.91% | 0.96% | 0.55% | · | 2.2% | 2.5% | |
| ROE | 3.8% | · | 4.2% | 2.6% | 2.0% | · | 2.8% | 1.6% | 1.6% | · | 2.4% | 2.5% | 1.4% | · | 5.6% | 6.2% | |
| ROIC | 2.3% | · | 2.5% | 1.9% | 1.5% | · | 2.4% | 1.7% | 2.2% | · | 2.2% | 2.3% | 0.33% | · | 3.0% | 4.3% |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | 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 | 1.1 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.1 | 1.2 | |
| Quick Ratio | 0.9 | · | 0.8 | 0.8 | 0.7 | · | 0.8 | 0.8 | 0.9 | · | 0.9 | 0.8 | 0.8 | · | 0.8 | 0.8 | |
| Debt / Equity | 0.9 | · | 0.8 | 0.9 | 0.8 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.6 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.1 | · | 0.2 | 0.2 |
Ефективність 2
| Метрика | Тенденція | 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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Receivables Turnover | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.5 | 1.4 | 1.4 | · | 1.5 | 1.4 | 1.4 | · | 1.6 | 1.6 |
Оцінка (TTM) 14
| Метрика | Тенденція | 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 | $39.41B | · | $37.92B | $36.06B | $34.24B | · | $33.23B | $31.91B | $30.93B | · | $30.53B | $30.43B | $30.04B | · | $29.43B | $28.36B | |
| Net Income TTM | $1.06B | · | $966M | $733M | $644M | · | $672M | $648M | $635M | · | $956M | $1.25B | $1.44B | · | $1.76B | $1.76B | |
| Market Cap | $39.67B | · | $46.88B | $41.69B | $39.18B | · | $38.09B | $27.31B | $29.85B | · | $22.51B | $25.09B | $22.63B | · | $21.40B | $23.71B | |
| Enterprise Value | $45.96B | · | $52.32B | $47.50B | $44.45B | · | $40.38B | $29.68B | $32.10B | · | $24.05B | $26.33B | $22.92B | · | $21.76B | $24.02B | |
| P/E | 38.3 | · | 49.2 | 58.1 | 62.3 | · | 57.4 | 42.8 | 47.9 | · | 24.6 | 20.9 | 16.6 | · | 12.7 | 14.1 | |
| P/S | 1.0 | · | 1.2 | 1.2 | 1.1 | · | 1.1 | 0.9 | 1.0 | · | 0.7 | 0.8 | 0.8 | · | 0.7 | 0.8 | |
| P/B | 4.7 | · | 5.5 | 5.1 | 4.7 | · | 4.4 | 3.3 | 3.6 | · | 2.9 | 3.1 | 2.9 | · | 2.7 | 2.9 | |
| P / Tangible Book | · | · | · | · | · | · | 70.3 | 89.8 | 73.0 | · | 34.2 | 27.1 | 29.3 | · | 19.0 | 21.9 | |
| P / Cash Flow | -48.1 | · | · | · | -71.8 | · | · | · | -60.7 | · | · | · | -30.4 | · | · | · | |
| P / FCF | -43.8 | · | · | · | -64.2 | · | · | · | -53.3 | · | · | · | -28.1 | · | · | · | |
| EV / EBITDA | 89.9 | · | 108.8 | 127.0 | 161.0 | · | 109.7 | 120.7 | 157.4 | · | 89.3 | 85.9 | 613.3 | · | 58.1 | 46.5 | |
| EV / FCF | -50.7 | · | · | · | -72.9 | · | · | · | -57.3 | · | · | · | -28.5 | · | · | · | |
| EV / Revenue | 1.2 | · | 1.4 | 1.3 | 1.3 | · | 1.2 | 0.9 | 1.0 | · | 0.8 | 0.9 | 0.8 | · | 0.7 | 0.8 | |
| Earnings Yield | 2.6% | · | 2.0% | 1.7% | 1.6% | · | 1.7% | 2.3% | 2.1% | · | 4.1% | 4.8% | 6.0% | · | 7.8% | 7.1% |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Виручка | $40.55B | $35.77B | $31.95B | $30.83B | $27.75B |
| Операційна маржа % | 4.3% | 4.0% | 3.5% | 4.9% | 5.9% |
| Чистий прибуток | $1.16B | $968M | $986M | $1.41B | $1.84B |
| Розбавлений EPS | $3.85 | $3.14 | $3.15 | $4.29 | $5.41 |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 0.9 | 0.5 | 0.4 | 0.3 | 0.3 |
| Поточний коефіцієнт | 1.1 | 1.1 | 1.2 | 1.0 | 1.2 |
| Коефіцієнт швидкої ліквідності | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $1.19B | $1.40B | $175M | $1.37B | $2.15B |
Останні новини Останні заголовки, що згадують цю компанію
Мої показники Ваш персональний список спостереження — вибрані рядки з Повних фундаментальних даних
📊
Виберіть показники, які для вас важливі — натисніть ➕ поруч із будь-яким рядком у Повних фундаментальних даних вище.
Ваш вибір збережено і він буде застосовуватися до всіх тікерів.