OTIS Otis Worldwide Corporation Common Stock
$73,14
Ціна · Лип 2, 2026
Фундаментальні показники станом на Кві 23, 2026
Діапазон 52 тижнів
$69–$101
12% of range
Рейтинг аналітиків
HOLD
23 analysts
Цільова ціна
$96
+31% upside
P/E (TTM)
25.0
ROE
-27.0%
Маржа чистого прибутку
9.6%
OTIS Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$73.14
Капіталізація
—
P/E (TTM)
25.0
Прибуток на акцію (TTM)
$3.50
Виручка (TTM)
$14.43B
Дивідендна дохідність
—
ROE
-27.0%
Борг/Капітал
-1.5
Діапазон 52 тижнів
$69 – $101
OTIS 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
$14.43B
2018-12-31
→
2025-12-31
Прибуток на акцію
$3.50
2018-12-31
→
2025-12-31
Вільний грошовий потік
$1.44B
2020-12-31
→
2025-12-31
Маржа
9.6%
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
OTIS
Медіана аналогів
P/E (TTM)
25.0
31.7
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
OTIS
Медіана аналогів
Operating Margin (Операційна маржа)
14.8%
—
Net Profit Margin (Маржа чистого прибутку)
9.6%
13.0%
ROA
12.6%
7.7%
ROE
-27.0%
13.4%
ROIC
62.6%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
OTIS
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
-1.5
0.0
Current Ratio (Поточний коефіцієнт)
0.8
1.8
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.6
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
OTIS
Медіана аналогів
Revenue YoY (Виторг рік до року)
1.2%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
1.8%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
2.5%
—
EPS YoY
-14.0%
—
Net Income YoY (Чистий прибуток рік до року)
-15.9%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
OTIS
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
46.8%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
—
Коефіцієнт виплат
46.8%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 15 травня 2026 р. | $0,4400 |
| 13 лютого 2026 р. | $0,4200 |
| 14 листопада 2025 р. | $0,4200 |
| 15 серпня 2025 р. | $0,4200 |
| 16 травня 2025 р. | $0,4200 |
| 14 лютого 2025 р. | $0,3900 |
| 15 листопада 2024 р. | $0,3900 |
| 16 серпня 2024 р. | $0,3900 |
| 16 травня 2024 р. | $0,3900 |
| 15 лютого 2024 р. | $0,3400 |
| 16 листопада 2023 р. | $0,3400 |
| 17 серпня 2023 р. | $0,3400 |
| 18 травня 2023 р. | $0,3400 |
| 16 лютого 2023 р. | $0,2900 |
| 17 листопада 2022 р. | $0,2900 |
| 18 серпня 2022 р. | $0,2900 |
| 19 травня 2022 р. | $0,2900 |
| 17 лютого 2022 р. | $0,2400 |
| 18 листопада 2021 р. | $0,2400 |
| 19 серпня 2021 р. | $0,2400 |
OTIS Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
23 аналітиків
- Активна купівля 3 13,0%
- Купівля 8 34,8%
- Утримувати 11 47,8%
- Продаж 1 4,3%
- Активний продаж 0 0,0%
12-місячна цільова ціна
13 аналітиків · 2026-07-02
Медіана
$97.00
← Нижче всіх цілей
$73.14
Мін
$83.00
Макс
$120.00
Медіанна цільова ціна
$97.00
+32,6%
Середня цільова ціна
$96.08
+31,4%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.00%
Наступний звіт
Лип 21, 2026
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $0.89 | $0.91 | -0.02% |
| 31 грудня 2025 р. | $1.03 | $1.06 | -0.03% |
| 30 вересня 2025 р. | $1.05 | $1.02 | 0.03% |
| 30 червня 2025 р. | $1.05 | $1.05 | 0.00% |
| 31 березня 2025 р. | $0.92 | $0.93 | -0.01% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| OTIS | — | 25.0 | 1.2% | 9.6% | -27.0% | — |
| PH | — | 25.8 | -0.40% | 17.8% | 27.4% | — |
| ITW | $71.08B | 23.5 | 0.92% | 19.1% | 95.3% | — |
| IR | $30.98B | 54.6 | 5.8% | 7.6% | 5.7% | 43.6% |
| DOV | — | 24.6 | 4.5% | 13.5% | 14.7% | 39.8% |
| SYM | $30.81B | -325.9 | 25.7% | -0.75% | -8.1% | 18.8% |
| XYL | $33.17B | 34.7 | 5.5% | 10.6% | 8.6% | 38.5% |
| SNA | — | 18.3 | 0.93% | 19.7% | 18.0% | — |
| RBC | $17.42B | 58.6 | 14.3% | 15.4% | 8.8% | 44.4% |
| FTV | $17.30B | 31.9 | 1.9% | 13.9% | 7.0% | 63.5% |
| ITT | — | 28.4 | 8.5% | 12.4% | 14.2% | 35.4% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 13
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14.43B | $14.26B | $14.21B | $13.69B | $14.30B | $12.76B | $13.12B | $12.91B | |
| R&D Expense | $152M | $152M | $144M | $150M | $159M | $152M | $163M | $181M | |
| SG&A Expense | $1.98B | $1.86B | $1.88B | $1.76B | $1.95B | $1.92B | $1.81B | $1.74B | |
| Operating Expenses | $12.19B | $12.02B | $12.04B | $11.68B | $12.21B | $11.05B | $11.27B | $11.11B | |
| Operating Income | $2.13B | $2.01B | $2.19B | $2.03B | $2.11B | $1.64B | $1.81B | $1.83B | |
| Pretax Income | $1.93B | $2.04B | $2.03B | $1.89B | $1.96B | $1.51B | $1.86B | $1.89B | |
| Income Tax | $479M | $305M | $533M | $519M | $541M | $455M | $594M | $683M | |
| Net Income | $1.38B | $1.65B | $1.41B | $1.25B | $1.25B | $906M | $1.12B | $1.05B | |
| EPS (Basic) | $3.52 | $4.10 | $3.42 | $2.98 | $2.91 | $2.09 | $2.55 | $2.42 | |
| EPS (Diluted) | $3.50 | $4.07 | $3.39 | $2.96 | $2.89 | $2.08 | $2.55 | $2.42 | |
| Shares (Basic) | 392,800,000 | 401,700,000 | 411,400,000 | 420,000,000 | 427,700,000 | 433,200,000 | 433,100,000 | 433,100,000 | |
| Shares (Diluted) | 394,900,000 | 404,400,000 | 414,600,000 | 423,000,000 | 431,400,000 | 434,600,000 | 433,100,000 | 433,100,000 | |
| EBITDA | $2.31B | $2.19B | $2.38B | $2.22B | $2.31B | $1.83B | · | · |
Баланс 29
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.10B | $2.30B | $1.27B | $1.19B | $1.56B | $1.78B | $1.45B | $1.33B | |
| Receivables | $3.69B | $3.43B | $3.54B | $3.36B | $3.23B | $3.15B | $2.86B | · | |
| Inventory | $613M | $557M | $612M | $617M | $622M | $659M | $571M | · | |
| Other Current Assets | $405M | $679M | $259M | $316M | $382M | $429M | $251M | · | |
| Current Assets | $6.50B | $7.67B | $6.40B | $6.14B | $8.26B | $6.49B | $5.66B | · | |
| PP&E (Net) | $743M | $701M | $727M | $719M | $774M | $774M | $721M | $678M | |
| PP&E (Gross) | $2.00B | $1.89B | $1.96B | $1.87B | $1.93B | $1.97B | $1.80B | · | |
| Accum. Depreciation | $1.26B | $1.19B | $1.23B | $1.15B | $1.16B | $1.20B | $1.08B | · | |
| Goodwill | $1.70B | $1.55B | $1.59B | $1.57B | $1.67B | $1.77B | $1.65B | $1.69B | |
| Intangibles | $343M | $311M | $335M | $369M | $419M | $484M | $490M | · | |
| Other Non-current Assets | $410M | $362M | $328M | $287M | $297M | $310M | $263M | · | |
| Total Assets | $10.65B | $11.32B | $10.12B | $9.82B | $12.28B | $10.71B | $9.69B | · | |
| Accounts Payable | $2.14B | $1.88B | $1.88B | $1.72B | $1.56B | $1.45B | $1.33B | · | |
| Accrued Liabilities | $1.85B | $1.92B | $1.87B | $1.79B | $1.99B | $1.98B | $1.74B | · | |
| Short-term Debt | $215M | $51M | $32M | $139M | $24M | $701M | $34M | · | |
| Current Liabilities | $7.66B | $7.75B | $6.48B | $6.84B | $6.25B | $6.67B | $5.37B | · | |
| Capital Leases | $397M | $298M | $292M | $315M | $336M | $367M | $386M | · | |
| Deferred Tax | $223M | $207M | $245M | $279M | $267M | $321M | $695M | · | |
| Other Non-current Liabilities | $329M | $383M | $493M | $556M | $606M | $634M | $311M | · | |
| Total Liabilities | $15.92B | $16.04B | $14.84B | $14.48B | $15.26B | $13.91B | $7.36B | · | |
| Long-term Debt | $7.74B | $8.27B | $6.87B | $6.63B | $7.25B | $5.26B | $5M | · | |
| Total Debt | $7.96B | $8.32B | $6.90B | $6.77B | $7.27B | $5.96B | · | · | |
| Common Stock | $333M | $265M | $213M | $162M | $119M | $59M | $0 | · | |
| Retained Earnings | $-440M | $-978M | $-2.00B | $-2.87B | $-2.26B | $-3.11B | $0 | · | |
| Treasury Stock | $4.20B | $3.39B | $2.38B | $1.57B | $725M | $0 | · | · | |
| AOCI | $-1.09B | $-745M | $-750M | $-592M | $-763M | $-815M | $-758M | $-708M | |
| Stockholders' Equity | $-5.39B | $-4.85B | $-4.92B | $-4.87B | $-3.62B | $-3.86B | $1.70B | $2.11B | |
| Liabilities + Equity | $10.65B | $11.32B | $10.12B | $9.82B | $12.28B | $10.71B | $9.69B | · | |
| Shares Outstanding | · | 438,600,000 | 437,000,000 | 435,600,000 | 434,700,000 | 433,400,000 | · | · |
Грошовий потік 18
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $175M | $181M | $193M | $191M | $203M | $191M | $180M | $190M | |
| Stock-based Comp | $80M | $73M | $64M | $67M | $65M | $63M | $37M | $38M | |
| Deferred Tax | $-104M | $-31M | $-61M | $-16M | $-92M | $-51M | $-8M | $127M | |
| Amort. of Intangibles | $62M | $62M | $67M | $73M | $87M | $91M | $95M | $104M | |
| Restructuring | $130M | $71M | $67M | $60M | $56M | $77M | $54M | $69M | |
| Other Non-cash | $61M | $-305M | $25M | $65M | $328M | $371M | · | · | |
| Operating Cash Flow | $1.60B | $1.56B | $1.63B | $1.56B | $1.75B | $1.48B | $1.47B | $1.55B | |
| CapEx | $152M | $126M | $138M | $115M | $156M | $183M | $145M | $172M | |
| Investing Cash Flow | $-406M | $-164M | $-183M | $-33M | $-89M | $-353M | $-203M | $-201M | |
| Debt Issued | $500M | $1.50B | $747M | $0 | $2.03B | $6.30B | $0 | $0 | |
| Net Debt Issued | $-800M | $1.50B | $213M | $-500M | $2.03B | $5.30B | · | · | |
| Stock Repurchased | $809M | $1.01B | $800M | $850M | $725M | $0 | $0 | · | |
| Net Stock Activity | $-809M | $-1.01B | $-800M | $-850M | $-725M | · | · | · | |
| Dividends Paid | $647M | $606M | $539M | $465M | $393M | $260M | $0 | $0 | |
| Financing Cash Flow | $-2.42B | $-309M | $-1.35B | $-3.65B | $58M | $-844M | $-1.13B | $-1.50B | |
| Net Change in Cash | $-1.22B | $1.04B | $85M | $-2.28B | $1.68B | $342M | $113M | $-225M | |
| Taxes Paid | $471M | $586M | $546M | $562M | $552M | $561M | $632M | $607M | |
| Free Cash Flow | $1.44B | $1.44B | $1.49B | $1.45B | $1.59B | $1.30B | · | · |
Прибутковість 7
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 14.8% | 14.1% | 15.4% | 14.9% | 14.7% | 12.8% | · | · | |
| Net Margin | 9.6% | 11.5% | 9.9% | 9.2% | 8.7% | 7.1% | · | · | |
| Pretax Margin | 13.4% | 14.3% | 14.3% | 13.8% | 13.7% | 11.8% | · | · | |
| EBITDA Margin | 16.0% | 15.3% | 16.7% | 16.2% | 16.2% | 14.3% | · | · | |
| ROA | 12.6% | 15.3% | 14.1% | 11.3% | 10.8% | 8.9% | · | · | |
| ROE | -27.0% | -33.7% | -28.7% | -29.5% | -33.3% | -85.0% | · | · | |
| ROIC | 62.6% | 49.1% | 81.7% | 77.7% | 41.8% | 53.8% | · | · |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 1.0 | 1.0 | 0.9 | 1.3 | 1.0 | · | · | |
| Quick Ratio | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | · | · | |
| Debt / Equity | -1.5 | -1.7 | -1.4 | -1.4 | -2.0 | -1.6 | · | · | |
| LT Debt / Equity | -1.3 | -1.4 | -1.4 | -1.3 | -2.0 | -1.4 | · | · |
Ефективність 2
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.3 | 1.4 | 1.2 | 1.2 | 1.3 | · | · | |
| Receivables Turnover | 4.1 | 4.1 | 4.1 | 4.2 | 4.5 | 4.2 | · | · |
Темпи зростання 10
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.2% | 0.37% | 3.8% | -4.3% | 12.1% | · | · | · | |
| Revenue CAGR 3Y | 1.8% | -0.09% | 3.7% | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.5% | · | · | · | · | · | · | · | |
| EPS YoY | -14.0% | 20.1% | 14.5% | 2.4% | 38.9% | · | · | · | |
| EPS CAGR 3Y | 5.7% | 12.1% | 17.7% | · | · | · | · | · | |
| EPS CAGR 5Y | 11.0% | · | · | · | · | · | · | · | |
| Net Income YoY | -15.9% | 17.0% | 12.2% | 0.56% | 37.5% | · | · | · | |
| Net Income CAGR 3Y | 3.4% | 9.7% | 15.8% | · | · | · | · | · | |
| Net Income CAGR 5Y | 8.8% | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 20.0% | · | · | · | · | · | · | · |
Оцінка (TTM) 16
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14.43B | $14.26B | $14.21B | $13.69B | $14.30B | $12.76B | · | · | |
| Net Income TTM | $1.38B | $1.65B | $1.41B | $1.25B | $1.25B | $906M | · | · | |
| Market Cap | · | $40.62B | $39.10B | $34.11B | $37.85B | $29.28B | · | · | |
| Enterprise Value | · | $46.64B | $44.72B | $39.69B | $43.56B | $33.46B | · | · | |
| P/E | 25.0 | 22.8 | 26.4 | 26.5 | 30.1 | 32.5 | · | · | |
| P/S | · | 2.8 | 2.8 | 2.5 | 2.6 | 2.3 | · | · | |
| P/B | · | -8.4 | -7.9 | -7.0 | -10.4 | -7.6 | · | · | |
| P / Cash Flow | · | 26.0 | 24.0 | 21.9 | 21.6 | 19.8 | · | · | |
| P / FCF | · | 28.3 | 26.3 | 23.6 | 23.7 | 22.6 | · | · | |
| EV / EBITDA | · | 21.3 | 18.8 | 17.8 | 18.8 | 18.3 | · | · | |
| EV / FCF | · | 32.5 | 30.0 | 27.5 | 27.3 | 25.8 | · | · | |
| EV / Revenue | · | 3.3 | 3.1 | 2.9 | 3.0 | 2.6 | · | · | |
| Dividend Yield | · | 1.5% | 1.4% | 1.4% | 1.0% | 0.89% | · | · | |
| Earnings Yield | 4.0% | 4.4% | 3.8% | 3.8% | 3.3% | 3.1% | · | · | |
| Payout Ratio | 46.8% | 36.8% | 38.3% | 37.1% | 31.5% | 28.7% | · | · | |
| Annual Payout | $647M | $606M | $539M | $465M | $393M | $260M | · | · |
Звіт про прибутки та збитки 13
| 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 | $3.57B | $3.80B | $3.69B | $3.60B | $3.35B | $3.67B | $3.55B | $3.60B | $3.44B | $3.62B | $3.52B | $3.72B | $3.35B | $3.44B | $3.34B | $3.49B | |
| R&D Expense | $38M | $41M | $36M | $38M | $37M | $37M | $40M | $39M | $36M | $37M | $36M | $36M | $35M | $38M | $37M | $38M | |
| SG&A Expense | $510M | $512M | $504M | $499M | $464M | $495M | $455M | $449M | $462M | $498M | $452M | $479M | $455M | $448M | $417M | $439M | |
| Operating Expenses | $3.03B | $3.20B | $3.10B | $3.04B | $2.85B | $3.13B | $2.96B | $3.01B | $2.91B | $3.09B | $2.96B | $3.15B | $2.84B | $2.96B | $2.83B | $2.98B | |
| Operating Income | $539M | $589M | $586M | $547M | $411M | $531M | $363M | $570M | $544M | $522M | $571M | $580M | $513M | $491M | $529M | $487M | |
| Pretax Income | $480M | $526M | $521M | $521M | $366M | $483M | $512M | $544M | $500M | $477M | $532M | $542M | $480M | $455M | $493M | $451M | |
| Income Tax | $127M | $142M | $129M | $98M | $110M | $130M | $-45M | $94M | $126M | $133M | $137M | $135M | $128M | $137M | $143M | $103M | |
| Net Income | $340M | $374M | $374M | $393M | $243M | $337M | $540M | $415M | $353M | $323M | $376M | $376M | $331M | $297M | $324M | $321M | |
| EPS (Basic) | $0.88 | $0.95 | $0.96 | $1.00 | $0.61 | $0.85 | $1.35 | $1.03 | $0.87 | $0.79 | $0.92 | $0.91 | $0.80 | $0.72 | $0.77 | $0.76 | |
| EPS (Diluted) | $0.87 | $0.95 | $0.95 | $0.99 | $0.61 | $0.85 | $1.34 | $1.02 | $0.86 | $0.79 | $0.91 | $0.90 | $0.79 | $0.70 | $0.77 | $0.76 | |
| Shares (Basic) | 388,100,000 | -788,500,000 | 391,000,000 | 393,700,000 | 396,600,000 | -806,600,000 | 400,200,000 | 402,900,000 | 405,200,000 | -826,400,000 | 410,800,000 | 412,700,000 | 414,300,000 | -844,100,000 | 418,500,000 | 421,400,000 | |
| Shares (Diluted) | 389,600,000 | -792,800,000 | 392,800,000 | 395,800,000 | 399,100,000 | -811,900,000 | 402,700,000 | 405,500,000 | 408,100,000 | -832,900,000 | 413,700,000 | 416,000,000 | 417,800,000 | -850,100,000 | 421,200,000 | 424,200,000 | |
| EBITDA | $580M | · | $586M | $547M | $453M | · | $363M | $570M | $588M | · | $571M | $580M | $560M | · | $529M | $487M |
Баланс 28
| 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 | $834M | $1.10B | $840M | $688M | $1.92B | $2.30B | $827M | $942M | $884M | $1.27B | $1.64B | $1.22B | $1.12B | $1.19B | $1.03B | $1.22B | |
| Receivables | $3.92B | $3.69B | $3.75B | $3.70B | $3.57B | $3.43B | $3.60B | $3.61B | $3.65B | · | $3.46B | $3.50B | $3.36B | · | $3.10B | $3.19B | |
| Inventory | $669M | $613M | $640M | $602M | $586M | $557M | $625M | $605M | $593M | · | $624M | $640M | $642M | · | $603M | $596M | |
| Other Current Assets | $290M | $405M | $577M | $632M | $671M | $679M | $663M | $335M | $291M | · | $301M | $326M | $320M | · | $441M | $527M | |
| Current Assets | $6.46B | $6.50B | $6.61B | $6.39B | $7.43B | $7.67B | $6.50B | $6.24B | $6.14B | · | $6.75B | $6.42B | $6.15B | · | $5.83B | $6.15B | |
| PP&E (Net) | $744M | $743M | $742M | $732M | $708M | $701M | $721M | $708M | $713M | $727M | $708M | $715M | $719M | $719M | $692M | $724M | |
| PP&E (Gross) | · | $2.00B | · | · | · | $1.89B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $1.28B | $1.26B | $1.27B | $1.25B | $1.20B | $1.19B | $1.26B | $1.23B | $1.24B | · | $1.20B | $1.21B | $1.18B | · | $1.08B | $1.14B | |
| Goodwill | $1.68B | $1.70B | $1.70B | $1.71B | $1.59B | $1.55B | $1.63B | $1.55B | $1.57B | $1.59B | $1.55B | $1.58B | $1.57B | $1.57B | $1.45B | $1.55B | |
| Intangibles | $333M | $343M | $348M | $357M | $326M | $311M | $330M | $330M | $343M | · | $336M | $355M | $360M | · | $346M | $385M | |
| Other Non-current Assets | $367M | $410M | $393M | $390M | $360M | $362M | $361M | $329M | $314M | · | $343M | $347M | $294M | · | $273M | $286M | |
| Total Assets | $10.54B | $10.65B | $10.77B | $10.49B | $11.18B | $11.32B | $10.26B | $9.86B | $9.79B | · | $10.39B | $10.13B | $9.85B | · | $9.34B | $9.91B | |
| Accounts Payable | $1.98B | $2.14B | $1.76B | $1.74B | $1.62B | $1.88B | $1.78B | $1.72B | $1.64B | · | $1.66B | $1.74B | $1.51B | · | $1.52B | $1.62B | |
| Accrued Liabilities | $1.71B | $1.85B | $2.02B | $2.02B | $1.92B | $1.92B | $1.86B | $1.72B | $1.69B | · | $1.73B | $1.78B | $1.68B | · | $1.66B | $1.90B | |
| Short-term Debt | $244M | $215M | $348M | $528M | $40M | $51M | $367M | $356M | $35M | · | $54M | $200M | $107M | · | $103M | $81M | |
| Current Liabilities | $7.72B | $7.66B | $7.07B | $7.25B | $7.89B | $7.75B | $8.10B | $7.89B | $6.32B | · | $6.75B | $7.16B | $6.82B | · | $5.99B | $6.34B | |
| Capital Leases | $400M | $397M | $404M | $375M | $319M | $298M | $286M | $280M | $284M | · | $293M | $308M | $329M | · | $325M | $359M | |
| Deferred Tax | $225M | $223M | $210M | $211M | $217M | $207M | $215M | $206M | $255M | · | $258M | $278M | $278M | · | $244M | $251M | |
| Other Non-current Liabilities | $333M | $329M | $328M | $339M | $386M | $383M | $385M | $388M | $452M | · | $488M | $501M | $546M | · | $550M | $584M | |
| Total Liabilities | $15.98B | $15.92B | $16.06B | $15.70B | $16.17B | $16.04B | $15.04B | $14.74B | $14.61B | · | $15.00B | $14.76B | $14.48B | · | $14.07B | $14.66B | |
| Long-term Debt | $7.57B | $7.74B | $7.74B | $7.22B | $8.37B | $8.27B | $6.90B | $6.83B | $6.85B | · | $7.35B | $6.66B | $6.66B | · | $6.46B | $6.60B | |
| Total Debt | $7.82B | · | $8.08B | $7.75B | $8.41B | · | $7.26B | $7.18B | $6.88B | · | $7.41B | $6.86B | $6.76B | · | $6.56B | $6.68B | |
| Common Stock | $332M | $333M | $320M | $300M | $278M | $265M | $245M | $230M | $210M | · | $198M | $183M | $172M | · | $134M | $121M | |
| Retained Earnings | $-378M | $-440M | $-453M | $-663M | $-889M | $-978M | $-1.15B | $-1.54B | $-1.79B | · | $-2.18B | $-2.42B | $-2.65B | · | $-3.04B | $-3.25B | |
| Treasury Stock | $4.60B | $4.20B | $4.20B | $3.95B | $3.65B | $3.39B | $3.19B | $2.99B | $2.68B | · | $2.15B | $1.93B | $1.75B | · | $1.43B | $1.12B | |
| AOCI | $-1.03B | $-1.09B | $-1.09B | $-1.06B | $-871M | $-745M | $-804M | $-751M | $-756M | · | $-648M | $-689M | $-626M | · | $-580M | $-748M | |
| Stockholders' Equity | $-5.68B | $-5.39B | $-5.42B | $-5.37B | $-5.13B | $-4.85B | $-4.90B | $-5.05B | $-5.02B | · | $-4.79B | $-4.85B | $-4.86B | · | $-4.91B | $-5.00B | |
| Liabilities + Equity | $10.54B | $10.65B | $10.77B | $10.49B | $11.18B | $11.32B | $10.26B | $9.86B | $9.79B | · | $10.39B | $10.13B | $9.85B | · | $9.34B | $9.91B |
Грошовий потік 17
| 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 | $41M | $45M | $44M | $44M | $42M | $48M | $48M | $41M | $44M | $48M | $46M | $52M | $47M | $46M | $48M | $49M | |
| Stock-based Comp | $19M | $17M | $19M | $23M | $21M | $21M | $16M | $20M | $16M | $15M | $15M | $19M | $15M | $26M | $13M | $15M | |
| Deferred Tax | $4M | $-2M | $-28M | $-74M | $0 | $-5M | $-1M | $-41M | $16M | $-27M | $-18M | $-14M | $-2M | $-22M | $0 | $-11M | |
| Amort. of Intangibles | $14M | $15M | $17M | $15M | $15M | $17M | $15M | $15M | $15M | $16M | $17M | $17M | $17M | $18M | $18M | $18M | |
| Restructuring | $7M | $17M | $33M | $37M | $43M | $31M | $9M | $11M | $20M | $31M | $21M | $10M | $5M | $15M | $6M | $25M | |
| Other Non-cash | $9M | · | · | · | $-116M | · | · | · | $-258M | · | · | · | $-113M | · | · | · | |
| Operating Cash Flow | $413M | $817M | $374M | $215M | $190M | $690M | $394M | $308M | $171M | $597M | $306M | $446M | $278M | $464M | $239M | $353M | |
| CapEx | $33M | $45M | $37M | $36M | $34M | $39M | $32M | $24M | $31M | $42M | $34M | $37M | $25M | $34M | $24M | $27M | |
| Investing Cash Flow | $15M | $-30M | $-56M | $-159M | $-161M | $46M | $-113M | $-18M | $-79M | $-51M | $-41M | $-70M | $-21M | $-95M | $72M | $7M | |
| Debt Issued | · | $0 | · | · | · | $1.50B | · | · | · | $0 | · | · | · | $0 | $0 | $0 | |
| Net Debt Issued | $-135M | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Repurchased | $400M | $0 | $248M | $308M | $253M | $207M | $200M | $300M | $300M | $225M | $225M | $175M | $175M | $150M | $300M | $200M | |
| Net Stock Activity | $-400M | · | · | · | $-253M | · | · | · | $-300M | · | · | · | $-175M | · | · | · | |
| Dividends Paid | $163M | $164M | $164M | $164M | $155M | $156M | $155M | $157M | $138M | $139M | $139M | $141M | $120M | $120M | $121M | $122M | |
| Financing Cash Flow | $-694M | $-531M | $-168M | $-1.29B | $-428M | $793M | $-423M | $-212M | $-467M | $-932M | $167M | $-244M | $-341M | $-250M | $-465M | $-2.11B | |
| Net Change in Cash | $-261M | $252M | $150M | $-1.23B | $-392M | $1.49B | $-119M | $64M | $-393M | $-361M | $414M | $106M | $-74M | $153M | $-223M | $-1.81B | |
| Free Cash Flow | $380M | · | · | · | $156M | · | · | · | $140M | · | · | · | $253M | · | · | · |
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 | 15.1% | · | 15.9% | 15.2% | 12.3% | · | 10.2% | 15.8% | 15.8% | · | 16.2% | 15.6% | 15.3% | · | 15.8% | 14.0% | |
| Net Margin | 9.5% | · | 10.1% | 10.9% | 7.2% | · | 15.2% | 11.5% | 10.3% | · | 10.7% | 10.1% | 9.9% | · | 9.7% | 9.2% | |
| Pretax Margin | 13.5% | · | 14.1% | 14.5% | 10.9% | · | 14.4% | 15.1% | 14.5% | · | 15.1% | 14.6% | 14.3% | · | 14.7% | 12.9% | |
| EBITDA Margin | 16.3% | · | 15.9% | 15.2% | 13.5% | · | 10.2% | 15.8% | 17.1% | · | 16.2% | 15.6% | 16.7% | · | 15.8% | 14.0% | |
| ROA | 3.1% | · | 3.6% | 3.9% | 2.3% | · | 5.2% | 4.2% | 3.6% | · | 3.8% | 3.8% | 3.1% | · | 3.3% | 3.1% | |
| ROE | -6.3% | · | -7.2% | -7.5% | -4.8% | · | -11.2% | -8.4% | -7.1% | · | -7.8% | -7.6% | -6.7% | · | -7.4% | -7.2% | |
| ROIC | 18.5% | · | 16.6% | 18.6% | 8.8% | · | 16.7% | 22.1% | 21.9% | · | 16.2% | 21.7% | 19.8% | · | 22.8% | 22.3% |
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 | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 0.8 | 0.8 | 1.0 | · | 1.0 | 0.9 | 0.9 | · | 1.0 | 1.0 | |
| Quick Ratio | 0.6 | · | 0.7 | 0.6 | 0.7 | · | 0.5 | 0.6 | 0.7 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.7 | |
| Debt / Equity | -1.4 | · | -1.5 | -1.4 | -1.6 | · | -1.5 | -1.4 | -1.4 | · | -1.5 | -1.4 | -1.4 | · | -1.3 | -1.3 | |
| LT Debt / Equity | -1.2 | · | -1.4 | -1.3 | -1.4 | · | -1.1 | -1.1 | -1.4 | · | -1.4 | -1.3 | -1.3 | · | -1.3 | -1.3 |
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 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.3 | |
| Receivables Turnover | 1.0 | · | 1.0 | 1.0 | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 1.1 |
Оцінка (TTM) 5
| 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 | $14.20B | · | $14.18B | $14.09B | $13.94B | · | $14.11B | $14.28B | $14.03B | · | $13.93B | $13.90B | $13.59B | · | $13.87B | $14.22B | |
| Net Income TTM | $1.35B | · | $1.55B | $1.59B | $1.55B | · | $1.68B | $1.52B | $1.44B | · | $1.41B | $1.35B | $1.29B | · | $1.29B | $1.29B | |
| P/E | 22.5 | · | 23.5 | 25.0 | 26.9 | · | 25.2 | 26.1 | 28.7 | · | 23.8 | 27.6 | 27.7 | · | 21.1 | 23.4 | |
| Earnings Yield | 4.4% | · | 4.2% | 4.0% | 3.7% | · | 4.0% | 3.8% | 3.5% | · | 4.2% | 3.6% | 3.6% | · | 4.8% | 4.3% | |
| Payout Ratio | 47.9% | · | · | · | 63.8% | · | · | · | 39.1% | · | · | · | 36.2% | · | · | · |
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 | $14.43B | $14.26B | $14.21B | $13.69B | $14.30B |
| Операційна маржа % | 14.8% | 14.1% | 15.4% | 14.9% | 14.7% |
| Чистий прибуток | $1.38B | $1.65B | $1.41B | $1.25B | $1.25B |
| Розбавлений EPS | $3.50 | $4.07 | $3.39 | $2.96 | $2.89 |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | -1.5 | -1.7 | -1.4 | -1.4 | -2.0 |
| Поточний коефіцієнт | 0.8 | 1.0 | 1.0 | 0.9 | 1.3 |
| Коефіцієнт швидкої ліквідності | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $1.44B | $1.44B | $1.49B | $1.45B | $1.59B |
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.