WM Waste Management, Inc. Common Stock
关于 Waste Management, Inc. Common Stock 公司概况(来自维基百科)
Waste Management, Inc., doing business as WM or WV, is a waste management company operating in North America. Founded in 1968, the company is headquartered in the Bank of America Tower in Houston, Texas.
阅读更多
Waste Management, Inc., doing business as WM or WV, is a waste management company operating in North America. Founded in 1968, the company is headquartered in the Bank of America Tower in Houston, Texas.
The company's network includes 337 transfer stations, 254 active landfills, 97 recycling plants, 135 landfill gas utilization projects, and six power plants. WM serves approximately 21 million residential, industrial, municipal, and commercial customers across the United States, Canada, and Puerto Rico. The company operates the industry's largest trucking fleet, with 26,000 collection and transfer vehicles. WM and its largest competitor, Republic Services, Inc., manage more than half of the garbage collection in the United States.
History
In 1893, Dutch immigrant Harm Huizenga began a garbage hauling business in Chicago, charging $1.25 per wagon. In 1968, his grandson Wayne Huizenga, along with Dean Buntrock and Larry Beck, founded Waste Management, Inc. and expanded by acquiring many of the smaller garbage collection services across the country. The company went public in 1971 and reached $82 million in revenue by 1972. At that time, it served 60,000 commercial and industrial accounts and 600,000 residential customers across 19 states and two Canadian provinces. In the 1980s, Waste Management became the largest waste hauler in the United States after acquiring Service Corporation of America (SCA).
From 1992 to 1997, executive officers at Waste Management, Inc. engaged in widespread accounting manipulation to artificially inflate the company's financial performance. This systematic effort involved mismanaged expense reports, such as refusing to write off costs from failed projects and improperly capitalizing various operating costs. The executives further distorted the balance sheet by establishing inflated environmental reserves during acquisitions to offset unrelated expenses, failing to set aside sufficient funds for income taxes, and manipulating depreciation schedules for equipment like garbage trucks. Additional tactics included assigning arbitrary salvage values to assets and utilizing "netting" and "geography" entries to obscure hundreds of millions of dollars in expenses behind unrelated gains or different income statement line items. Although leadership was accused of forcing the financial statements to meet desired targets, the top officers eventually settled with the federal government for $30.8 million in 2005 without admitting to any wrongdoing.
When a new CEO took charge of the company in 1997, he ordered a review of the company's accounting practices. In 1998 Waste Management restated its 1992–1997 earnings by $1.7 billion, making it the largest restatement in history.
In 1998, Waste Management merged with USA Waste Services, Inc. USA Waste Services CEO John E. Drury retained the chairmanship and CEO position of the combined company. Waste Management then relocated its headquarters from Chicago to Houston. The merged company retained the Waste Management brand. In late 1999, John Drury stepped down as chairman due to brain surgery. Rodney R. Proto then took the position of chairman and CEO. That year also brought trouble for the newly expanded company in the form of an accounting scandal.
In November 1999, a new CEO was appointed to oversee the company's recovery. The company has since implemented new technologies, safety standards, and operational practices.
On July 14, 2008, Waste Management made a $34 per share all-cash bid to acquire Republic Services, Inc., later raising it to $37 per share. Republic Services rejected both bids. On October 13, 2008, Waste Management withdrew the offer, citing financial market turmoil.
In 2015, Winters Brothers assumed all of WM's operations in Connecticut and New York (excluding New York City) and continues to service these regions under contract with the company.
In February 2022, CEO Jim Fish announced the company would shorten its trade name to "WM". This rebranding was intended to reflect a shift toward sustainability and environmental services, such as compressed natural gas and landfill gas utilization.
In May 2024, WM announced a $7.2 billion deal to acquire Stericycle, an Illinois-based medical waste and paper shredding company. The acquisition was completed in November 2024.
Recycling
As of 2023, WM operated 97 recycling facilities. WM has also participated in recycling-focused initiatives with other companies:
LG Electronics for electronic waste recycling
Live Nation Entertainment for recycling at sports and music venues
PepsiCo for beverage container recycling
Valero Energy for waste-to-fuel conversion technology
Enerkem for converting waste to ethanol
International
In 2009, Waste Management purchased a 40-percent stake in Shanghai Environment Group Co. Ltd. (SEG), a wholly owned subsidiary of Shanghai Chengtou Holding Co. Ltd. SEG sought the investment in order to benefit from Waste Management's experience in the waste disposal field, as well as improve their technology for waste disposal.
Corporate issues
1995 lawsuit
Shareholders sued Wheelabrator Technologies's (WTI) board of directors for breach of their fiduciary duty, challenging the merger of WTI into Waste Management. In 1995, the case, In re Wheelabrator Technologies, Inc. Shareholders Litigation, came before the Court of Chancery of Delaware on an appeal regarding the Board's motion for summary judgment. The shareholders argued the Board breached their duty of care because there was not sufficient process, they didn't look at alternative transactions, didn't consider information regarding waste's legal liabilities, they didn't appoint a committee of independent directors to negotiate the merger, and they didn't adequately consider the terms of the merger; they breached their duty of loyalty, and; they breached their duty to disclose relevant information regarding the merger. Ultimately, the court dismissed the duty of disclosure claim but allowed the duty of loyalty claim to a degree. In regards to the duty of loyalty claim, the court disagreed with both the shareholders and the Board. It labelled the merger as an interested transaction, not a controlled shareholder transaction, so the business judgment rule applies and the burden to prove waste is on the shareholders.
Accounting improprieties
Revelations of irregular accounting led to a major drop in stock price and to the replacement of top executives after a new CEO ordered a review of the company's accounting practices in 1998. Waste Management's shareholders lost more than $6 billion in the market value of their investments when the stock price plummeted by more than 33%. The company had augmented the depreciation time length for their property, plant, and equipment, artificially inflating the company's after-tax profits by US$1.7 billion. On July 8, 1999, a class action lawsuit was filed against WMI and certain officers for issuing false statements. Waste Management paid US$457 million to settle a shareholder class-action suit in 2003. The SEC fined Waste Management's independent auditor, Arthur Andersen, US$7 million for its role.
ERP software implementation failure
In 2005, Waste Management entered into a software licensing agreement (SLA) with SAP AG. Under the agreement, SAP and its wholly owned subsidiary, Tomorrow Now, were to implement SAP's enterprise resource planning software. The implementation began when an eight-month pilot program was established in Waste Management's New Mexico market area, the market-share area at the time. This initial implementation was to be followed in two months with a company-wide implementation from Waste Management's headquarters in Houston, Texas.
In December 2007, Waste Management ended their ERP implementation effort. Waste Management characterized the ERP implementation as non-functional. An SAP sponsored "Solution Review" determined that a customized ERP, based upon an updated SAP ERP, would need to be made in order to accommodate a company-wide implementation.
Waste Management sued SAP for the US$100 million to recover the funds it had spent on the failed ERP implementation. In the lawsuit, Waste Management accused SAP of fraud and deception. SAP countered that Waste Management failed to present knowledgeable workers and accurate business models and failed to migrate data from legacy systems. The suit concluded in 2010 under confidential terms and a one-time payment from SAP to Waste Management disclosed to the SEC.
Labor relations
In 2007, Waste Management locked out Teamsters at its largest hauling operation in Alameda County, CA. The lockout lasted a little less than a month and put 900 members of the Teamsters, ILWU, and Machinists Union on picket lines and raised concerns over sanitary impact on the affected communities. The lockout was stopped when affected communities started legal actions against Waste Management. According to Waste Management officials, the company worked over three months to negotiate an agreement fair to both Waste Management and the union. The union did not want to negotiate over the company's proposals and refused to offer their own proposal unless Waste Management agreed to withdraw all proposals from the table. Oakland's City Council reached a settlement with Waste Management over the dispute in March, 2008. The company rebated more than $3 million to customers and Oakland customers received additional services over the next five years.
Environmental policy and record
In 1990, the board of Waste Management adopted an environmental policy, including a policy of no-net-loss of biodiversity on the company's properties. Waste Management also took positions around that time supporting legislation on hazardous waste reduction (1988), waste export control (1989), and protection of endangered species (1992).
Waste Management's operations consist of environmental protection, groundwater protection, environmental engineering, and air and gas management. Waste Management currently operates ten full-scale waste treatment landfill projects in the U.S. and Canada. As a member of the Chicago Climate Exchange (CCX), Waste Management made a commitment during the pilot phase to reduce its greenhouse gas emissions by four percent below the average of its 1998–2001 baseline by 2006. They have also replaced nearly 500 diesel-fueled trucks with vehicles that run on 100 percent natural gas. These new garbage and recycling trucks comprise one of the nation's largest fleets of heavy-duty trucks powered exclusively by natural gas.
In November 2009, at Waste Management's Altamont Landfill, a new plant began producing 13,000 gallons a day of LNG fuel from methane gas from the landfill that had fueled an electric power plant since 1969. Waste Management has said that the plant, announced in April 2008, and built and operated by The Linde Group with state funding, is the world's largest facility to convert landfill gas into vehicle fuel.
Waste Management works with environmental groups in the U.S. to set aside land to create and manage wetlands and wildlife habitats. The company's landfills currently provide approximately 21,000 acres (85 km2) of protected land for wildlife; 73 landfills are certified by the Wildlife Habitat Council.
In May 2011, Waste Management's Wheelabrator division agreed to pay a record $7.5 million settlement with the Commonwealth of Massachusetts for a host of environmental violations at its plants in North Andover, Saugus, and Millbury, Massachusetts. The settlement was announced on May 2, 2011, by the Massachusetts Department of Environmental Protection and Attorney General Martha Coakley's office.
Financial restatements
On November 14, 1997, the company reclassified or adjusted certain items in its financial statements for 1996 and the first nine months of 1997.
On August 3, 1999, the company would have to restate first-quarter results downward, partly because of changes in the value of landfills and other
assets in connection with its acquisition last year of Wheelabrator Technologies Inc.
来源:维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
WM 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
WM 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
10年表现 收入、净利润、利润率和每股收益趋势
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
盈利能力 毛利率、营业利润率和净利率;股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
财务健康 债务、流动性、偿付能力 — 资产负债表强度
成长 营收、每股收益 (EPS) 和净利润增长:同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
资本效率 资产周转率、库存周转率、应收账款周转率
股息 收益率、派息率、股息历史、5年CAGR
| 除息日 | 金额 |
|---|---|
| 2026年6月5日 | $0.9450 |
| 2026年3月13日 | $0.9450 |
| 2025年12月5日 | $0.8250 |
| 2025年9月12日 | $0.8250 |
| 2025年6月6日 | $0.8250 |
| 2025年3月14日 | $0.8250 |
| 2024年12月6日 | $0.7500 |
| 2024年9月13日 | $0.7500 |
| 2024年6月7日 | $0.7500 |
| 2024年3月14日 | $0.7500 |
| 2023年11月30日 | $0.7000 |
| 2023年9月7日 | $0.7000 |
| 2023年6月1日 | $0.7000 |
| 2023年3月9日 | $0.7000 |
| 2022年12月1日 | $0.6500 |
| 2022年9月8日 | $0.6500 |
| 2022年6月2日 | $0.6500 |
| 2022年3月16日 | $0.6500 |
| 2021年12月2日 | $0.5750 |
| 2021年9月2日 | $0.5750 |
WM 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
- 强烈买入 12 30.8%
- 买入 16 41.0%
- 持有 11 28.2%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
25 位分析师 · 2026-08-22收益历史 每股收益实际值 vs 预估值,惊喜%,达标率,下次财报日期
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $2.02 | $2.04 | -0.02% |
| 2026年3月31日 | $1.81 | $1.79 | 0.02% |
| 2025年12月31日 | $1.93 | $2.00 | -0.07% |
| 2025年9月30日 | $1.98 | $2.08 | -0.10% |
| 2025年6月30日 | $1.92 | $1.95 | -0.03% |
| 2025年3月31日 | $1.67 | $1.67 | 0.00% |
同行比较(GICS 子行业) 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| WM | $88.52B | 32.8 | 14.2% | 10.7% | 29.7% | — |
| RSG | — | 30.9 | 3.3% | 11.2% | 18.3% | — |
| VLTO | $24.79B | 26.5 | 6.0% | 17.1% | 36.5% | 60.0% |
| ROL | $28.88B | 55.1 | 11.0% | 14.0% | 37.4% | — |
| CLH | $12.40B | 32.2 | 2.4% | 6.5% | 14.3% | — |
| TTEK | $8.71B | 35.8 | 4.7% | 4.6% | 13.7% | 17.7% |
| CWST | — | 816.2 | 17.9% | 0.43% | 0.50% | — |
| ABM | $2.59B | 16.6 | 4.6% | 1.9% | 9.1% | — |
| BV | $1.27B | 103.1 | -3.4% | 2.1% | 4.4% | 23.3% |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.20B | $22.06B | $20.43B | $19.70B | $17.93B | $15.22B | $15.46B | $14.91B | $14.48B | $13.61B | $12.96B | $14.00B | |
| Cost of Revenue | $15.01B | $13.38B | $12.61B | $12.29B | $11.11B | $9.34B | $9.50B | $9.25B | $9.02B | $8.49B | $8.23B | $9.00B | |
| SG&A Expense | $2.72B | $2.26B | $1.93B | $1.94B | $1.86B | $1.73B | $1.63B | $1.45B | $1.47B | $1.41B | $1.34B | $1.48B | |
| Operating Expenses | $20.90B | $18.00B | $16.85B | $16.33B | $14.97B | $12.78B | $12.75B | $12.12B | $11.85B | $11.31B | $10.92B | $11.70B | |
| Operating Income | $4.31B | $4.06B | $3.58B | $3.37B | $2.96B | $2.43B | $2.71B | $2.79B | $2.64B | $2.30B | $2.04B | $2.30B | |
| Other Non-op | $20M | $-11M | $6M | $-2M | $5M | $5M | $-50M | $2M | $-8M | $-54M | $-7M | $-29M | |
| Pretax Income | $3.43B | $3.46B | $3.02B | $2.92B | $2.35B | $1.89B | $2.10B | $2.38B | $2.19B | $1.82B | $1.06B | $1.75B | |
| Income Tax | $717M | $713M | $745M | $678M | $532M | $397M | $434M | $453M | $242M | $642M | $308M | $413M | |
| Net Income | $2.71B | $2.75B | $2.30B | $2.24B | $1.82B | $1.50B | $1.67B | $1.93B | $1.95B | $1.18B | $753M | $1.30B | |
| EPS (Basic) | $6.72 | $6.84 | $5.69 | $5.42 | $4.32 | $3.54 | $3.93 | $4.49 | $4.44 | $2.66 | $1.66 | $2.80 | |
| EPS (Diluted) | $6.70 | $6.81 | $5.66 | $5.39 | $4.29 | $3.52 | $3.91 | $4.45 | $4.41 | $2.65 | $1.65 | $2.79 | |
| Shares (Basic) | 402,700,000 | 401,500,000 | 404,900,000 | 412,800,000 | 420,400,000 | 423,000,000 | 424,600,000 | 429,100,000 | 438,800,000 | 443,500,000 | 452,700,000 | 462,600,000 | |
| Shares (Diluted) | 404,200,000 | 403,400,000 | 406,900,000 | 415,000,000 | 422,900,000 | 425,100,000 | 427,500,000 | 432,200,000 | 441,900,000 | 446,500,000 | 455,900,000 | 465,600,000 | |
| EBITDA | $7.17B | $6.33B | $5.65B | $5.40B | · | $4.11B | $4.28B | $4.27B | $4.01B | $3.60B | $3.29B | $3.59B |
资产负债表 25
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $201M | $414M | $458M | $351M | $118M | $553M | $3.56B | $61M | $22M | $32M | $39M | $1.31B | |
| Receivables | $3.44B | $3.27B | $2.63B | $2.46B | $2.28B | $2.10B | $1.95B | $1.93B | $1.80B | $1.70B | $1.55B | $1.59B | |
| Other Current Assets | $429M | $467M | $303M | $284M | $270M | $239M | $223M | $207M | $202M | $122M | $120M | $176M | |
| Current Assets | $4.91B | $4.77B | $3.80B | $3.55B | $3.07B | $3.54B | $6.21B | $2.65B | $2.69B | $2.38B | $2.35B | $3.53B | |
| PP&E (Net) | · | · | · | · | · | · | $12.89B | $11.94B | $11.56B | $10.95B | $10.66B | $10.66B | |
| PP&E (Gross) | $45.47B | $43.12B | $39.79B | $37.35B | $34.96B | $33.48B | $31.55B | $30.21B | $29.26B | $28.10B | $27.09B | $26.62B | |
| Accum. Depreciation | $25.10B | $23.78B | $22.83B | $21.63B | $20.54B | $19.34B | $18.66B | $18.26B | $17.70B | $17.15B | $16.42B | $15.97B | |
| Goodwill | $13.88B | $13.44B | $9.25B | $9.32B | $9.03B | $8.99B | $6.53B | $6.43B | $6.25B | $6.21B | $5.98B | $5.74B | |
| Intangibles | $3.77B | $4.19B | $759M | $827M | $898M | $1.02B | $521M | $572M | $547M | $591M | $477M | $440M | |
| Other Non-current Assets | $1.61B | $1.57B | $1.01B | $1.02B | $903M | $866M | $792M | $359M | $264M | $302M | $536M | $526M | |
| Total Assets | $45.84B | $44.57B | $32.82B | $31.37B | $29.10B | $29.34B | $27.74B | $22.65B | $21.83B | $20.86B | $20.37B | $21.25B | |
| Accounts Payable | $1.87B | $2.05B | $1.71B | $1.77B | $1.38B | $1.12B | $1.06B | $1.04B | $1.04B | $799M | $721M | $740M | |
| Accrued Liabilities | $2.21B | $2.18B | $1.60B | $1.62B | $1.43B | $1.34B | $1.33B | $1.12B | $980M | $1.08B | $1.06B | $1.18B | |
| Current Liabilities | $5.52B | $6.26B | $4.23B | $4.39B | $4.08B | $3.55B | $3.14B | $3.11B | $3.26B | $2.79B | $2.51B | $3.48B | |
| Capital Leases | $845M | $878M | $452M | $460M | $459M | $453M | $366M | · | · | · | · | · | |
| Deferred Tax | $3.16B | $2.81B | $1.83B | $1.73B | $1.69B | $1.81B | $1.41B | $1.29B | $1.25B | $1.48B | $1.39B | $1.34B | |
| Other Non-current Liabilities | $1.69B | $1.65B | $1.09B | $1.11B | $1.12B | $1.05B | $912M | $553M | $755M | $695M | $839M | $709M | |
| Total Liabilities | $35.84B | $36.31B | $25.93B | $24.50B | $21.97B | $21.89B | $20.67B | $16.37B | $15.79B | $15.54B | $15.00B | $15.41B | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Retained Earnings | $17.23B | $15.86B | $14.33B | $13.17B | $12.00B | $11.16B | $10.59B | $9.80B | $8.59B | $7.39B | $6.94B | $6.89B | |
| Treasury Stock | $12.91B | $12.99B | $12.75B | $11.57B | $10.07B | $8.88B | $8.57B | $8.43B | $7.52B | $6.87B | $6.30B | $5.64B | |
| AOCI | $-10M | $-115M | $-37M | $-69M | $17M | $39M | $-8M | $-87M | $8M | $-80M | $-127M | $23M | |
| Stockholders' Equity | $9.99B | $8.25B | $6.90B | $6.85B | $7.12B | $7.45B | $7.07B | $6.28B | $6.02B | $5.30B | $5.34B | $5.87B | |
| Liabilities + Equity | $45.84B | $44.57B | $32.82B | $31.37B | $29.10B | $29.34B | $27.74B | $22.65B | $21.83B | $20.86B | $20.37B | $21.30B | |
| Shares Outstanding | 630,282,000 | 630,282,000 | 401,500,000 | 630,282,000 | 630,282,000 | 630,282,000 | 630,282,000 | 424,000,000 | 433,300,000 | 439,300,000 | 447,200,000 | 458,500,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.86B | $2.27B | $2.07B | $2.04B | $2.00B | $1.67B | $1.57B | $1.48B | $1.38B | $1.30B | $1.25B | $1.29B | |
| Stock-based Comp | $169M | $118M | $93M | $84M | $108M | $94M | $86M | $89M | $101M | $90M | $72M | $65M | |
| Deferred Tax | $363M | $124M | $83M | $49M | $-77M | $165M | $100M | $25M | $-251M | $73M | $30M | $-118M | |
| Amort. of Intangibles | $421M | $180M | $129M | $129M | $143M | $107M | $106M | $101M | $96M | $100M | $76M | · | |
| Restructuring | $51M | $4M | $5M | $1M | $8M | $9M | $6M | $4M | · | $4M | $15M | $82M | |
| Other Non-cash | $-60M | $135M | $168M | $127M | · | $-23M | $444M | $54M | $5M | $314M | $399M | $-246M | |
| Operating Cash Flow | $6.04B | $5.39B | $4.72B | $4.54B | $4.34B | $3.40B | $3.87B | $3.57B | $3.18B | $3.00B | $2.53B | $2.33B | |
| CapEx | $3.23B | $3.23B | $2.90B | $2.59B | $1.90B | $1.58B | $1.81B | $1.67B | $1.57B | $1.35B | $1.23B | $1.18B | |
| Investing Cash Flow | $-3.57B | $-10.60B | $-3.09B | $-3.06B | $-1.89B | $-4.85B | $-2.38B | $-2.17B | $-1.62B | $-1.93B | $-1.61B | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | $-427M | · | |
| Stock Repurchased | · | $262M | $1.30B | $1.50B | $1.35B | $402M | $248M | $1.00B | $750M | $725M | $600M | $600M | |
| Net Stock Activity | · | $-262M | $-1.30B | $-1.50B | · | $-402M | $-248M | $-1.00B | $-750M | $-725M | $-600M | $-600M | |
| Dividends Paid | $1.33B | $1.21B | $1.14B | $1.08B | $970M | $927M | $876M | $802M | $750M | $726M | $695M | $693M | |
| Financing Cash Flow | $-2.67B | $5.16B | $-1.52B | $-1.22B | $-2.90B | $-1.56B | $1.96B | $-1.51B | $-1.36B | $-1.08B | $-2.19B | · | |
| Net Change in Cash | $-190M | $-65M | $107M | $251M | $-454M | $-3.00B | $3.46B | $-110M | $199M | $-10M | $-1.27B | $1.25B | |
| Taxes Paid | $494M | $645M | $633M | $736M | $370M | $422M | $292M | $349M | $562M | $442M | $419M | · | |
| Free Cash Flow | $2.82B | $2.16B | $1.82B | $1.73B | · | $1.82B | $2.06B | $1.90B | $1.61B | $1.61B | $1.27B | $1.18B |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 17.1% | 18.4% | 17.5% | 17.1% | · | 16.0% | 17.5% | 18.7% | 18.2% | 16.9% | 15.8% | 16.4% | |
| Net Margin | 10.7% | 12.4% | 11.3% | 11.4% | · | 9.8% | 10.8% | 12.9% | 13.5% | 8.7% | 5.8% | 9.6% | |
| Pretax Margin | 13.6% | 15.7% | 14.8% | 14.8% | · | 12.4% | 13.6% | 15.9% | 15.1% | 13.4% | 8.2% | 12.5% | |
| EBITDA Margin | 28.4% | 28.7% | 27.6% | 27.4% | · | 27.0% | 27.7% | 28.6% | 27.7% | 26.4% | 25.4% | 25.7% | |
| ROA | 6.0% | 7.1% | 7.2% | 7.4% | · | 5.2% | 6.6% | 8.7% | 9.1% | 5.7% | 3.6% | 6.1% | |
| ROE | 29.7% | 36.2% | 33.5% | 32.0% | · | 20.6% | 25.0% | 31.3% | 34.4% | 22.2% | 13.4% | 23.1% | |
| ROIC | 34.1% | 39.1% | 39.0% | 37.7% | · | 25.8% | 30.4% | 36.0% | 39.0% | 28.1% | 27.1% | 29.9% |
流动性与偿付能力 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.8 | 0.9 | 0.8 | · | 1.0 | 2.0 | 0.9 | 0.8 | 0.9 | 0.9 | 1.0 | |
| Quick Ratio | 0.7 | 0.6 | 0.7 | 0.6 | · | 0.7 | 1.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.7 | · | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | |
| Receivables Turnover | 7.5 | 7.5 | 8.0 | 8.3 | · | 7.5 | 8.0 | 8.0 | 8.3 | 8.4 | 8.3 | 8.5 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.2% | 8.0% | 3.7% | 9.8% | 17.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.6% | 7.2% | 10.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -1.6% | 20.3% | 5.0% | 25.6% | 21.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 7.5% | 16.7% | 17.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 13.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -1.4% | 19.2% | 2.9% | 23.2% | 21.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 6.6% | 14.8% | 15.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 12.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 7.5% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 12
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $25.20B | $22.06B | $20.43B | $19.70B | $17.93B | $15.22B | $15.46B | $14.91B | $14.48B | $13.61B | $12.96B | $14.00B | |
| Net Income TTM | $2.71B | $2.75B | $2.30B | $2.24B | $1.82B | $1.50B | $1.67B | $1.93B | $1.95B | $1.18B | $753M | $1.30B | |
| Market Cap | $88.52B | $81.02B | $71.91B | $63.99B | · | $49.86B | $48.35B | $37.73B | $37.39B | $31.15B | $23.87B | $23.53B | |
| P/E | 32.8 | 29.6 | 31.6 | 29.1 | 38.9 | 33.5 | 29.1 | 20.0 | 19.6 | 26.8 | 32.3 | 18.4 | |
| P/S | 3.5 | 3.7 | 3.5 | 3.2 | · | 3.3 | 3.1 | 2.5 | 2.6 | 2.3 | 1.8 | 1.7 | |
| P/B | 8.9 | 9.8 | 10.4 | 9.3 | · | 6.7 | 6.8 | 6.0 | 6.2 | 5.9 | 4.5 | 4.0 | |
| P / Cash Flow | 14.6 | 15.0 | 15.2 | 14.1 | · | 14.7 | 12.5 | 10.6 | 11.8 | 10.5 | 9.6 | 10.1 | |
| P / FCF | 31.4 | 37.5 | 39.4 | 37.1 | · | 27.4 | 23.5 | 19.9 | 23.2 | 19.3 | 18.8 | 19.9 | |
| Dividend Yield | 1.5% | 1.5% | 1.6% | 1.7% | · | 1.9% | 1.8% | 2.1% | 2.0% | 2.3% | 2.9% | 2.9% | |
| Earnings Yield | 3.0% | 3.4% | 3.2% | 3.4% | 2.6% | 3.0% | 3.4% | 5.0% | 5.1% | 3.7% | 3.1% | 5.4% | |
| Payout Ratio | 49.3% | 44.1% | 49.3% | 48.1% | · | 62.0% | 52.5% | 41.7% | 38.5% | 61.4% | 92.4% | 51.8% | |
| Annual Payout | $1.33B | $1.21B | $1.14B | $1.08B | $970M | $927M | $876M | $802M | $750M | $726M | $695M | $693M |
损益表 14
| 指标 | 趋势 | 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 | $6.68B | $6.23B | $6.31B | $6.44B | $6.43B | $6.02B | $5.89B | $5.61B | $5.40B | $5.16B | $5.22B | $5.20B | $5.12B | $4.89B | $4.93B | $5.08B | |
| Cost of Revenue | $3.96B | $3.69B | $3.69B | $3.83B | $3.80B | $3.61B | $3.55B | $3.40B | $3.29B | $3.14B | $3.15B | $3.19B | $3.19B | $3.09B | $3.09B | $3.16B | |
| SG&A Expense | $683M | $707M | $674M | $665M | $696M | $687M | $747M | $525M | $501M | $491M | $513M | $470M | $467M | $476M | $487M | $473M | |
| Operating Expenses | $5.43B | $5.11B | $5.16B | $5.45B | $5.28B | $5.00B | $4.97B | $4.49B | $4.39B | $4.14B | $4.43B | $4.18B | $4.17B | $4.07B | $4.17B | $4.13B | |
| Operating Income | $1.25B | $1.11B | $1.16B | $989M | $1.15B | $1.01B | $919M | $1.12B | $1.01B | $1.02B | $785M | $1.02B | $944M | $825M | $765M | $942M | |
| Other Non-op | $4M | $3M | $4M | $7M | $9M | $7M | $-18M | $6M | $-1M | $2M | $6M | $-4M | $2M | $2M | $5M | $-6M | |
| Pretax Income | $1.02B | $891M | $935M | $775M | $928M | $788M | $700M | $995M | $894M | $869M | $644M | $872M | $809M | $696M | $643M | $828M | |
| Income Tax | $238M | $168M | $193M | $172M | $201M | $151M | $102M | $235M | $214M | $162M | $175M | $210M | $196M | $164M | $143M | $189M | |
| Net Income | $785M | $723M | $742M | $603M | $726M | $637M | $598M | $760M | $680M | $708M | $493M | $663M | $615M | $533M | $499M | $639M | |
| EPS (Basic) | $1.96 | $1.79 | $1.84 | $1.50 | $1.80 | $1.58 | $1.49 | $1.89 | $1.70 | $1.76 | $1.22 | $1.64 | $1.52 | $1.31 | $1.21 | $1.55 | |
| EPS (Diluted) | $1.95 | $1.79 | $1.83 | $1.49 | $1.80 | $1.58 | $1.49 | $1.88 | $1.69 | $1.75 | $1.22 | $1.63 | $1.51 | $1.30 | $1.21 | $1.54 | |
| Shares (Basic) | 401,500,000 | 403,200,000 | -805,200,000 | 403,000,000 | 402,600,000 | 402,300,000 | -803,000,000 | 401,500,000 | 401,300,000 | 401,700,000 | -812,400,000 | 404,000,000 | 405,900,000 | 407,400,000 | -829,300,000 | 412,000,000 | |
| Shares (Diluted) | 402,400,000 | 404,400,000 | -808,300,000 | 404,300,000 | 404,300,000 | 403,900,000 | -806,500,000 | 403,200,000 | 403,200,000 | 403,500,000 | -815,700,000 | 405,900,000 | 407,700,000 | 409,000,000 | -833,500,000 | 414,300,000 | |
| EBITDA | $1.25B | $1.85B | · | $1.72B | $1.86B | $1.67B | · | $1.68B | $1.55B | $1.53B | · | $1.54B | $1.47B | $1.33B | · | $1.45B |
资产负债表 24
| 指标 | 趋势 | 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 | $557M | $158M | $201M | $175M | $440M | $216M | $414M | $614M | $172M | $322M | $458M | $150M | $144M | $257M | $351M | $137M | |
| Receivables | $3.50B | $3.37B | $3.44B | $3.40B | $3.41B | $3.26B | $3.27B | $2.84B | $2.73B | $2.53B | · | $2.65B | $2.58B | $2.42B | · | $2.45B | |
| Other Current Assets | $402M | $451M | $429M | $424M | $389M | $433M | $467M | $336M | $1.10B | $333M | · | $320M | $320M | $336M | · | $292M | |
| Current Assets | $5.40B | $4.81B | $4.91B | $4.84B | $4.98B | $4.46B | $4.77B | $4.26B | $4.44B | $3.53B | · | $3.56B | $3.48B | $3.37B | · | $3.26B | |
| PP&E (Gross) | · | · | $45.47B | · | · | · | $43.12B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $25.43B | $25.45B | $25.10B | $24.78B | $24.48B | $24.10B | $23.78B | $23.62B | $23.31B | $23.14B | · | $22.70B | $22.40B | $22.03B | · | $21.44B | |
| Goodwill | $14.00B | $13.87B | $13.88B | $13.89B | $13.89B | $13.53B | $13.44B | $9.82B | $9.36B | $9.25B | $9.25B | $9.40B | $9.40B | $9.34B | $9.32B | $9.09B | |
| Intangibles | $3.64B | $3.66B | $3.77B | $3.87B | $3.96B | $4.01B | $4.19B | $742M | $753M | $728M | · | $779M | $809M | $823M | · | $847M | |
| Other Non-current Assets | $1.58B | $1.61B | $1.61B | $1.60B | $1.56B | $1.56B | $1.57B | $995M | $1.01B | $1.01B | · | $1.00B | $986M | $1.00B | · | $929M | |
| Total Assets | $46.44B | $45.70B | $45.84B | $45.61B | $45.72B | $44.49B | $44.57B | $34.73B | $34.00B | $32.67B | · | $31.93B | $31.61B | $31.29B | · | $29.84B | |
| Accounts Payable | $1.99B | $1.80B | $1.87B | $2.08B | $2.02B | $1.90B | $2.05B | $1.85B | $1.78B | $1.62B | · | $1.74B | $1.63B | $1.51B | · | $1.49B | |
| Accrued Liabilities | $2.11B | $1.94B | $2.21B | $2.08B | $2.14B | $1.81B | $2.18B | $1.65B | $1.52B | $1.41B | · | $1.60B | $1.54B | $1.43B | · | $1.50B | |
| Current Liabilities | $5.95B | $5.15B | $5.52B | $5.74B | $5.82B | $5.35B | $6.26B | $4.78B | $4.14B | $3.95B | · | $4.22B | $4.25B | $3.86B | · | $3.83B | |
| Capital Leases | · | · | $845M | · | · | · | $878M | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $3.31B | $3.27B | $3.16B | $3.02B | $2.87B | $2.84B | $2.81B | $1.88B | $1.83B | $1.88B | · | $1.81B | $1.78B | $1.78B | · | $1.63B | |
| Other Non-current Liabilities | $1.65B | $1.71B | $1.69B | $1.71B | $1.70B | $1.68B | $1.65B | $1.15B | $1.15B | $1.08B | · | $1.08B | $1.07B | $1.08B | · | $1.12B | |
| Total Liabilities | $36.52B | $35.68B | $35.84B | $36.09B | $36.52B | $35.84B | $36.31B | $26.76B | $26.55B | $25.59B | · | $24.97B | $24.69B | $24.48B | · | $22.83B | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | · | $6M | $6M | $6M | · | $6M | |
| Retained Earnings | $17.98B | $17.57B | $17.23B | $16.82B | $16.55B | $16.16B | $15.86B | $15.56B | $15.10B | $14.74B | · | $14.12B | $13.74B | $13.41B | · | $12.93B | |
| Treasury Stock | $13.85B | $13.22B | $12.91B | $12.92B | $12.93B | $12.94B | $12.99B | $13.00B | $13.01B | $12.95B | · | $12.51B | $12.15B | $11.81B | · | $11.14B | |
| AOCI | $-71M | $-44M | $-10M | $-31M | $9M | $-87M | $-115M | $-76M | $-73M | $-60M | · | $-58M | $-32M | $-57M | · | $-92M | |
| Stockholders' Equity | $9.93B | $10.02B | $9.99B | $9.52B | $9.20B | $8.65B | $8.25B | $7.98B | $7.46B | $7.08B | · | $6.95B | $6.91B | $6.79B | · | $7.01B | |
| Liabilities + Equity | $46.44B | $45.70B | $45.84B | $45.61B | $45.72B | $44.49B | $44.57B | $34.73B | $34.00B | $32.67B | · | $31.93B | $31.61B | $31.29B | · | $29.84B | |
| Shares Outstanding | 400,000,000 | 402,300,000 | 402,900,000 | 402,900,000 | 402,600,000 | 402,400,000 | 401,500,000 | 401,400,000 | 401,100,000 | 401,300,000 | 401,500,000 | 402,800,000 | 404,900,000 | 406,800,000 | 407,900,000 | 410,500,000 |
现金流 14
| 指标 | 趋势 | 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 | $777M | $735M | $770M | $729M | $708M | $691M | $652M | $558M | $543M | $514M | $526M | $519M | $521M | $505M | $545M | $503M | |
| Stock-based Comp | $46M | $52M | $34M | $43M | $41M | $51M | $34M | $27M | $27M | $30M | $22M | $24M | $21M | $26M | $13M | $20M | |
| Deferred Tax | $31M | $112M | $122M | $162M | $20M | $59M | $59M | $51M | $-43M | $57M | $14M | $38M | $-11M | $42M | $102M | $11M | |
| Restructuring | $6M | $4M | $12M | $14M | $12M | $13M | $2M | $2M | · | · | $1M | $0 | $1M | $3M | $0 | $1M | |
| Other Non-cash | · | $-121M | · | · | · | $-195M | · | · | · | $58M | · | · | · | $-62M | · | · | |
| Operating Cash Flow | $1.73B | $1.50B | $1.70B | $1.59B | $1.54B | $1.21B | $1.51B | $1.36B | $1.15B | $1.37B | $1.38B | $1.26B | $1.03B | $1.04B | $1.05B | $1.18B | |
| CapEx | $630M | $650M | $888M | $776M | $732M | $831M | $1.11B | $781M | $667M | $668M | $1.04B | $673M | $520M | $660M | $862M | $757M | |
| Investing Cash Flow | $-696M | $-731M | $-867M | $-784M | $-1.09B | $-829M | $-7.76B | $-480M | $-1.60B | $-755M | $-1.08B | $-668M | $-561M | $-778M | $-1.03B | $-936M | |
| Stock Repurchased | $659M | $344M | · | · | · | · | $0 | $0 | $12M | $250M | $312M | $370M | $270M | $350M | $439M | $541M | |
| Net Stock Activity | · | $-344M | · | · | · | · | · | · | · | $-250M | · | · | · | $-350M | · | · | |
| Dividends Paid | $379M | $385M | $333M | $332M | $333M | $336M | $301M | $301M | $301M | $307M | $281M | $283M | $283M | $289M | $266M | $267M | |
| Financing Cash Flow | $-631M | $-821M | $-843M | $-1.05B | $-245M | $-536M | $6.06B | $-439M | $273M | $-737M | $1M | $-606M | $-600M | $-319M | $175M | $-984M | |
| Net Change in Cash | $393M | $-52M | $-11M | $-244M | $221M | $-156M | $-200M | $441M | $-179M | $-127M | $302M | $-13M | $-129M | $-53M | $197M | $-745M | |
| Free Cash Flow | · | $851M | · | · | · | $377M | · | · | · | $699M | · | · | · | $384M | · | · |
盈利能力 7
| 指标 | 趋势 | 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 | 18.8% | 17.9% | · | 15.3% | 17.9% | 16.8% | · | 20.0% | 18.7% | 19.7% | · | 19.6% | 18.4% | 16.9% | · | 18.6% | |
| Net Margin | 11.7% | 11.6% | · | 9.4% | 11.3% | 10.6% | · | 13.6% | 12.6% | 13.7% | · | 12.8% | 12.0% | 10.9% | · | 12.6% | |
| Pretax Margin | 15.3% | 14.3% | · | 12.0% | 14.4% | 13.1% | · | 17.7% | 16.6% | 16.8% | · | 16.8% | 15.8% | 14.2% | · | 16.3% | |
| EBITDA Margin | 18.8% | 29.7% | · | 26.7% | 28.9% | 27.7% | · | 29.9% | 28.7% | 29.7% | · | 29.6% | 28.6% | 27.2% | · | 28.5% | |
| ROA | 1.7% | 1.6% | · | 1.5% | 1.8% | 1.7% | · | 2.3% | 2.1% | 2.2% | · | 2.1% | 2.0% | 1.8% | · | 2.2% | |
| ROE | 8.2% | 7.7% | · | 6.9% | 8.7% | 8.1% | · | 10.2% | 9.5% | 10.2% | · | 9.5% | 8.7% | 7.6% | · | 9.0% | |
| ROIC | 9.7% | 9.0% | · | 8.1% | 9.8% | 9.5% | · | 10.7% | 10.3% | 11.7% | · | 11.2% | 10.3% | 9.3% | · | 10.4% |
流动性与偿付能力 2
| 指标 | 趋势 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | · | 0.8 | 0.9 | 0.8 | · | 0.9 | 1.1 | 0.9 | · | 0.8 | 0.8 | 0.9 | · | 0.9 | |
| Quick Ratio | 0.7 | 0.7 | · | 0.6 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.6 | 0.7 | · | 0.7 |
效率 2
| 指标 | 趋势 | 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 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Receivables Turnover | 1.9 | 1.9 | · | 2.1 | 2.1 | 2.1 | · | 2.0 | 2.0 | 2.1 | · | 2.0 | 2.0 | 2.1 | · | 2.1 |
估值 (TTM) 10
| 指标 | 趋势 | 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 | $25.78B | $25.12B | · | $24.50B | $23.46B | $22.19B | · | $21.37B | $20.88B | $20.37B | · | $20.28B | $20.11B | $19.66B | · | $19.43B | |
| Net Income TTM | $2.84B | $2.69B | · | $2.73B | $2.80B | $2.79B | · | $2.81B | $2.67B | $2.52B | · | $2.45B | $2.37B | $2.27B | · | $2.28B | |
| Market Cap | $89.15B | $92.44B | · | $88.97B | $92.12B | $93.16B | · | $83.33B | $85.57B | $85.54B | · | $61.40B | $70.22B | $66.38B | · | $65.77B | |
| P/E | 31.7 | 34.5 | · | 32.7 | 32.9 | 33.6 | · | 29.9 | 32.4 | 34.4 | · | 25.5 | 30.1 | 29.8 | · | 29.3 | |
| P/S | 3.5 | 3.7 | · | 3.6 | 3.9 | 4.2 | · | 3.9 | 4.1 | 4.2 | · | 3.0 | 3.5 | 3.4 | · | 3.4 | |
| P/B | 9.0 | 9.2 | · | 9.3 | 10.0 | 10.8 | · | 10.4 | 11.5 | 12.1 | · | 8.8 | 10.2 | 9.8 | · | 9.4 | |
| P / Cash Flow | · | 61.6 | · | · | · | 77.1 | · | · | · | 62.6 | · | · | · | 63.6 | · | · | |
| P / FCF | · | 108.6 | · | · | · | 247.1 | · | · | · | 122.4 | · | · | · | 172.9 | · | · | |
| Earnings Yield | 3.1% | 2.9% | · | 3.1% | 3.0% | 3.0% | · | 3.4% | 3.1% | 2.9% | · | 3.9% | 3.3% | 3.4% | · | 3.4% | |
| Payout Ratio | · | 53.2% | · | · | · | 52.8% | · | · | · | 43.4% | · | · | · | 54.2% | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度,近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $25.20B | $22.06B | $20.43B | $19.70B | $17.93B |
| 营业利润率 % | 17.1% | 18.4% | 17.5% | 17.1% | — |
| 净收入 | $2.71B | $2.75B | $2.30B | $2.24B | $1.82B |
| 稀释后每股收益 (EPS) | $6.70 | $6.81 | $5.66 | $5.39 | $4.29 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 0.9 | 0.8 | 0.9 | 0.8 | — |
| 速动比率 | 0.7 | 0.6 | 0.7 | 0.6 | — |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $2.82B | $2.16B | $1.82B | $1.73B | — |
最新新闻 提及该公司的近期头条新闻
交易信号 近期买入/卖出信号,包含入场价和风险/回报比
我的指标 您的个人关注列表 — 来自完整基本面的选定行
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存,并会跟随您浏览所有股票。
机构持有人 (13F) 2529 家申报者 · $56.9B 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸;单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存,而非方向性判断。
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 134 (-93 与上一季度对比) | 104 (-10 与上一季度对比) | 910 (-20 与上一季度对比) | 889 (+65 与上一季度对比) | +15.8M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天,外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过,优先显示最近一个已完整报告的季度对。
公司内部人士 76 位内幕人士 · 31 位高管 · 9 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| David P Steiner | President and CEO | 2016年7月5日 M | 884757 | 0 | 0 | $0 |
| Robert G Simpson | SVP, Chief Financial Officer | 2011年3月9日 A | 110033 | 0 | 0 | $0 |
| Mark A Weidman | President, Wheelabrator | 2014年8月21日 G | 57677 | 0 | 0 | $0 |
| William K Caesar | President, Recycle America | 2014年3月7日 A | 14108 | 0 | 0 | $0 |
| Patrick J Derueda | President, Recycle America | 2011年3月9日 A | 31515 | 0 | 0 | $0 |
| Lawrence Odonnell III | President and COO | 2010年3月9日 A | 282594 | 0 | 0 | $0 |
| Drennan J Lowell | President, Wheelabrator | 2006年3月4日 F | 16556 | 0 | 0 | $0 |
| Domenic Pio | President, Canadian Waste | 2005年3月4日 F | 13894 | 0 | 0 | $0 |
| Rafael Carrasco | SVP of Enterprise Strategy | 2026年6月5日 M | 15540 | 0 | 4 | $-2760025 |
| Don P Carpenter | VP & Chief Acctg Officer | 2016年12月31日 F | 17899 | 0 | 0 | $0 |
| Puneet Bhasin | EVP Corp Op & Pres WM Recyclin | 2016年8月10日 M | 42326 | 0 | 0 | $0 |
| Mark E. Schwartz | Sr. VP, Human Resources | 2016年8月4日 M | 40061 | 0 | 0 | $0 |
| Rick L Wittenbraker | Sr. Vice President | 2014年10月6日 G | 81654 | 0 | 0 | $0 |
| David A Aardsma | Chief Sales & Marketing Office | 2014年9月18日 A | 49608 | 0 | 0 | $0 |
| Grace Cowan | Sr. VP Customer Experience | 2012年8月23日 S | 240 | 0 | 0 | $0 |
| Cherie C Rice | Vice President and Treasurer | 2012年7月31日 M | 19221 | 0 | 0 | $0 |
| Brett W Frazier | SVP - Southern Group | 2012年7月30日 M | 38759 | 0 | 0 | $0 |
| Carl V Rush JR | Sr. VP - Organic Growth | 2012年7月26日 A | 7976 | 0 | 0 | $0 |
| Duane C Woods | Senior Vice President | 2012年3月9日 A | 75367 | 0 | 0 | $0 |
| Greg A Robertson | VP, Chief Accounting Officer | 2012年3月9日 A | 34796 | 0 | 0 | $0 |
| PRESTON STEVEN C | Executive Vice President | 2012年3月9日 A | — | 0 | 0 | $0 |
| Michael Jay Romans | Sr. Vice President, People | 2011年3月9日 A | 16062 | 0 | 0 | $0 |
| Lynn M Caddell | Senior Vice President | 2009年2月17日 F | 28412 | 0 | 0 | $0 |
| David R Hopkins | Senior Vice President | 2007年3月4日 F | 60830 | 0 | 0 | $0 |
| Jimmy D Lavalley | Senior Vice President, People | 2007年1月21日 F | 21644 | 0 | 0 | $0 |
| James T Schultz | Senior Vice President | 2007年1月11日 A | 16224 | 0 | 0 | $0 |
| Richard T Felago | Senior Vice President | 2007年1月11日 A | 26249 | 0 | 0 | $0 |
| Robert P Damico | Senior Vice President | 2006年1月27日 A | 94927 | 0 | 0 | $0 |
| Maurice A Myers | Chairman of the Board | 2004年8月16日 S | 422500 | 0 | 0 | $0 |
| William L Trubeck | Executive Vice President | 2004年7月1日 A | 41363 | 0 | 0 | $0 |
| Ronald Hamilton Jones | Vice President and Treasurer | 2003年12月31日 A | — | 0 | 0 | $0 |
| Robert W Reum | 董事 | 2017年1月17日 S | 35387 | 0 | 0 | $0 |
| Pastora San Juan Cafferty | 董事 | 2012年12月17日 S | 21874 | 0 | 0 | $0 |
| ROTHMEIER STEVEN G | 董事 | 2012年1月4日 G | 0 | 0 | 0 | $0 |
| Thomas I Morgan | 董事 | 2008年1月15日 A | 2554 | 0 | 0 | $0 |
| Robert S Miller | 董事 | 2005年7月15日 A | 31726 | 0 | 0 | $0 |
| Carl W Vogt | 董事 | 2005年3月15日 S | 24819 | 0 | 0 | $0 |
| WHITWORTH RALPH V | 董事 | 2004年1月15日 A | — | 0 | 0 | $0 |
| David L. Reed | — | 2026年8月7日 G | 5357 | 0 | 4 | $-91015 |
| Marcel Dalby | — | 2026年5月20日 A | 5867 | 0 | 0 | $0 |
| Tara J. Hmmer | — | 2026年5月20日 A | 81462 | 0 | 2 | $-1316730 |
| John J Morris | — | 2026年5月20日 F | 99363 | 0 | 3 | $-3131728 |
| Bruce E. Chinn | — | 2026年5月15日 A | 3729 | 0 | 0 | $0 |
| Maryrose Sylvester | — | 2026年5月15日 A | 5865 | 0 | 0 | $0 |
| Thomas Bene | — | 2026年5月15日 A | 2987 | 0 | 0 | $0 |
| Andres Gluski | — | 2026年5月15日 A | 18383 | 0 | 0 | $0 |
| Kathleen M Mazzarella | — | 2026年5月15日 A | 18276 | 0 | 0 | $0 |
| William B Plummer | — | 2026年5月15日 A | 4031 | 0 | 0 | $0 |
| Sean E Menke | — | 2026年5月15日 A | 861 | 1 | 0 | $392840 |
| Victoria M Holt | — | 2026年5月15日 A | 23881 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士;净额=仅公开市场买卖
ETF持仓 由 197 只交易所交易基金持有
权重仅反映直接股权持仓(N-PORT);杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| IDU · iShares Trust | 5.22% | 311044 SH | 2026年8月21日 | 每日 |
| CCSO · Tidal Trust II | 4.75% | 9529 NS | 2026年4月30日 | N-PORT |
| PRCS · Parnassus Funds II | 3.77% | 27234 NS | 2026年6月30日 | N-PORT |
| CCOR · Listed Funds Trust | 3.22% | 3819 NS | 2026年4月30日 | N-PORT |
| YALL · Tidal Trust I | 2.86% | 13128 NS | 2026年5月31日 | N-PORT |
| JGRW · Trust for Professional Managers | 2.86% | 12954 NS | 2026年5月31日 | N-PORT |
| FXU · First Trust Exchange-Traded Alpha... | 2.52% | 97313 NS | 2026年4月30日 | N-PORT |
| BDIV · ETF Series Solutions | 2.31% | 625 NS | 2026年4月30日 | N-PORT |
| ESN · Northern Lights Fund Trust II | 2.17% | 28600 NS | 2026年5月31日 | N-PORT |
| UPGR · DBX ETF Trust | 1.71% | 529 NS | 2026年5月29日 | N-PORT |
| BRIF · FIS Trust | 1.69% | 11781 NS | 2026年5月31日 | N-PORT |
| ESLG · Strategy Shares | 1.65% | 1381 NS | 2026年4月30日 | N-PORT |
| ALRG · ALLSPRING EXCHANGE-TRADED FUNDS T... | 1.61% | 513 NS | 2026年4月30日 | N-PORT |
| TEXN · iShares Trust | 1.40% | 1078 SH | 2026年8月21日 | 每日 |
| ESLV · Strategy Shares | 1.39% | 701 NS | 2026年4月30日 | N-PORT |
| HUSV · First Trust Exchange-Traded Fund III | 1.37% | 4281 NS | 2026年4月30日 | N-PORT |
| AUSF · Global X Funds | 1.37% | 54792 NS | 2026年5月31日 | N-PORT |
| USMV · iShares Trust | 1.35% | 1443884 SH | 2026年8月21日 | 每日 |
| FIDU · FIDELITY COVINGTON TRUST | 1.34% | 119490 NS | 2026年4月30日 | N-PORT |
| RFFC · ALPS ETF Trust | 1.32% | 1858 NS | 2026年5月31日 | N-PORT |
| VIS · VANGUARD WORLD FUND | 1.20% | 489342 SH | 2026年8月19日 | 每日 |
| RSPN · Invesco Exchange-Traded Fund Trust | 1.15% | 54047 SH | 2026年8月21日 | 每日 |
| NFRA · FlexShares Trust | 1.15% | 151264 NS | 2026年4月30日 | N-PORT |
| UPSD · ETF Series Solutions | 1.12% | 4876 NS | 2026年4月30日 | N-PORT |
| DUSL · Direxion Shares ETF Trust | 1.12% | 2605 NS | 2026年4月30日 | N-PORT |
| ALTL · Pacer Funds Trust | 1.07% | 4431 NS | 2026年4月30日 | N-PORT |
| SPLV · Invesco Exchange-Traded Fund Trus... | 1.03% | 325846 SH | 2026年8月21日 | 每日 |
| ESUM · Strategy Shares | 1.01% | 6675 NS | 2026年4月30日 | N-PORT |
| ACWV · iShares, Inc. | 0.99% | 149377 SH | 2026年8月21日 | 每日 |
| UXI · ProShares Trust | 0.91% | 1227 NS | 2026年5月31日 | N-PORT |
| EXI · iShares Trust | 0.81% | 52375 SH | 2026年8月21日 | 每日 |
| QLV · FlexShares Trust | 0.64% | 4641 NS | 2026年4月30日 | N-PORT |
| WBIL · Absolute Shares Trust | 0.62% | 841 NS | 2026年6月30日 | N-PORT |
| DUHP · Dimensional ETF Trust | 0.61% | 295736 NS | 2026年4月30日 | N-PORT |
| NBGX · Neuberger Berman ETF Trust | 0.57% | 404 NS | 2026年5月31日 | N-PORT |
| SNPD · DBX ETF Trust | 0.55% | 68 NS | 2026年5月29日 | N-PORT |
| FDLO · FIDELITY COVINGTON TRUST | 0.53% | 32132 NS | 2026年4月30日 | N-PORT |
| FEUS · FlexShares Trust | 0.48% | 2280 NS | 2026年4月30日 | N-PORT |
| FTC · First Trust Exchange-Traded Alpha... | 0.47% | 25662 NS | 2026年4月30日 | N-PORT |
| XOEF · iShares Trust | 0.45% | 463 SH | 2026年8月21日 | 每日 |
| BTAL · AGF Investments Trust | 0.44% | 5566 NS | 2026年6月30日 | N-PORT |
| JQUA · J.P. Morgan Exchange-Traded Fund ... | 0.42% | 134831 NS | 2026年4月30日 | N-PORT |
| MGV · VANGUARD WORLD FUND | 0.42% | 252402 SH | 2026年8月19日 | 每日 |
| ACVF · ETF Opportunities Trust | 0.41% | 2554 NS | 2026年4月30日 | N-PORT |
| FVD · First Trust Exchange-Traded Fund | 0.41% | 146936 NS | 2026年6月30日 | N-PORT |
| BSCU · Invesco Exchange-Traded Self-Inde... | 0.39% | 10528000 | 2026年8月21日 | 每日 |
| SIXL · EXCHANGE TRADED CONCEPTS TRUST | 0.37% | 3315 NS | 2026年5月31日 | N-PORT |
| VIG · VANGUARD SPECIALIZED FUNDS | 0.36% | 2087193 SH | 2026年8月19日 | 每日 |
| BSCS · Invesco Exchange-Traded Self-Inde... | 0.35% | 12201000 | 2026年8月21日 | 每日 |
| VYM · VANGUARD WHITEHALL FUNDS | 0.34% | 1486056 SH | 2026年8月19日 | 每日 |