Whirlpool Corporation
Whirlpool Corporation
WHR
Valuace
70
Růst
0
Zdraví
67
Cena
$ 53.42
Dnes
+2.39 (2.82%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues15.5315.5216.6119.4619.7221.9919.4620.4221.0421.2520.7220.8919.8718.7718.1418.6718.37
Cost of Revenues13.1613.1614.0516.2916.6517.5815.6116.8917.5017.6517.0417.2016.4815.4715.2516.0915.65
Gross Profit2.362.362.553.173.074.413.853.533.543.603.683.693.403.302.892.582.71
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues4.104.033.773.624.143.993.994.495.094.93
Cost of Revenues3.523.443.173.033.483.363.373.844.304.13
Gross Profit0.580.590.600.590.660.630.620.650.790.80
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.470.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.001.521.822.081.882.142.192.112.082.132.041.831.761.621.60
Depreciation & Amortization0.340.340.330.360.480.590.880.510.650.650.660.670.560.540.550.560.56
Total Operating Expenses1.641.631.682.161.862.131.942.212.262.192.162.202.071.851.791.651.63
Operating Income0.720.730.871.021.242.351.621.570.281.141.351.291.191.250.870.791.01
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.470.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.560.47
Depreciation & Amortization0.090.080.080.080.080.080.080.090.100.08
Total Operating Expenses0.430.410.400.410.420.400.390.480.560.49
Operating Income0.140.190.210.190.240.240.230.170.234.93
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.030.000.030.020.020.160.020.17-0.110.000.000.000.000.000.000.000.00
Interest Expense0.340.340.360.350.190.180.190.190.300.250.240.250.310.330.310.820.23
Other Expense-0.24-0.25-1.17-0.42-2.46-0.02-0.17-0.02-0.99-0.28-0.17-0.20-0.14-0.20-0.24-0.14-0.27
IBT0.480.48-0.300.59-1.232.331.461.55-0.020.891.111.030.880.920.56-0.030.59
Income Tax Expense0.140.140.010.080.270.520.380.350.140.550.190.210.190.070.13-0.44-0.06
Net Income0.320.32-0.320.48-1.491.781.081.18-0.180.350.890.780.650.830.400.390.62
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.030.000.010.000.030.010.01
Interest Expense0.090.090.090.080.080.090.100.090.090.10
Other Expense0.00-0.08-0.10-0.07-0.53-0.08-0.21-0.350.09-0.09
IBT0.150.110.100.12-0.290.160.02-0.180.330.09
Income Tax Expense0.040.030.030.040.100.05-0.210.08-0.190.09
Net Income0.110.070.070.07-0.390.110.22-0.260.490.08
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$8.75$-26.69$28.73$17.15$18.34$-2.72$4.78$11.67$9.95$8.30$10.42$5.14$5.07$8.12
EPS Diluted$0.00$0.00$0.00$8.71$-26.69$28.36$16.98$18.19$-2.72$4.70$11.50$9.83$8.17$10.24$5.06$4.99$7.97
Shares Outstanding0.060.060.060.060.060.060.060.060.070.070.080.080.080.080.080.080.08
Diluted Shares Outstanding0.060.060.060.060.060.060.060.060.070.070.080.080.080.080.080.080.08
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$8.91$1.51
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$8.89$1.50
Shares Outstanding0.060.060.060.060.060.060.050.050.060.06
Diluted Shares Outstanding0.060.060.060.060.060.060.060.050.060.06
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.181.281.571.963.042.921.951.501.201.090.771.031.381.171.111.37
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments1.181.281.571.963.042.921.951.501.201.090.771.031.381.171.111.37
Accounts Receivable1.601.321.531.563.103.112.202.212.672.712.532.772.012.042.112.28
Inventory2.312.042.252.092.722.192.442.532.992.622.622.742.412.352.352.79
Other Current Assets0.780.610.860.650.830.800.810.841.090.920.951.150.680.710.850.88
Total Current Assets5.865.246.216.399.709.027.407.907.947.347.338.107.026.836.427.32
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.931.071.021.281.081.181.231.571.121.31
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.931.071.021.281.081.181.231.571.121.31
Accounts Receivable1.601.381.421.321.641.601.711.531.841.68
Inventory2.592.602.392.042.282.312.382.252.392.48
Other Current Assets0.670.580.580.610.580.780.871.560.760.72
Total Current Assets5.795.635.415.245.585.866.196.216.116.19
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment3.143.122.962.793.754.194.223.414.033.813.773.983.043.033.103.13
Goodwill3.333.323.333.312.492.502.442.453.122.963.012.811.721.731.731.73
Intangible Assets3.112.723.123.161.982.192.232.302.592.552.682.801.701.721.761.79
Long-Term Investments0.000.270.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Long-Term Assets0.531.640.380.400.450.240.360.300.320.340.380.410.290.250.280.31
Total Long-Term Assets11.4811.0611.1110.7310.5911.3411.4810.4512.0711.8111.6911.908.528.578.768.27
Total Assets17.3416.3017.3117.1220.2920.3518.8818.3520.0119.1519.0120.0015.5415.4015.1815.58
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment3.123.133.143.123.113.143.102.962.842.82
Goodwill3.323.333.323.323.333.333.333.333.333.33
Intangible Assets2.702.712.712.723.103.113.123.123.133.14
Long-Term Investments0.010.010.000.270.000.000.000.000.000.20
Other Long-Term Assets0.470.480.490.200.530.530.350.380.400.20
Total Long-Term Assets11.1011.1311.1111.0611.5811.4811.1811.1110.7810.79
Total Assets16.8916.7616.5216.3017.1617.3417.3717.3116.8916.98
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable3.423.533.603.385.414.834.554.494.804.424.404.733.873.703.513.66
Short-Term Debt1.131.870.820.250.310.310.851.980.830.590.530.800.620.520.360.31
Other Current Liabilities1.581.932.532.300.751.070.921.300.940.870.980.850.700.660.680.61
Current Liabilities6.137.326.955.938.518.338.379.688.477.667.748.406.826.516.306.15
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable3.623.523.513.533.463.423.403.603.433.52
Short-Term Debt1.431.462.471.870.961.131.000.981.321.33
Other Current Liabilities1.731.661.561.931.551.582.152.372.272.24
Current Liabilities6.776.647.537.325.976.136.556.957.027.09
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt6.315.477.037.955.725.904.924.054.393.883.473.541.851.942.132.20
Capital Leases0.780.710.610.580.790.840.780.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Liabilities13.9813.3714.7814.6215.2715.6414.7615.1414.8813.4313.3414.2110.5111.0310.9011.26
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt6.856.865.555.477.127.097.437.036.936.98
Capital Leases0.000.690.720.710.740.780.760.610.590.58
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.00
Total Liabilities14.2514.1813.6913.3713.8713.9814.7614.7814.6514.79
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.120.060.110.110.110.110.110.110.110.110.110.110.110.110.110.11
Retained Earnings8.131.318.368.2610.178.647.876.937.357.316.726.215.785.154.924.68
Comprehensive Income-1.56-1.55-2.18-2.09-2.36-2.81-2.62-2.70-2.33-2.40-2.33-1.84-1.30-1.53-1.23-0.89
Total Common Equity3.102.682.362.344.853.803.202.294.204.774.744.894.924.264.184.23
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.070.070.070.060.120.120.110.110.110.11
Retained Earnings1.271.251.291.318.148.138.008.367.967.97
Comprehensive Income-1.89-1.90-1.66-1.55-1.65-1.56-2.16-2.18-2.08-2.13
Total Common Equity2.382.322.572.683.043.102.352.362.062.02
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt8.227.347.848.206.036.215.776.035.224.474.004.352.462.462.492.51
Book Value3.362.932.542.515.014.714.123.215.135.735.675.805.034.374.284.32
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.260.260.260.250.250.260.260.180.180.18
Book Value2.382.322.572.683.043.102.352.362.062.02
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income0.540.32-0.320.49-1.511.811.071.20-0.160.340.930.820.690.850.430.410.65
Depreciation & Amortization0.350.340.330.360.480.490.570.590.650.650.660.670.560.540.550.560.56
Stock-Based Compensation0.030.000.000.000.000.000.020.000.000.000.000.000.000.000.000.000.00
Change Working Capital-0.26-0.210.06-0.040.170.02-0.14-0.120.000.27-0.38-0.200.22-0.100.06-0.60-0.06
Change In Accounts Receivable0.110.04-0.010.160.85-0.23-0.94-0.090.080.16-0.29-0.09-0.09-0.070.05-0.020.19
Change In Accounts Payable0.020.170.130.00-0.610.950.340.140.210.180.040.010.360.280.240.030.34
Change In Inventories0.21-0.370.170.00-0.05-0.650.24-0.040.07-0.23-0.02-0.140.04-0.09-0.010.28-0.60
Other Non-cash Items0.900.030.770.112.25-0.15-0.02-0.440.750.000.00-0.060.01-0.03-0.340.16-0.07
Cash from Operations0.800.000.000.921.392.181.501.231.231.261.201.231.481.260.700.531.08
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.110.070.070.07-0.390.110.22-0.260.490.09
Depreciation & Amortization0.000.080.080.080.080.080.080.090.100.08
Stock-Based Compensation0.000.000.000.000.000.000.000.000.030.00
Change Working Capital1.07-0.13-0.18-0.960.920.050.04-0.960.83-0.17
Change In Accounts Receivable0.30-0.240.06-0.080.26-0.060.06-0.270.52-0.20
Change In Accounts Payable0.230.08-0.05-0.080.200.050.11-0.240.28-0.13
Change In Inventories0.150.00-0.19-0.340.190.040.06-0.110.160.10
Other Non-cash Items-0.020.010.060.080.49-0.030.050.25-0.180.05
Cash from Operations0.000.000.000.000.000.000.000.001.240.05
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.56-0.39-0.45-0.55-0.57-0.53-0.41-0.53-0.59-0.68-0.66-0.69-0.72-0.58-0.48-0.61-0.59
Acquisitions0.50-0.130.31-0.01-3.08-0.44-0.050.000.590.680.000.00-1.810.000.00-0.01-0.02
Investments0.000.000.000.000.000.000.000.00-0.03-0.21-0.01-0.07-0.02-0.01-0.03-0.010.00
Sales of Investment0.000.000.000.000.000.000.000.000.060.110.000.000.720.000.000.610.00
Other Investing Activities-0.350.000.000.010.080.300.221.17-0.43-0.560.080.08-0.630.000.01-0.580.01
Cash from Investing-0.300.000.00-0.55-3.57-0.66-0.240.64-0.40-0.66-0.59-0.68-2.46-0.58-0.49-0.60-0.61
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.15-0.09-0.08-0.07-0.14-0.09-0.11-0.12-0.21-0.12
Acquisitions-0.130.000.000.00-0.250.050.040.46-0.010.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.010.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.21-0.12
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.220.000.00-0.41-0.30-0.30-0.57-0.95-0.39-0.56-0.52-0.28-0.61-0.51-0.36-0.31-0.40
Debt Issued1.147.34-0.510.062.470.121.010.691.201.310.99-0.072.490.520.330.302.91
Issuance of Common Stock0.000.000.000.000.000.080.040.010.020.030.030.040.040.100.040.010.07
Repurchase of Common Stock0.500.00-0.050.00-0.90-1.04-0.12-0.15-1.15-0.75-0.53-0.25-0.03-0.350.330.300.00
Dividends Paid-0.380.000.00-0.38-0.39-0.34-0.31-0.31-0.31-0.31-0.29-0.27-0.22-0.19-0.16-0.15-0.13
Other Financing Activities0.470.000.000.002.800.260.70-0.031.311.041.040.061.520.520.00-0.02-0.04
Cash from Financing-0.640.000.00-0.791.21-1.34-0.25-1.42-0.52-0.55-0.28-0.710.71-0.43-0.15-0.17-0.50
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.500.00
Debt Issued8.28-0.050.300.69-0.74-0.14-0.220.590.09-0.05
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.000.00-0.050.550.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.09-0.10
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.00-0.59-0.09
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.13-0.61-0.30-0.39-1.090.110.980.410.250.110.31-0.25-0.350.210.06-0.26-0.01
Closing Cash Balance1.180.671.281.571.963.042.931.951.541.201.090.771.031.381.171.111.37
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.27-0.130.04-0.250.19-0.10-0.05-0.340.45-0.19
Closing Cash Balance0.670.931.071.021.281.081.181.231.571.12
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.240.090.380.370.821.651.090.700.640.580.540.540.760.680.22-0.080.49
Real Free Cash Flow0.210.090.380.370.821.651.070.700.640.580.540.540.760.680.22-0.080.49
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.00-0.05-0.06-0.790.970.130.28-0.991.03-0.07
Real Free Cash Flow1.00-0.05-0.06-0.790.970.130.28-0.990.99-0.07
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader