PRKS United Parks & Resorts Inc. Common Stock
$40,11
السعر · يونيو 4, 2026
البيانات الأساسية اعتبارًا من مايو 11, 2026
نطاق 52 أسبوعًا
$29–$57
40% of range
تقييم المحللين
HOLD
18 analysts
السعر المستهدف
$44
+10% upside
P/E (TTM)
11.9
ROE
-40.5%
هامش صافي الربح
10.1%
PRKS لقطة سريعة للسهم السعر، القيمة السوقية، مكرر الربحية (P/E)، ربحية السهم (EPS)، العائد على حقوق الملكية (ROE)، نسبة الدين إلى حقوق الملكية، نطاق 52 أسبوعًا
السعر
$40.11
القيمة السوقية
—
P/E (TTM)
11.9
ربح السهم (آخر 12 شهرًا)
$3.06
الإيرادات (آخر 12 شهرًا)
$1.66B
عائد التوزيعات
—
ROE
-40.5%
D/E الدين/حقوق الملكية
-5.1
نطاق 52 أسبوعًا
$29 – $57
PRKS مخطط سعر السهم OHLCV يومي مع مؤشرات فنية — تحريك وتكبير وتخصيص عرضك
Configure
أداء 10 سنوات اتجاهات الإيرادات وصافي الدخل والهوامش وربحية السهم
الإيرادات وصافي الدخل
$1.66B
2016-12-31
→
2025-12-31
ربح السهم
$3.06
2016-12-31
→
2025-12-31
التدفق النقدي الحر
$163M
2016-12-31
→
2025-12-31
الهوامش
10.1%
التقييم نسب مكرر الربحية (P/E)، مكرر المبيعات (P/S)، مكرر القيمة الدفترية (P/B)، EV/EBITDA — هل السهم مرتفع السعر أم رخيص؟
المقياس
اتجاه 5 سنوات
PRKS
متوسط الأقران
P/E (TTM)
11.9
22.9
الربحية هامش الربح الإجمالي والتشغيلي والصافي؛ العائد على حقوق الملكية (ROE)، العائد على الأصول (ROA)، العائد على رأس المال المستثمر (ROIC)
المقياس
اتجاه 5 سنوات
PRKS
متوسط الأقران
Operating Margin (هامش التشغيل)
22.0%
—
Net Profit Margin (هامش صافي الربح)
10.1%
2.5%
ROA (العائد على الأصول)
6.5%
1.2%
ROE
-40.5%
12.8%
ROIC
15.1%
—
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
PRKS
متوسط الأقران
Debt / Equity (الدين / حقوق الملكية)
-5.1
609.0
Current Ratio (النسبة الحالية)
0.7
0.7
Quick Ratio (النسبة السريعة)
0.5
—
النمو نمو الإيرادات وربحية السهم وصافي الدخل: مقارنة بالعام السابق (YoY)، متوسط النمو السنوي المركب لـ 3 سنوات (3Y CAGR)، متوسط النمو السنوي المركب لـ 5 سنوات (5Y CAGR)
المقياس
اتجاه 5 سنوات
PRKS
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
-3.6%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
-1.3%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
30.9%
—
EPS YoY (ربحية السهم على أساس سنوي)
-19.3%
—
Net Income YoY (صافي الدخل مقارنة بالعام السابق)
-26.0%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
PRKS
متوسط الأقران
التوزيعات العائد، نسبة التوزيع، تاريخ توزيع الأرباح، معدل النمو السنوي المركب لمدة 5 سنوات
عائد الأرباح
—
نسبة التوزيع
—
5Y Div CAGR
—
| تاريخ الاستحقاق | المبلغ |
|---|---|
| 27 سبتمبر، 2016 | $0,1000 |
| 16 يونيو، 2016 | $0,2100 |
| 10 مارس، 2016 | $0,2100 |
| 13 يناير، 2016 | $0,2100 |
| 25 سبتمبر، 2015 | $0,2100 |
| 18 يونيو، 2015 | $0,2100 |
| 11 مارس، 2015 | $0,2100 |
| 9 يناير، 2015 | $0,2100 |
| 25 سبتمبر، 2014 | $0,2100 |
| 18 يونيو، 2014 | $0,2100 |
| 18 مارس، 2014 | $0,2000 |
| 18 ديسمبر، 2013 | $0,2000 |
| 18 سبتمبر، 2013 | $0,2000 |
| 18 يونيو، 2013 | $0,2000 |
PRKS توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
18 محللين
- شراء قوي 3 16,7%
- شراء 7 38,9%
- احتفاظ 8 44,4%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
10 محللين · 2026-05-31
الوسيط
$41.00
المتوسط
$44.00
الآن
$40.11
منخفض
$37.00
مرتفع
$54.00
السعر المستهدف الوسيط
$41.00
+2,2%
السعر المستهدف المتوسط
$44.00
+9,7%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
-0.34%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $-0.69 | $-0.36 | -0.33% |
| 31 ديسمبر، 2025 | $0.28 | $0.55 | -0.27% |
| 30 سبتمبر، 2025 | $1.61 | $2.27 | -0.66% |
| 30 يونيو، 2025 | $1.45 | $1.81 | -0.36% |
| 31 مارس، 2025 | $-0.29 | $-0.23 | -0.06% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| PRKS | — | 11.9 | -3.6% | 10.1% | -40.5% | — |
| LTH | $5.88B | 16.0 | 14.3% | 12.5% | 12.5% | — |
| MTN | — | 20.0 | 2.7% | 9.4% | 59.6% | — |
| PLNT | — | — | 12.1% | 16.6% | -62.8% | — |
| FUN | $1.56B | -1.0 | 14.4% | -51.6% | -137.6% | — |
| PRSU | $943M | 42.1 | 23.4% | 5.0% | 4.1% | — |
| LUCK | — | -71.6 | 4.0% | -0.83% | 4.2% | — |
| PLAY | $708M | -14.5 | -1.4% | -2.3% | -37.8% | — |
| XPOF | — | -5.6 | -20.7% | -348.8% | 15.9% | — |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.66B | $1.73B | $1.73B | $1.73B | $1.50B | $432M | $1.40B | $1.37B | $1.26B | $1.34B | $1.37B | $1.38B | |
| SG&A Expense | $228M | $217M | $221M | $200M | $185M | $95M | $262M | $230M | $229M | $239M | $214M | $189M | |
| Operating Expenses | $1.30B | $1.26B | $1.27B | $1.22B | $1.07B | $673M | $1.19B | $1.22B | $1.46B | $1.28B | $1.21B | $1.22B | |
| Operating Income | $365M | $463M | $460M | $508M | $432M | $-242M | $213M | $152M | $-201M | $60M | $159M | $161M | |
| Interest Expense | $134M | $168M | $147M | $118M | $117M | $101M | $84M | $81M | $78M | $63M | $66M | $82M | |
| Other Non-op | $-5M | $-64.0K | $18.0K | $43.0K | $-144.0K | $-276.0K | $-18.0K | $100.0K | $115.0K | $-125.0K | $-129.0K | $198.0K | |
| Pretax Income | $227M | $292M | $313M | $390M | $256M | $-343M | $129M | $63M | $-287M | $-3M | $73M | $79M | |
| Income Tax | $58M | $64M | $79M | $99M | $-164.0K | $-31M | $40M | $18M | $-85M | $9M | $24M | $29M | |
| Net Income | $168M | $227M | $234M | $291M | $257M | $-312M | $89M | $45M | $-202M | $-13M | $49M | $50M | |
| EPS (Basic) | $3.09 | $3.82 | $3.66 | $4.18 | $3.28 | $-3.99 | $1.11 | $0.52 | $-2.36 | $-0.15 | $0.57 | $0.57 | |
| EPS (Diluted) | $3.06 | $3.79 | $3.63 | $4.14 | $3.22 | $-3.99 | $1.10 | $0.52 | $-2.36 | $-0.15 | $0.57 | $0.57 | |
| Shares (Basic) | 54,566,000 | 59,546,000 | 63,955,000 | 69,607,000 | 78,302,000 | 78,194,000 | 80,309,000 | 86,170,000 | 85,811,000 | 84,925,000 | 85,860,000 | 87,183,000 | |
| Shares (Diluted) | 54,991,000 | 60,010,000 | 64,494,000 | 70,280,000 | 79,575,000 | 78,194,000 | 81,044,000 | 86,910,000 | 85,811,000 | 84,925,000 | 85,981,000 | 87,480,000 | |
| EBITDA | $365M | $463M | $460M | $508M | $432M | $-242M | $213M | $152M | · | $60M | $159M | $161M |
الميزانية العمومية 28
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $100M | $116M | $247M | $79M | $444M | $434M | $40M | $34M | $33M | $69M | $19M | $44M | |
| Receivables | $77M | $79M | $74M | $71M | $77M | $30M | $50M | $58M | $38M | $37M | $40M | $37M | |
| Inventory | $52M | $46M | $49M | $55M | $29M | $31M | $33M | $36M | $31M | $29M | $31M | $33M | |
| Prepaid Expense | $54M | $29M | $20M | $28M | $17M | $12M | $46M | $19M | $16M | $19M | $16M | $21M | |
| Other Current Assets | $47M | $23M | $17M | $20M | $11M | $8M | $9M | $9M | $7M | $7M | $7M | $6M | |
| Current Assets | $283M | $270M | $390M | $234M | $567M | $507M | $169M | $147M | $119M | $154M | $106M | $142M | |
| PP&E (Net) | $1.92B | $1.89B | $1.84B | $1.71B | $1.65B | $1.66B | $1.73B | $1.69B | $1.68B | $1.67B | $1.72B | $1.74B | |
| PP&E (Gross) | $4.14B | $3.96B | $3.81B | $3.58B | $3.39B | $3.27B | $3.21B | $3.06B | $2.95B | $2.83B | $2.75B | $2.61B | |
| Accum. Depreciation | $2.22B | $2.07B | $1.97B | $1.87B | $1.74B | $1.61B | $1.48B | $1.37B | $1.28B | $1.16B | $1.03B | $867M | |
| Goodwill | $66M | $66M | $66M | $66M | $66M | $66M | $66M | $66M | $66M | $336M | $336M | $336M | |
| Intangibles | · | · | · | · | · | · | · | $15M | $18M | $22M | $27M | $32M | |
| Other Non-current Assets | $64M | $56M | $33M | $19M | $18M | $15M | $14M | $15M | $18M | $21M | $20M | $11M | |
| Total Assets | $2.62B | $2.57B | $2.63B | $2.33B | $2.61B | $2.57B | $2.30B | $2.12B | $2.09B | $2.38B | $2.39B | $2.42B | |
| Accounts Payable | · | · | · | · | · | · | · | $120M | $101M | $88M | $94M | $88M | |
| Accrued Liabilities | $42M | $54M | $58M | $47M | $46M | $51M | $82M | $23M | $20M | $23M | $11M | $20M | |
| Current Liabilities | $385M | $413M | $411M | $409M | $372M | $317M | $403M | $311M | $253M | $264M | $229M | $221M | |
| Capital Leases | $111M | $115M | $113M | $115M | $117M | $120M | $124M | · | · | · | · | · | |
| Deferred Tax | $258M | $213M | $165M | $97M | $13M | $16M | $43M | $11M | · | $70M | $66M | $32M | |
| Other Non-current Liabilities | $80M | $65M | $51M | $43M | $38M | $42M | $37M | $34M | $41M | $53M | $41M | $21M | |
| Total Liabilities | $3.05B | $3.04B | $2.83B | $2.76B | $2.64B | $2.67B | $2.09B | $1.85B | $1.80B | $1.92B | $1.88B | $1.84B | |
| Long-term Debt | $2.23B | $2.24B | $2.11B | $2.11B | $2.12B | $2.19B | $1.55B | $1.54B | $1.54B | $1.58B | $1.58B | $1.58B | |
| Total Debt | $2.23B | $2.24B | $2.11B | $2.11B | $2.12B | $2.19B | $1.55B | $1.54B | · | $1.58B | $1.58B | $1.60B | |
| Common Stock | $973.0K | $971.0K | $967.0K | $963.0K | $955.0K | $946.0K | $940.0K | $934.0K | $926.0K | $919.0K | $903.0K | $902.0K | |
| Retained Earnings | $806M | $638M | $410M | $176M | $-115M | $-372M | $-59M | $-149M | $-195M | $8M | $46M | $34M | |
| Treasury Stock | $1.99B | $1.83B | $1.34B | $1.32B | $631M | $415M | $403M | $253M | $155M | $155M | $155M | $110M | |
| AOCI | · | · | · | · | · | · | $-2M | $2M | $-5M | $-14M | $-13M | $-483.0K | |
| Stockholders' Equity | $-436M | $-462M | $-208M | $-438M | $-34M | $-106M | $211M | $265M | $287M | $461M | $504M | $580M | |
| Liabilities + Equity | $2.62B | $2.57B | $2.63B | $2.33B | $2.61B | $2.57B | $2.30B | $2.12B | $2.09B | $2.38B | $2.39B | $2.42B |
التدفق النقدي 18
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $174M | $163M | $154M | $153M | $149M | $151M | $161M | $161M | $163M | $200M | $183M | $176M | |
| Stock-based Comp | $17M | $14M | $17M | $18M | $40M | $7M | $11M | $22M | $23M | $38M | $7M | $2M | |
| Deferred Tax | $49M | $51M | $73M | $95M | $-4M | $-31M | $38M | $17M | $-86M | $9M | $23M | $28M | |
| Amort. of Intangibles | · | · | · | · | · | · | $1M | $2M | $5M | $4.8K | $5M | $5M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $267.0K | $12M | |
| Operating Cash Flow | $380M | $480M | $505M | $565M | $503M | $-121M | $348M | $294M | $192M | $280M | $286M | $262M | |
| CapEx | $217M | $248M | $305M | $201M | $129M | $109M | $195M | $180M | $173M | $161M | $157M | $155M | |
| Investing Cash Flow | $-217M | $-249M | $-306M | $-201M | $-129M | $-109M | $-195M | $-180M | $-171M | $-161M | · | · | |
| Debt Issued | · | $378M | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-15M | $136M | $-12M | $-12M | $-2.03B | $-16M | $-16M | $-566M | · | $-13M | $-306M | $-46M | |
| Stock Repurchased | $160M | $483M | $18M | $694M | $216M | $12M | $150M | $98M | · | · | $51M | $60M | |
| Net Stock Activity | $-160M | $-483M | $-18M | $-694M | $-216M | $-12M | $-150M | $-98M | · | · | $-51M | $-60M | |
| Dividends Paid | · | · | · | · | · | · | · | $325.0K | $2M | $65M | $72M | $72M | |
| Financing Cash Flow | $-179M | $-363M | $-35M | $-726M | $-365M | $624M | $-147M | $-113M | $-57M | $-70M | · | · | |
| Net Change in Cash | $-16M | $-131M | $165M | $-362M | $9M | $394M | $6M | $1M | $-35M | $50M | $-25M | $-73M | |
| Taxes Paid | $18M | $11M | $5M | $2M | $6M | $500.0K | $1M | $800.0K | $500.0K | $800.0K | $1M | $858.0K | |
| Free Cash Flow | $163M | $232M | $200M | $364M | $374M | $-230M | $153M | $114M | · | $120M | $129M | $107M | |
| Levered FCF | $63M | $101M | $90M | $276M | $257M | $-322M | $95M | $56M | · | $-125M | $85M | $55M |
الربحية 7
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 22.0% | 26.9% | 26.6% | 29.3% | 28.7% | -56.0% | 15.2% | 11.1% | · | 4.4% | 11.6% | 11.7% | |
| Net Margin | 10.1% | 13.2% | 13.6% | 16.8% | 17.1% | -72.3% | 6.4% | 3.3% | · | -0.93% | 3.6% | 3.6% | |
| Pretax Margin | 13.6% | 16.9% | 18.1% | 22.5% | 17.1% | -79.4% | 9.2% | 4.6% | · | -0.24% | 5.3% | 5.7% | |
| EBITDA Margin | 22.0% | 26.9% | 26.6% | 29.3% | 28.7% | -56.0% | 15.2% | 11.1% | · | 4.4% | 11.6% | 11.7% | |
| ROA | 6.5% | 8.8% | 9.5% | 11.8% | 9.9% | -12.8% | 4.0% | 2.1% | · | -0.53% | 2.0% | 2.0% | |
| ROE | -40.5% | -49.6% | -101.7% | -67.9% | -2286.3% | 362.5% | 40.4% | 14.0% | · | -2.6% | 9.1% | 8.1% | |
| ROIC | 15.1% | 20.3% | 18.1% | 22.6% | 20.8% | -10.5% | 8.4% | 6.0% | · | 11.4% | 5.2% | 4.7% |
السيولة والملاءة 5
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.7 | 0.9 | 0.6 | 1.5 | 1.6 | 0.4 | 0.5 | · | 0.6 | 0.5 | 0.6 | |
| Quick Ratio | 0.5 | 0.5 | 0.8 | 0.4 | 1.4 | 1.5 | 0.2 | 0.3 | · | 0.4 | 0.3 | 0.4 | |
| Debt / Equity | -5.1 | -4.9 | -10.1 | -4.8 | -62.4 | -20.7 | 7.3 | 5.8 | · | 3.4 | 3.1 | 2.8 | |
| LT Debt / Equity | -5.1 | -4.8 | -10.1 | -4.8 | -62.1 | -20.6 | 7.0 | 5.6 | · | 3.3 | 3.1 | 2.7 | |
| Interest Coverage | 2.7 | 2.8 | 3.1 | 4.3 | 3.7 | -2.4 | 2.5 | 1.9 | · | 1.0 | 2.4 | 2.0 |
الكفاءة 2
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.2 | 0.6 | 0.7 | · | 0.6 | 0.6 | 0.5 | |
| Receivables Turnover | 21.2 | 22.5 | 23.8 | 23.4 | 28.0 | 10.8 | 26.0 | 28.5 | · | 35.3 | 35.8 | 35.1 |
معدلات النمو 7
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.6% | -0.07% | -0.27% | 15.1% | 248.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -1.3% | 4.7% | 58.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 30.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -19.3% | 4.4% | -12.3% | 28.6% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -9.6% | 5.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -26.0% | -2.9% | -19.6% | 13.5% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -16.7% | -3.9% | · | · | · | · | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 6
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.66B | $1.73B | $1.73B | $1.73B | $1.50B | $432M | $1.40B | $1.37B | $1.26B | $1.34B | $1.37B | $1.38B | |
| Net Income TTM | $168M | $227M | $234M | $291M | $257M | $-312M | $89M | $45M | $-202M | $-13M | $49M | $50M | |
| P/E | 11.9 | 14.8 | 14.6 | 12.9 | 20.1 | -7.9 | 28.8 | 42.5 | -5.8 | -126.2 | 34.5 | 31.4 | |
| Earnings Yield | 8.4% | 6.7% | 6.9% | 7.7% | 5.0% | -12.6% | 3.5% | 2.4% | -17.4% | -0.79% | 2.9% | 3.2% | |
| Payout Ratio | · | · | · | · | · | · | · | 0.73% | · | -521.2% | 147.2% | 144.5% | |
| Annual Payout | · | · | · | · | · | · | · | $325.0K | $2M | $65M | $72M | $72M |
قائمة الدخل 14
| المقياس | اتجاه | 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 | $278M | $374M | $512M | $490M | $287M | $384M | $546M | $498M | $297M | $389M | $548M | $496M | $293M | $391M | $565M | $505M | |
| SG&A Expense | $48M | $59M | $61M | $64M | $44M | $50M | $55M | $64M | $48M | $45M | $60M | $68M | $48M | $45M | $53M | $56M | |
| Operating Expenses | $287M | $317M | $360M | $350M | $270M | $309M | $345M | $333M | $275M | $300M | $345M | $341M | $282M | $289M | $348M | $327M | |
| Operating Income | $-8M | $56M | $152M | $140M | $17M | $76M | $201M | $164M | $22M | $89M | $203M | $155M | $12M | $102M | $218M | $178M | |
| Interest Expense | $32M | $33M | $34M | $34M | $34M | $50M | $40M | $39M | $39M | $36M | $37M | $37M | $36M | $35M | $31M | $27M | |
| Other Non-op | $234.0K | $-5M | $179.0K | $-216.0K | $23.0K | $23.0K | $-54.0K | $147.0K | $-180.0K | $38.0K | $21.0K | $5.0K | $-46.0K | $-67.0K | $66.0K | $32.0K | |
| Pretax Income | $-40M | $19M | $118M | $106M | $-17M | $24M | $161M | $123M | $-17M | $53M | $166M | $118M | $-25M | $67M | $187M | $151M | |
| Income Tax | $-6M | $4M | $29M | $26M | $-1M | $-4M | $42M | $32M | $-6M | $13M | $43M | $31M | $-8M | $18M | $53M | $35M | |
| Net Income | $-34M | $15M | $89M | $80M | $-16M | $28M | $120M | $91M | $-11M | $40M | $124M | $87M | $-16M | $49M | $135M | $117M | |
| EPS (Basic) | $-0.69 | $0.30 | $1.62 | $1.46 | $-0.29 | $0.43 | $2.09 | $1.47 | $-0.17 | $0.63 | $1.93 | $1.36 | $-0.26 | $0.67 | $2.00 | $1.63 | |
| EPS (Diluted) | $-0.69 | $0.29 | $1.61 | $1.45 | $-0.29 | $0.42 | $2.08 | $1.46 | $-0.17 | $0.62 | $1.92 | $1.35 | $-0.26 | $0.65 | $1.99 | $1.62 | |
| Shares (Basic) | 49,418,000 | -110,474,000 | 55,032,000 | 54,991,000 | 55,017,000 | -123,652,000 | 57,292,000 | 61,890,000 | 64,016,000 | -127,909,000 | 63,954,000 | 63,932,000 | 63,978,000 | -144,879,000 | 67,176,000 | 71,686,000 | |
| Shares (Diluted) | 49,418,000 | -110,910,000 | 55,473,000 | 55,411,000 | 55,017,000 | -123,937,000 | 57,663,000 | 62,268,000 | 64,016,000 | -128,155,000 | 64,319,000 | 64,352,000 | 63,978,000 | -145,081,000 | 67,569,000 | 72,168,000 | |
| EBITDA | $-8M | · | $152M | $140M | $17M | · | $201M | $164M | $22M | · | $203M | $155M | $12M | · | $218M | $178M |
الميزانية العمومية 25
| المقياس | اتجاه | 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 | $29M | $100M | $183M | $194M | $76M | $116M | $77M | $232M | $204M | · | $215M | $147M | $55M | · | $110M | $161M | |
| Receivables | $91M | $77M | $85M | $94M | $80M | $79M | $87M | $101M | $80M | · | $80M | $88M | $73M | · | $78M | $84M | |
| Inventory | $57M | $52M | $52M | $53M | $51M | $46M | $51M | $53M | $51M | · | $55M | $60M | $59M | · | $60M | $57M | |
| Prepaid Expense | $64M | $54M | $49M | $58M | $50M | $29M | $42M | $45M | $42M | · | $26M | $35M | $35M | · | $28M | $29M | |
| Other Current Assets | · | $47M | · | · | · | $23M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $241M | $283M | $407M | $399M | $256M | $270M | $256M | $431M | $377M | · | $376M | $329M | $222M | · | $276M | $330M | |
| PP&E (Net) | $1.94B | $1.92B | $1.91B | $1.91B | $1.90B | $1.89B | $1.90B | $1.91B | $1.89B | · | $1.81B | $1.78B | $1.74B | · | $1.69B | $1.67B | |
| PP&E (Gross) | $4.20B | $4.14B | $4.10B | $4.06B | $4.01B | $3.96B | $3.95B | $3.93B | $3.87B | · | $3.77B | $3.70B | $3.64B | · | $3.53B | $3.48B | |
| Accum. Depreciation | $2.26B | $2.22B | $2.19B | $2.15B | $2.11B | $2.07B | $2.04B | $2.01B | $1.98B | · | $1.96B | $1.92B | $1.90B | · | $1.84B | $1.81B | |
| Goodwill | $66M | $66M | $66M | $66M | $66M | $66M | $66M | $66M | $66M | · | $66M | $66M | $66M | · | $66M | $66M | |
| Other Non-current Assets | $61M | $64M | $62M | $61M | $60M | $56M | $49M | $41M | $36M | · | $29M | $28M | $25M | · | $19M | $17M | |
| Total Assets | $2.61B | $2.62B | $2.74B | $2.73B | $2.57B | $2.57B | $2.58B | $2.76B | $2.67B | · | $2.58B | $2.51B | $2.35B | · | $2.36B | $2.40B | |
| Accrued Liabilities | $43M | $42M | $54M | $62M | $52M | $54M | $62M | $67M | $59M | · | $59M | $62M | $46M | · | $58M | $59M | |
| Current Liabilities | $455M | $385M | $375M | $483M | $435M | $413M | $398M | $523M | $490M | · | $406M | $506M | $461M | · | $430M | $498M | |
| Capital Leases | $124M | $111M | $112M | $113M | $114M | $115M | $116M | $116M | $115M | · | $113M | $114M | $115M | · | $117M | $118M | |
| Deferred Tax | $253M | $258M | $264M | $234M | $210M | $213M | $226M | $188M | $160M | · | $158M | $117M | $89M | · | $83M | $38M | |
| Other Non-current Liabilities | $88M | $80M | $78M | $72M | $65M | $65M | $60M | $54M | $55M | · | $56M | $50M | $46M | · | $45M | $41M | |
| Total Liabilities | $3.16B | $3.05B | $3.05B | $3.13B | $3.05B | $3.04B | $3.04B | $3.12B | $2.91B | · | $2.83B | $2.88B | $2.81B | · | $2.78B | $2.80B | |
| Long-term Debt | $2.26B | $2.23B | $2.24B | $2.24B | $2.24B | $2.24B | $2.25B | $2.26B | $2.10B | · | $2.11B | $2.11B | $2.11B | · | $2.11B | $2.11B | |
| Total Debt | $2.26B | · | $2.24B | $2.24B | $2.24B | · | $2.25B | $2.26B | $2.10B | · | $2.11B | $2.11B | $2.11B | · | $2.11B | $2.11B | |
| Common Stock | $974.0K | $973.0K | $973.0K | $972.0K | $971.0K | $971.0K | $971.0K | $970.0K | $970.0K | · | $966.0K | $966.0K | $965.0K | · | $963.0K | $962.0K | |
| Retained Earnings | $772M | $806M | $791M | $702M | $621M | $638M | $610M | $490M | $399M | · | $370M | $246M | $159M | · | $127M | $-8M | |
| Treasury Stock | $2.08B | $1.99B | $1.84B | $1.83B | $1.83B | $1.83B | $1.79B | $1.58B | $1.36B | · | $1.34B | $1.34B | $1.32B | · | $1.25B | $1.10B | |
| Stockholders' Equity | $-557M | $-436M | $-309M | $-395M | $-478M | $-462M | $-456M | $-365M | $-243M | $-208M | $-252M | $-378M | $-455M | $-438M | $-420M | $-401M | |
| Liabilities + Equity | $2.61B | $2.62B | $2.74B | $2.73B | $2.57B | $2.57B | $2.58B | $2.76B | $2.67B | · | $2.58B | $2.51B | $2.35B | · | $2.36B | $2.40B |
التدفق النقدي 15
| المقياس | اتجاه | 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 | $45M | $45M | $45M | $43M | $42M | $42M | $42M | $40M | $39M | $40M | $39M | $38M | $37M | $38M | $37M | $39M | |
| Stock-based Comp | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $3M | |
| Deferred Tax | $-6M | $4M | $26M | $21M | $-2M | $-3M | $37M | $22M | $-6M | $10M | $45M | $26M | $-8M | $17M | $52M | $33M | |
| Operating Cash Flow | $67M | $78M | $95M | $181M | $26M | $112M | $123M | $173M | $71M | $106M | $164M | $185M | $50M | $96M | $169M | $229M | |
| CapEx | $70M | $50M | $57M | $54M | $57M | $26M | $55M | $80M | $87M | $71M | $89M | $76M | $70M | $50M | $50M | $66M | |
| Investing Cash Flow | $-70M | $-50M | $-57M | $-54M | $-57M | $-26M | $-55M | $-80M | $-87M | $-71M | $-89M | $-76M | $-70M | $-50M | $-50M | $-66M | |
| Debt Issued | · | · | · | · | · | $-1M | $0 | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-4M | · | · | · | $-4M | · | · | · | $-3M | · | · | · | $-3M | · | · | · | |
| Stock Repurchased | $94M | $144M | $7M | $5M | $5M | $38M | $216M | $212M | $17M | $0 | $4M | · | · | $76M | $163M | $365M | |
| Net Stock Activity | $-94M | · | · | · | $-5M | · | · | · | $-17M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-68M | $-149M | $-11M | $-9M | $-9M | $-47M | $-223M | $-65M | $-27M | $-3M | $-6M | $-17M | $-8M | $-79M | $-165M | $-382M | |
| Net Change in Cash | $-71M | $-121M | $27M | $118M | $-40M | $39M | $-155M | $28M | $-43M | $32M | $68M | $92M | $-28M | $-33M | $-46M | $-219M | |
| Taxes Paid | · | $2M | $718.0K | · | · | $60.0K | $2M | · | · | $664.0K | · | · | · | · | · | · | |
| Free Cash Flow | $-3M | · | · | · | $-31M | · | · | · | $-16M | · | · | · | $-19M | · | · | · | |
| Levered FCF | $-30M | · | · | · | $-63M | · | · | · | $-42M | · | · | · | $-44M | · | · | · |
الربحية 7
| المقياس | اتجاه | 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 | -3.0% | · | 29.6% | 28.6% | 5.9% | · | 36.8% | 33.0% | 7.4% | · | 37.1% | 31.3% | 4.0% | · | 38.5% | 35.3% | |
| Net Margin | -12.2% | · | 17.4% | 16.3% | -5.6% | · | 21.9% | 18.3% | -3.8% | · | 22.5% | 17.5% | -5.6% | · | 23.8% | 23.1% | |
| Pretax Margin | -14.4% | · | 23.1% | 21.7% | -6.0% | · | 29.5% | 24.7% | -5.7% | · | 30.3% | 23.9% | -8.4% | · | 33.1% | 30.0% | |
| EBITDA Margin | -3.0% | · | 29.6% | 28.6% | 5.9% | · | 36.8% | 33.0% | 7.4% | · | 37.1% | 31.3% | 4.0% | · | 38.5% | 35.3% | |
| ROA | -1.3% | · | 3.4% | 2.9% | -0.62% | · | 4.6% | 3.5% | -0.45% | · | 5.0% | 3.5% | -0.67% | · | 5.3% | 4.5% | |
| ROE | 6.6% | · | -23.4% | -21.1% | 4.5% | · | -33.8% | -24.6% | 3.2% | · | -36.7% | -22.4% | 5.4% | · | -65.8% | -55.2% | |
| ROIC | -0.42% | · | 5.9% | 5.7% | 0.90% | · | 8.3% | 6.5% | 0.79% | · | 8.2% | 6.6% | 0.47% | · | 9.2% | 8.0% |
السيولة والملاءة 5
| المقياس | اتجاه | 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 | 0.5 | · | 1.1 | 0.8 | 0.6 | · | 0.6 | 0.8 | 0.8 | · | 0.9 | 0.7 | 0.5 | · | 0.6 | 0.7 | |
| Quick Ratio | 0.3 | · | 0.7 | 0.6 | 0.4 | · | 0.4 | 0.6 | 0.6 | · | 0.7 | 0.5 | 0.3 | · | 0.4 | 0.5 | |
| Debt / Equity | -4.1 | · | -7.2 | -5.7 | -4.7 | · | -4.9 | -6.2 | -8.7 | · | -8.3 | -5.6 | -4.6 | · | -5.0 | -5.3 | |
| LT Debt / Equity | -4.0 | · | -7.2 | -5.6 | -4.7 | · | -4.9 | -6.1 | -8.6 | · | -8.3 | -5.6 | -4.6 | · | -5.0 | -5.2 | |
| Interest Coverage | -0.3 | · | 4.5 | 4.1 | 0.5 | · | 5.1 | 4.2 | 0.6 | · | 5.5 | 4.2 | 0.3 | · | 7.1 | 6.6 |
الكفاءة 2
| المقياس | اتجاه | 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 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | |
| Receivables Turnover | 3.2 | · | 6.0 | 5.0 | 3.6 | · | 6.5 | 5.3 | 3.9 | · | 6.9 | 5.8 | 4.0 | · | 6.9 | 5.8 |
التقييم (آخر 12 شهرًا) 4
| المقياس | اتجاه | 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 | $1.57B | · | $1.83B | $1.82B | $1.63B | · | $1.89B | $1.84B | $1.64B | · | $1.90B | $1.86B | $1.63B | · | $1.86B | $1.74B | |
| Net Income TTM | $119M | · | $273M | $275M | $183M | · | $323M | $291M | $183M | · | $329M | $322M | $226M | · | $344M | $337M | |
| P/E | 15.7 | · | 10.7 | 10.0 | 14.8 | · | 9.6 | 11.9 | 19.8 | · | 9.2 | 11.9 | 19.0 | · | 9.5 | 10.1 | |
| Earnings Yield | 6.4% | · | 9.4% | 10.0% | 6.8% | · | 10.4% | 8.4% | 5.1% | · | 10.8% | 8.4% | 5.3% | · | 10.5% | 9.9% |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الإيرادات | $1.66B | $1.73B | $1.73B | $1.73B | $1.50B |
| هامش الربح التشغيلي % | 22.0% | 26.9% | 26.6% | 29.3% | 28.7% |
| صافي الدخل | $168M | $227M | $234M | $291M | $257M |
| EPS المخفف | $3.06 | $3.79 | $3.63 | $4.14 | $3.22 |
الميزانية العمومية
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | -5.1 | -4.9 | -10.1 | -4.8 | -62.4 |
| النسبة الحالية | 0.7 | 0.7 | 0.9 | 0.6 | 1.5 |
| النسبة السريعة | 0.5 | 0.5 | 0.8 | 0.4 | 1.4 |
التدفق النقدي
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $163M | $232M | $200M | $364M | $374M |
آخر الأخبار أحدث العناوين التي تذكر هذه الشركة
مقاييسي قائمة المراقبة الشخصية الخاصة بك — صفوف مختارة من الأساسيات الكاملة
📊
اختر المقاييس التي تهمك — انقر فوق علامة ➕ بجوار أي صف في الأساسيات الكاملة أعلاه.
يتم حفظ اختيارك ويتبعك عبر جميع الأسهم.