TRIP TripAdvisor, Inc. - Common Stock
$9,20
Kurs · Mai 20, 2026
Fundamentaldaten per Mai 7, 2026
52W-Spanne
$9–$20
2% of range
Analystenbewertung
HOLD
22 analysts
Kursziel
$13
+46% upside
P/E (TTM)
47.0
ROE
6.3%
Nettogewinnmarge
2.1%
TRIP Aktien-Snapshot Kurs, Marktkapitalisierung, P/E, EPS, ROE, Schulden/Eigenkapital, 52-Wochen-Spanne
Kurs
$9.20
Marktkapitalisierung
$1.67B
P/E (TTM)
47.0
EPS (TTM)
$0.31
Umsatz (TTM)
$1.89B
Dividendenrendite
—
ROE
6.3%
Verschuldungsgrad
1.8
52W-Spanne
$9 – $20
TRIP Aktienkurs-Chart Täglich OHLCV mit technischen Indikatoren — Schwenken, Zoom und Ansicht anpassen
Configure
10-Jahres-Performance Umsatz-, Nettoergebnis-, Margen- und EPS-Trends
Umsatz & Nettoergebnis
$1.89B
2016-12-31
→
2025-12-31
EPS
$0.31
2016-12-31
→
2025-12-31
Freier Cashflow
$163M
2016-12-31
→
2025-12-31
Margen
2.1%
Bewertung P/E-, P/S-, P/B-, EV/EBITDA-Verhältnisse — ist die Aktie teuer oder günstig?
Kennzahl
5-Jahres-Trend
TRIP
Peer-Median
P/E (TTM)
47.0
22.8
P/S (TTM) (K/V (TTM))
0.9
2.7
P/B (K/B)
2.6
4.8
EV / EBITDA
22.5
—
Price / FCF (Kurs / FCF)
10.2
—
Rentabilität Brutto-, Betriebs- und Nettomargen; ROE, ROA, ROIC
Kennzahl
5-Jahres-Trend
TRIP
Peer-Median
Operating Margin (Betriebsgewinnmarge)
4.2%
—
Net Profit Margin (Nettogewinnmarge)
2.1%
7.1%
ROA
1.5%
2.2%
ROE
6.3%
8.7%
ROIC
3.9%
—
Finanzielle Gesundheit Verschuldung, Liquidität, Solvenz — Bilanzstärke
Kennzahl
5-Jahres-Trend
TRIP
Peer-Median
Debt / Equity (Fremdkapital / Eigenkapital)
1.8
29.8
Current Ratio (Liquiditätsgrad)
1.3
2.6
Quick Ratio
1.2
—
Wachstum Umsatz-, EPS- und Nettoergebniswachstum: YoY, 3-Jahres-CAGR, 5-Jahres-CAGR
Kennzahl
5-Jahres-Trend
TRIP
Peer-Median
Revenue YoY (Umsatz YoY)
3.0%
—
Revenue CAGR 3Y (Umsatz CAGR 3J)
8.2%
—
Revenue CAGR 5Y (Umsatz CAGR 5J)
25.6%
—
EPS YoY (EPS VjV)
675.0%
—
Net Income YoY (Nettogewinn YoY)
700.0%
—
Kapitaleffizienz Umsatz pro Vermögenswert, Lagerumschlag, Forderungsumschlag
Kennzahl
5-Jahres-Trend
TRIP
Peer-Median
Dividenden Rendite, Ausschüttungsquote, Dividendenhistorie, 5-Jahres-CAGR
Dividendenrendite
—
Ausschüttungsquote
—
5J Div CAGR
—
| Ex-Datum | Betrag |
|---|---|
| 19. November 2019 | $3,5000 |
TRIP Analysten-Konsens Bullische und bärische Analystenmeinungen, 12-Monats-Kursziel, Aufwärtspotenzial
HALTEN
22 Analysten
- Starker Kauf 3 13,6%
- Kauf 1 4,5%
- Halten 11 50,0%
- Verkauf 4 18,2%
- Starker Verkauf 3 13,6%
12-Monats-Kursziel
15 Analysten · 2026-05-18
Median
$13.00
Jetzt
$9.20
Tief
$8.50
Hoch
$21.00
Median-Ziel
$13.00
+41,4%
Mittelwert-Ziel
$13.38
+45,5%
Ergebnisverlauf EPS Ist vs. Schätzung, Überraschung %, Beat-Rate, nächstes Ergebnisdatum
Durchschn. Überraschung
0.02%
| Zeitraum | EPS Actual | EPS est. | Überraschung |
|---|---|---|---|
| 31. März 2026 | $-0.11 | $-0.07 | -0.04% |
| 31. Dezember 2025 | $0.04 | $0.14 | -0.10% |
| 30. September 2025 | $0.65 | $0.56 | 0.09% |
| 30. Juni 2025 | $0.46 | $0.41 | 0.05% |
| 31. März 2025 | $0.14 | $0.04 | 0.10% |
Vergleich mit Konkurrenten Wichtige Kennzahlen im Vergleich zu Branchenkollegen
| Ticker | Marktkapitalisierung | P/E | Umsatz Vj. | Nettomarge | ROE | Bruttogewinnmarge |
|---|---|---|---|---|---|---|
| TRIP | $1.67B | 47.0 | 3.0% | 2.1% | 6.3% | — |
| DJT | — | -4.7 | — | — | — | — |
| ZD | $1.35B | 30.6 | 3.5% | 3.3% | 2.6% | — |
| WBTN | $1.70B | -4.9 | 2.5% | -25.0% | -26.2% | — |
| TBLA | — | — | — | — | — | — |
| YELP | $1.82B | 13.6 | 3.8% | 9.9% | 20.0% | — |
| GTM | $3.13B | 26.8 | 2.9% | 9.9% | 8.1% | 84.0% |
| FUBO | $5.13B | -28.0 | 18.6% | -10.6% | -31.6% | — |
| NXDR | — | -15.0 | 4.2% | -21.0% | -12.6% | — |
| QNST | $920M | 201.2 | 78.3% | 0.43% | 2.0% | 10.1% |
| EVER | — | 10.3 | 38.5% | 14.3% | 48.6% | — |
Vollständige Fundamentaldaten Alle Kennzahlen nach Jahr — Gewinn- und Verlustrechnung, Bilanz, Cashflow
Gewinn- und Verlustrechnung 16
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.89B | $1.83B | $1.79B | $1.49B | $902M | $604M | $1.56B | $1.61B | $1.56B | $1.48B | $1.49B | $1.25B | |
| Cost of Revenue | $145M | $128M | $119M | $78M | · | · | · | · | · | · | · | · | |
| SG&A Expense | $68M | $91M | $79M | $74M | $167M | $173M | $187M | $177M | $157M | $143M | $210M | $128M | |
| Operating Expenses | $1.81B | $1.74B | $1.66B | $1.39B | $1.03B | $933M | $1.37B | $1.43B | $1.43B | $1.31B | $1.26B | $906M | |
| Operating Income | $80M | $92M | $126M | $101M | $-131M | $-329M | $187M | $183M | $124M | $166M | $232M | $340M | |
| Interest Expense | · | · | $44M | $44M | $45M | $35M | $7M | $12M | $15M | $12M | $10M | $9M | |
| Interest Income | $40M | $48M | $47M | $15M | $1M | $3M | $17M | $7M | $1M | · | · | · | |
| Other Non-op | $-12M | $-7M | $-4M | $-5M | $-10M | $-8M | $-3M | $-5M | $1M | $-3M | $17M | $-9M | |
| Pretax Income | $45M | $87M | $125M | $67M | $-185M | $-369M | $194M | $173M | $110M | $151M | $239M | $322M | |
| Income Tax | $5M | $82M | $115M | $47M | $-37M | $-80M | $68M | $60M | $129M | $31M | $41M | $96M | |
| Net Income | $40M | $5M | $10M | $20M | $-148M | $-289M | $126M | $113M | $-19M | $120M | $198M | $226M | |
| EPS (Basic) | $0.32 | $0.04 | $0.07 | $0.14 | $-1.08 | $-2.14 | $0.91 | $0.82 | $-0.14 | $0.83 | $1.38 | $1.58 | |
| EPS (Diluted) | $0.31 | $0.04 | $0.08 | $0.14 | $-1.08 | $-2.14 | $0.89 | $0.81 | $-0.14 | $0.82 | $1.36 | $1.55 | |
| Shares (Basic) | 125,000,000 | 139,000,000 | 139,000,000 | 140,000,000 | 137,000,000 | 135,000,000 | 139,000,000 | 138,000,000 | 140,000,000 | 145,443,000 | 143,836,000 | 142,721,000 | |
| Shares (Diluted) | 131,000,000 | 145,000,000 | 145,000,000 | 146,000,000 | 137,000,000 | 135,000,000 | 141,000,000 | 140,000,000 | 140,000,000 | 146,893,000 | 145,967,000 | 145,800,000 | |
| EBITDA | $80M | $92M | $126M | $101M | $-131M | $-329M | $187M | $183M | $124M | $166M | $232M | $340M |
Bilanz 29
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.03B | $1.06B | $1.07B | $1.02B | $723M | $418M | $319M | $655M | $673M | $612M | $614M | $455M | |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $15M | $35M | $118M | $47M | $108M | |
| Receivables | $209M | $207M | $192M | $205M | $105M | $70M | $176M | $205M | $230M | $189M | $180M | $151M | |
| Prepaid Expense | $47M | $49M | $38M | $44M | $26M | $22M | $27M | $33M | $25M | $31M | $24M | $23M | |
| Current Assets | $1.29B | $1.32B | $1.30B | $1.27B | $940M | $573M | $533M | $915M | $993M | $950M | $865M | $737M | |
| PP&E (Net) | $210M | $200M | $191M | $194M | $215M | $240M | $270M | $253M | $263M | $260M | $247M | $195M | |
| PP&E (Gross) | $830M | $767M | $742M | $706M | $675M | $626M | $589M | $493M | $440M | $371M | $335M | $186M | |
| Accum. Depreciation | $620M | $567M | $551M | $512M | $460M | $386M | $319M | $240M | $177M | $111M | $88M | $77M | |
| Goodwill | $844M | $814M | $829M | $822M | $843M | $862M | $840M | $756M | $758M | $736M | $732M | $734M | |
| Intangibles | $33M | $36M | $43M | $51M | $65M | $86M | $110M | $118M | $142M | $167M | $176M | $214M | |
| Other Non-current Assets | $46M | $43M | $44M | $93M | $94M | $104M | $95M | $86M | $73M | $67M | $46M | $37M | |
| Total Assets | $2.63B | $2.56B | $2.54B | $2.57B | $2.29B | $1.97B | $1.98B | $2.17B | $2.27B | $2.24B | $2.13B | $1.95B | |
| Accounts Payable | $23M | $49M | $28M | $39M | $27M | $18M | $11M | $15M | $8M | $14M | $10M | $19M | |
| Accrued Liabilities | $249M | $249M | $252M | $247M | $231M | $160M | $203M | $151M | $148M | $127M | $123M | $114M | |
| Short-term Debt | $353M | $5M | $0 | · | · | · | · | · | $7M | $80M | $1M | $78M | |
| Current Liabilities | $998M | $628M | $572M | $533M | $357M | $242M | $435M | $393M | $372M | $423M | $312M | $381M | |
| Capital Leases | $29M | $11M | $6M | $15M | $29M | $46M | $64M | $83M | $84M | $84M | $84M | $67M | |
| Deferred Tax | $1M | $1M | $1M | $1M | $1M | $10M | $8M | $21M | $14M | $12M | $15M | $29M | |
| Other Non-current Liabilities | $97M | $104M | $197M | $265M | $215M | $223M | $238M | $282M | $293M | $210M | $189M | $154M | |
| Total Liabilities | $1.98B | $1.62B | $1.67B | $1.71B | $1.50B | $1.08B | $823M | $696M | $909M | $736M | $716M | $823M | |
| Long-term Debt | $819M | $831M | $839M | · | · | · | · | · | · | · | · | $300M | |
| Total Debt | $1.17B | $836M | $839M | $836M | $833M | $491M | · | · | $237M | $171M | $201M | $300M | |
| Common Stock | $100.0K | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Retained Earnings | $317M | $276M | $271M | $261M | $241M | $389M | $681M | $1.04B | $926M | $945M | $826M | $628M | |
| Treasury Stock | $90M | $847M | $822M | $722M | $722M | $722M | $607M | $547M | $447M | $197M | $92M | $145M | |
| AOCI | $-42M | $-91M | $-71M | $-82M | $-56M | $-34M | $-63M | $-62M | $-42M | $-77M | $-63M | $-31M | |
| Stockholders' Equity | $645M | $943M | $871M | $861M | $789M | $886M | $1.16B | $1.47B | $1.36B | $1.50B | $1.41B | $1.12B | |
| Liabilities + Equity | $2.63B | $2.56B | $2.54B | $2.57B | $2.29B | $1.97B | $1.98B | $2.17B | $2.27B | $2.24B | $2.13B | $1.95B | |
| Shares Outstanding | 114,472,043 | 153,655,038 | 149,775,361 | 146,891,538 | 144,656,649 | 140,775,221 | 138,698,307 | 137,158,010 | 135,617,263 | 134,706,467 | 133,836,242 | 132,315,465 |
Cashflow 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $92M | $85M | $87M | $97M | $111M | $125M | $126M | $116M | · | · | · | · | |
| Stock-based Comp | $108M | $120M | $96M | $88M | $120M | $109M | $124M | $118M | $96M | $85M | $72M | $63M | |
| Deferred Tax | $-2M | $-14M | $-25M | $-19M | $-44M | $-1M | $6M | $-6M | $29M | $-20M | $-37M | $-17M | |
| Amort. of Intangibles | $3M | $6M | $9M | $13M | $20M | $26M | $33M | $34M | $32M | $32M | $36M | $18M | |
| Restructuring | $43M | $21M | $22M | · | · | $41M | $1M | · | · | · | · | · | |
| Operating Cash Flow | $245M | $144M | $235M | $400M | $108M | $-194M | $424M | $405M | $238M | $321M | $418M | $407M | |
| CapEx | $82M | $74M | $63M | $56M | $54M | $55M | $83M | $61M | $64M | $72M | $109M | $81M | |
| Investing Cash Flow | $-84M | $-73M | $-63M | $-52M | $-54M | $-56M | $-176M | $-49M | $6M | $-163M | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | $-300M | $-40M | |
| Stock Repurchased | $90M | $25M | $100M | $0 | $0 | $115M | $60M | $100M | $250M | $105M | · | · | |
| Net Stock Activity | $-90M | $-25M | $-100M | $0 | · | $-115M | $-60M | $-100M | $-250M | $-105M | · | · | |
| Dividends Paid | · | · | · | · | · | · | $488M | · | · | · | · | · | |
| Financing Cash Flow | $-197M | $-63M | $-127M | $-27M | $263M | $341M | $-580M | $-358M | $-200M | $-143M | · | · | |
| Net Change in Cash | $-29M | $-3M | $46M | $298M | $305M | $99M | $-336M | $-18M | $61M | $-2M | $159M | $104M | |
| Taxes Paid | $29M | $170M | $140M | $-40M | $5M | $3M | $47M | $53M | $62M | $29M | $43M | $54M | |
| Free Cash Flow | $163M | $70M | $172M | $344M | $54M | $-249M | $341M | $344M | $174M | $249M | $273M | $306M | |
| Levered FCF | · | · | $168M | $331M | $18M | $-276M | $336M | $336M | $177M | $239M | $265M | $300M |
Rentabilität 7
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.2% | 5.0% | 7.0% | 6.8% | -14.5% | -54.5% | 12.0% | · | 8.0% | 11.2% | 15.6% | 27.3% | |
| Net Margin | 2.1% | 0.27% | 0.56% | 1.3% | -16.4% | -47.9% | 8.1% | · | -1.2% | 8.1% | 13.3% | 18.1% | |
| Pretax Margin | 2.4% | 4.7% | 7.0% | 4.5% | -20.5% | -61.1% | 12.4% | · | 7.1% | 10.2% | 16.0% | 25.8% | |
| EBITDA Margin | 4.2% | 5.0% | 7.0% | 6.8% | -14.5% | -54.5% | 12.0% | · | 8.0% | 11.2% | 15.6% | 27.3% | |
| ROA | 1.5% | 0.20% | 0.39% | 0.82% | -7.0% | -14.6% | 6.1% | 5.1% | -0.84% | 5.5% | 9.7% | 13.2% | |
| ROE | 6.3% | 0.53% | 1.2% | 2.4% | -18.7% | -32.2% | 9.0% | 7.8% | -1.3% | 8.2% | 15.6% | 22.7% | |
| ROIC | 3.9% | 0.30% | 0.59% | 1.8% | -6.5% | -18.7% | 10.5% | 8.1% | -1.3% | 7.9% | 11.9% | 16.8% |
Liquidität & Solvenz 5
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 2.1 | 2.3 | 2.4 | 2.6 | 2.4 | 1.2 | 2.3 | 2.7 | 2.2 | 2.8 | 2.0 | |
| Quick Ratio | 1.2 | 2.0 | 2.2 | 2.2 | 2.3 | 2.0 | 1.1 | 2.2 | 2.5 | 2.2 | 2.7 | 1.9 | |
| Debt / Equity | 1.8 | 0.9 | 1.0 | 1.0 | 1.1 | 0.6 | · | · | 0.2 | 0.1 | 0.1 | 0.3 | |
| LT Debt / Equity | 1.3 | 0.9 | 1.0 | 1.0 | 1.1 | 0.6 | · | · | 0.2 | 0.1 | 0.1 | 0.2 | |
| Interest Coverage | · | · | 2.9 | 2.3 | -2.9 | -9.4 | 26.7 | 15.2 | 8.3 | 13.8 | 23.2 | 37.8 |
Effizienz 2
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.3 | 0.8 | · | 0.7 | 0.7 | 0.7 | 0.7 | |
| Receivables Turnover | 9.1 | 9.2 | 9.0 | 10.7 | 10.3 | 4.9 | 8.2 | · | 7.4 | 8.0 | 9.0 | 9.4 |
Wachstumsraten 7
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.0% | 2.6% | 19.8% | 65.4% | 49.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.2% | 26.7% | 43.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 25.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 675.0% | -50.0% | -42.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 30.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 700.0% | -50.0% | -50.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 26.0% | · | · | · | · | · | · | · | · | · | · | · |
Bewertung (TTM) 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.89B | $1.83B | $1.79B | $1.49B | $902M | $604M | $1.56B | $1.61B | $1.56B | $1.48B | $1.49B | $1.25B | |
| Net Income TTM | $40M | $5M | $10M | $20M | $-148M | $-289M | $126M | $113M | $-19M | $120M | $198M | $226M | |
| Market Cap | $1.67B | $1.88B | $2.69B | $2.30B | $3.43B | $3.51B | $3.78B | $6.75B | $4.35B | $6.09B | $11.29B | $9.71B | |
| Enterprise Value | $1.80B | $1.65B | $2.46B | $2.12B | $3.54B | $3.58B | · | · | $3.88B | $5.53B | $10.83B | $9.45B | |
| P/E | 47.0 | 369.2 | 269.1 | 128.4 | -25.2 | -13.4 | 34.1 | 66.6 | -246.1 | 56.5 | 62.7 | 48.2 | |
| P/S | 0.9 | 1.0 | 1.5 | 1.5 | 3.8 | 5.8 | 2.4 | 4.2 | 2.8 | 4.1 | 7.6 | 7.8 | |
| P/B | 2.6 | 2.0 | 3.1 | 2.7 | 4.3 | 4.0 | 3.3 | 4.6 | 3.2 | 4.1 | 8.0 | 8.6 | |
| P / Tangible Book | · | 20.2 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 6.8 | 13.1 | 11.4 | 5.8 | 31.8 | -18.1 | 8.9 | 16.7 | 18.3 | 19.0 | 29.6 | 25.1 | |
| P / FCF | 10.2 | 26.9 | 15.6 | 6.7 | 63.5 | -14.1 | 11.1 | 19.6 | 25.0 | 24.5 | 41.4 | 31.7 | |
| EV / EBITDA | 22.5 | 18.0 | 19.5 | 21.0 | -27.0 | -10.9 | · | · | 31.3 | 33.3 | 46.7 | 27.8 | |
| EV / FCF | 11.1 | 23.6 | 14.3 | 6.2 | 65.5 | -14.4 | · | · | 22.3 | 22.2 | 39.7 | 30.9 | |
| EV / Revenue | 1.0 | 0.9 | 1.4 | 1.4 | 3.9 | 5.9 | · | · | 2.5 | 3.7 | 7.3 | 7.6 | |
| Dividend Yield | · | · | · | · | · | · | 12.9% | · | · | · | · | · | |
| Earnings Yield | 2.1% | 0.27% | 0.37% | 0.78% | -4.0% | -7.4% | 2.9% | 1.5% | -0.41% | 1.8% | 1.6% | 2.1% | |
| Payout Ratio | · | · | · | · | · | · | 387.3% | · | · | · | · | · | |
| Annual Payout | · | · | · | · | · | · | $488M | · | · | · | · | · |
Gewinn- und Verlustrechnung 16
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $382M | $411M | $553M | $529M | $398M | $411M | $532M | $497M | $395M | $390M | $533M | $494M | $371M | $354M | $459M | $417M | |
| Cost of Revenue | $33M | $35M | $41M | $42M | $27M | $27M | $40M | $36M | $25M | · | · | · | · | · | · | · | |
| SG&A Expense | $15M | $20M | $18M | $13M | $17M | $20M | $21M | $21M | $29M | $-65M | $49M | $47M | $48M | $-39M | $45M | $28M | |
| Operating Expenses | $408M | $445M | $483M | $470M | $414M | $410M | $462M | $461M | $410M | $358M | $469M | $450M | $385M | $366M | $389M | $354M | |
| Operating Income | $-25M | $-34M | $70M | $59M | $-16M | $1M | $70M | $36M | $-15M | $32M | $64M | $44M | $-14M | $-12M | $70M | $63M | |
| Interest Expense | · | · | · | · | · | · | · | · | $11M | · | $11M | $11M | $11M | · | $11M | $11M | |
| Interest Income | $8M | $10M | $10M | $10M | $10M | $9M | $13M | $13M | $13M | $11M | $13M | $12M | $11M | $8M | $4M | $2M | |
| Other Non-op | $1M | $-4M | $0 | $-5M | $-3M | $0 | $-4M | $0 | $-3M | $0 | $-2M | $-1M | $-1M | $-1M | $-1M | $-1M | |
| Pretax Income | $-32M | $-45M | $63M | $47M | $-20M | $-1M | $66M | $38M | $-16M | $32M | $64M | $44M | $-15M | $-15M | $62M | $53M | |
| Income Tax | $800.0K | $-7M | $10M | $11M | $-9M | $-2M | $27M | $14M | $43M | $0 | $37M | $20M | $58M | $-13M | $37M | $22M | |
| Net Income | $-32M | $-38M | $53M | $36M | $-11M | $1M | $39M | $24M | $-59M | $32M | $27M | $24M | $-73M | $-2M | $25M | $31M | |
| EPS (Basic) | $-0.28 | $-0.35 | $0.46 | $0.29 | $-0.08 | $0.02 | $0.28 | $0.17 | $-0.43 | $0.22 | $0.20 | $0.17 | $-0.52 | $-0.02 | $0.18 | $0.22 | |
| EPS (Diluted) | $-0.28 | $-0.32 | $0.43 | $0.28 | $-0.08 | $0.03 | $0.27 | $0.17 | $-0.43 | $0.24 | $0.19 | $0.17 | $-0.52 | $0.00 | $0.17 | $0.21 | |
| Shares (Basic) | 115,400,000 | -257,000,000 | 116,000,000 | 125,000,000 | 141,000,000 | -277,000,000 | 139,000,000 | 139,000,000 | 138,000,000 | -280,000,000 | 138,000,000 | 140,000,000 | 141,000,000 | -279,000,000 | 140,000,000 | 140,000,000 | |
| Shares (Diluted) | 115,400,000 | -264,000,000 | 124,000,000 | 130,000,000 | 141,000,000 | -282,000,000 | 144,000,000 | 145,000,000 | 138,000,000 | -284,000,000 | 143,000,000 | 145,000,000 | 141,000,000 | -284,000,000 | 146,000,000 | 145,000,000 | |
| EBITDA | $-25M | · | $70M | $59M | $-15M | · | $70M | · | $-15M | · | $64M | $44M | $-14M | · | $70M | $63M |
Bilanz 29
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.12B | $1.03B | $1.22B | $1.21B | $1.15B | $1.06B | $1.11B | · | $1.17B | · | $1.12B | $1.14B | $1.13B | · | $1.07B | $1.04B | |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Receivables | $225M | $209M | $258M | $284M | $263M | $207M | $243M | · | $248M | · | $214M | $211M | $175M | · | $150M | $186M | |
| Prepaid Expense | $61M | $47M | $48M | $51M | $67M | $49M | $62M | · | $48M | · | $43M | $46M | $49M | · | $38M | $34M | |
| Current Assets | $1.41B | $1.29B | $1.52B | $1.55B | $1.48B | $1.32B | $1.46B | · | $1.51B | · | $1.40B | $1.48B | $1.44B | · | $1.31B | $1.34B | |
| PP&E (Net) | $204M | $210M | $213M | $214M | $204M | $200M | $197M | · | $189M | · | $193M | $194M | $194M | · | $195M | $201M | |
| PP&E (Gross) | · | $830M | · | · | · | $767M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $635M | $620M | $627M | $612M | $586M | $567M | $576M | · | $563M | · | $537M | $538M | $529M | · | $512M | $497M | |
| Goodwill | $840M | $844M | $843M | $843M | $825M | $814M | $834M | · | $822M | $829M | $817M | $824M | $825M | $822M | $803M | $820M | |
| Intangibles | $33M | $33M | $34M | $35M | $35M | $36M | $37M | · | $40M | · | $45M | $47M | $49M | · | $55M | $58M | |
| Other Non-current Assets | $46M | $47M | $44M | $45M | $44M | $43M | $43M | · | $45M | · | $44M | $49M | $50M | · | $90M | $88M | |
| Total Assets | $2.73B | $2.62B | $2.85B | $2.87B | $2.76B | $2.56B | $2.73B | · | $2.74B | · | $2.64B | $2.73B | $2.68B | · | $2.56B | $2.61B | |
| Accounts Payable | $62M | $23M | $65M | $80M | $61M | $49M | $75M | · | $60M | · | $70M | $47M | $34M | · | $67M | $50M | |
| Accrued Liabilities | $213M | $249M | $247M | $237M | $241M | $249M | $251M | · | $236M | · | $230M | $259M | $211M | · | $215M | $213M | |
| Short-term Debt | $354M | $353M | $353M | $353M | $9M | $5M | $5M | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $1.13B | $998M | $1.15B | $1.25B | $783M | $628M | $792M | · | $892M | · | $719M | $854M | $763M | · | $573M | $656M | |
| Capital Leases | $27M | $29M | $31M | $33M | $29M | $11M | $13M | · | $14M | · | $7M | $10M | $13M | · | $16M | $20M | |
| Deferred Tax | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Other Non-current Liabilities | $96M | $97M | $97M | $95M | $91M | $104M | $105M | · | $117M | · | $194M | $195M | $206M | · | $266M | $243M | |
| Total Liabilities | $2.10B | $1.98B | $2.14B | $2.24B | $2.11B | $1.62B | $1.79B | · | $1.91B | · | $1.81B | $1.95B | $1.88B | · | $1.75B | $1.82B | |
| Long-term Debt | $818M | $819M | $821M | $822M | $1.17B | $831M | $832M | · | · | · | · | · | · | · | · | · | |
| Total Debt | $1.17B | · | $1.17B | $1.18B | $1.18B | · | $837M | · | $840M | · | $839M | $838M | $837M | · | $836M | $835M | |
| Common Stock | $100.0K | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Retained Earnings | $284M | $316M | $354M | $301M | $265M | $276M | $275M | · | $212M | · | $239M | $212M | $188M | · | $263M | $238M | |
| Treasury Stock | $90M | $90M | $40M | $40M | $847M | $847M | $847M | · | $822M | · | $797M | $797M | $722M | · | $722M | $722M | |
| AOCI | $-48M | $-41M | $-47M | $-46M | $-75M | $-91M | $-61M | · | $-78M | · | $-89M | $-79M | $-78M | · | $-108M | $-84M | |
| Stockholders' Equity | $624M | $645M | $707M | $627M | $643M | $943M | $944M | · | $825M | $871M | $823M | $781M | $808M | $861M | $813M | $796M | |
| Liabilities + Equity | $2.73B | $2.62B | $2.85B | $2.87B | $2.76B | $2.56B | $2.73B | · | $2.74B | · | $2.64B | $2.73B | $2.68B | · | $2.56B | $2.61B | |
| Shares Outstanding | 116,294,499 | 114,472,043 | 116,802,970 | 116,050,247 | 129,006,678 | 127,394,786 | 126,415,455 | · | 126,343,634 | 149,775,361 | 125,611,858 | 125,073,302 | 129,246,219 | 146,891,538 | 127,746,773 | 127,003,107 |
Cashflow 13
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $25M | $24M | $24M | $23M | $21M | $21M | $21M | $21M | $22M | $24M | $21M | $21M | $21M | $24M | $23M | $25M | |
| Stock-based Comp | $21M | $23M | $28M | $29M | $28M | $28M | $31M | $33M | $28M | $24M | $24M | $25M | $23M | $23M | $22M | $21M | |
| Deferred Tax | $3M | $4M | $-7M | $0 | $1M | $10M | $-15M | $-17M | $8M | $-17M | $1M | $-17M | $8M | $-27M | $-6M | $14M | |
| Restructuring | $3M | $33M | $0 | $0 | $10M | $20M | $-1M | $0 | $1M | $4M | $18M | · | · | · | · | · | |
| Operating Cash Flow | $118M | $-103M | $44M | $202M | $102M | $-3M | $-43M | $51M | $139M | $-19M | $14M | $105M | $135M | $-40M | $60M | $294M | |
| CapEx | $16M | $19M | $19M | $25M | $19M | $23M | $20M | $15M | $16M | $16M | $16M | $15M | $16M | $15M | $14M | $13M | |
| Investing Cash Flow | $-16M | $-19M | $-19M | $-27M | $-19M | $-22M | $-20M | $-15M | $-16M | $-16M | $-16M | $-15M | $-16M | $-15M | $-11M | $-12M | |
| Stock Repurchased | · | $50M | $0 | · | · | $0 | $0 | · | · | $25M | $0 | · | · | $0 | $0 | · | |
| Financing Cash Flow | $-10M | $-60M | $-7M | $-127M | $-2M | $-8M | $-12M | $-31M | $-12M | $-30M | $-4M | $-82M | $-11M | $-4M | $-10M | $-3M | |
| Net Change in Cash | $86M | $-183M | $6M | $58M | $90M | $-48M | $-64M | $5M | $104M | $-57M | $-17M | $9M | $111M | $-45M | $21M | $264M | |
| Taxes Paid | · | $9M | $5M | $13M | $2M | $-25M | $30M | $162M | $3M | $12M | $-21M | $146M | $3M | $13M | $5M | · | |
| Free Cash Flow | $101M | · | · | · | $83M | · | · | · | $123M | · | · | · | $119M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $82M | · | · | · | $65M | · | · | · |
Rentabilität 7
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -6.6% | · | 12.7% | 11.2% | -3.8% | · | 13.2% | · | -3.8% | · | 12.0% | 8.9% | -3.8% | · | 15.2% | 15.1% | |
| Net Margin | -8.5% | · | 9.6% | 6.8% | -2.8% | · | 7.3% | · | -14.9% | · | 5.1% | 4.9% | -19.7% | · | 5.5% | 7.4% | |
| Pretax Margin | -8.3% | · | 11.4% | 8.9% | -5.0% | · | 12.4% | · | -4.0% | · | 12.0% | 8.9% | -4.0% | · | 13.5% | 12.7% | |
| EBITDA Margin | -6.6% | · | 12.7% | 11.2% | -3.8% | · | 13.2% | · | -3.8% | · | 12.0% | 8.9% | -3.8% | · | 15.2% | 15.1% | |
| ROA | -1.2% | · | 1.9% | 1.3% | -0.40% | · | 1.5% | · | -2.2% | · | 1.0% | 0.90% | -2.9% | · | 1.0% | 1.2% | |
| ROE | -5.1% | · | 6.4% | 5.1% | -1.5% | · | 4.4% | · | -7.2% | · | 3.3% | 3.0% | -9.3% | · | 3.1% | 3.9% | |
| ROIC | -1.4% | · | 3.1% | 2.5% | -0.45% | · | 2.3% | · | -3.3% | · | 1.6% | 1.5% | -4.1% | · | 1.7% | 2.3% |
Liquidität & Solvenz 5
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | · | 1.3 | 1.2 | 1.9 | · | 1.8 | · | 1.7 | · | 1.9 | 1.7 | 1.9 | · | 2.3 | 2.0 | |
| Quick Ratio | 1.2 | · | 1.3 | 1.2 | 1.8 | · | 1.7 | · | 1.6 | · | 1.9 | 1.6 | 1.7 | · | 2.1 | 1.9 | |
| Debt / Equity | 1.9 | · | 1.7 | 1.9 | 1.8 | · | 0.9 | · | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 1.0 | 1.0 | |
| LT Debt / Equity | 1.3 | · | 1.2 | 1.3 | 1.8 | · | 0.9 | · | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 1.0 | 1.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -1.4 | · | 5.8 | 4.0 | -1.3 | · | 6.4 | 5.7 |
Effizienz 2
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 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 | · | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.6 | · | 2.2 | 2.1 | 1.6 | · | 2.3 | · | 1.9 | · | 2.9 | 2.5 | 2.4 | · | 3.0 | 2.8 |
Bewertung (TTM) 14
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q4 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.86B | · | $2.01B | $1.96B | $1.82B | · | $1.96B | $1.92B | $1.79B | · | $1.86B | $1.74B | $1.51B | · | $1.44B | $1.22B | |
| Net Income TTM | $46M | · | $117M | $88M | $-7M | · | $31M | $16M | $-81M | · | $3M | $7M | $-51M | · | $23M | $-42M | |
| Market Cap | $1.24B | · | $1.90B | $1.51B | $1.83B | · | $1.83B | · | $3.51B | · | $2.08B | $2.06B | $2.57B | · | $2.82B | $2.26B | |
| Enterprise Value | $1.29B | · | $1.86B | $1.48B | $1.85B | · | $1.56B | · | $3.18B | · | $1.80B | $1.76B | $2.27B | · | $2.59B | $2.05B | |
| P/E | 30.5 | · | 18.1 | 20.4 | -202.4 | · | 72.5 | 178.1 | -47.1 | · | 1658.0 | 549.7 | -52.3 | · | 147.2 | -57.4 | |
| P/S | 0.7 | · | 0.9 | 0.8 | 1.0 | · | 0.9 | · | 2.0 | · | 1.1 | 1.2 | 1.7 | · | 2.0 | 1.9 | |
| P/B | 2.0 | · | 2.7 | 2.4 | 2.8 | · | 1.9 | · | 4.3 | · | 2.5 | 2.6 | 3.2 | · | 3.5 | 2.8 | |
| P / Tangible Book | · | · | · | · | · | · | 25.1 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 10.5 | · | · | · | 17.9 | · | · | · | 25.3 | · | · | · | 19.0 | · | · | · | |
| P / FCF | 12.2 | · | · | · | 22.0 | · | · | · | 28.5 | · | · | · | 21.6 | · | · | · | |
| EV / EBITDA | -51.2 | · | 26.5 | 25.0 | -123.3 | · | 22.2 | · | -212.0 | · | 28.1 | 40.0 | -162.3 | · | 37.0 | 32.6 | |
| EV / FCF | 12.7 | · | · | · | 22.3 | · | · | · | 25.9 | · | · | · | 19.1 | · | · | · | |
| EV / Revenue | 0.7 | · | 0.9 | 0.8 | 1.0 | · | 0.8 | · | 1.8 | · | 1.0 | 1.0 | 1.5 | · | 1.8 | 1.7 | |
| Earnings Yield | 3.3% | · | 5.5% | 4.9% | -0.49% | · | 1.4% | 0.56% | -2.1% | · | 0.06% | 0.18% | -1.9% | · | 0.68% | -1.7% |
Finanzberichte Gewinn- und Verlustrechnung, Bilanz, Cashflow — jährlich, letzte 5 Jahre
Gewinn- und Verlustrechnung
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Umsatz | $1.89B | $1.83B | $1.79B | $1.49B | $902M |
| Betriebsgewinnmarge % | 4.2% | 5.0% | 7.0% | 6.8% | -14.5% |
| Nettoergebnis | $40M | $5M | $10M | $20M | $-148M |
| Verwässerte EPS | $0.31 | $0.04 | $0.08 | $0.14 | $-1.08 |
Bilanz
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fremdkapital / Eigenkapital | 1.8 | 0.9 | 1.0 | 1.0 | 1.1 |
| Liquiditätsgrad | 1.3 | 2.1 | 2.3 | 2.4 | 2.6 |
| Quick Ratio | 1.2 | 2.0 | 2.2 | 2.2 | 2.3 |
Cashflow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Freier Cashflow | $163M | $70M | $172M | $344M | $54M |
Neueste Nachrichten Aktuelle Schlagzeilen über dieses Unternehmen
Meine Kennzahlen Ihre persönliche Watchlist — ausgewählte Zeilen aus den vollständigen Fundamentaldaten
📊
Wählen Sie die Kennzahlen, die für Sie wichtig sind — klicken Sie auf das ➕ neben jeder Zeile in den vollständigen Fundamentaldaten oben.
Ihre Auswahl wird gespeichert und begleitet Sie über alle Ticker hinweg.