GLPI Gaming and Leisure Properties, Inc. - Common Stock
$47,25
Prix · Mai 20, 2026
Données fondamentales au Avr 23, 2026
Fourchette 52 semaines
$41–$50
69% of range
Note des analystes
BUY
30 analysts
Objectif de cours
$55
+16% upside
P/E (TTM)
15.1
ROE
18.6%
Marge nette
51.7%
GLPI Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$47.25
Capitalisation Boursière
$12.65B
P/E (TTM)
15.1
BPA (TTM)
$2.95
Revenus (TTM)
$1.59B
Rendement div.
6.9%
ROE
18.6%
Dette/Capitaux propres
—
Fourchette 52 semaines
$41 – $50
GLPI Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$1.59B
2016-12-31
→
2025-12-31
BPA
$2.95
2016-12-31
→
2025-12-31
Flux de trésorerie libre
—
2016-12-31
→
2021-12-31
Marges
51.7%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
GLPI
Médiane des pairs
P/E (TTM)
15.1
24.6
P/S (TTM)
7.9
5.7
P/B
2.7
1.6
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
GLPI
Médiane des pairs
Operating Margin (Marge d'exploitation)
75.3%
—
Net Profit Margin (Marge nette)
51.7%
29.7%
ROA
6.3%
4.0%
ROE
18.6%
11.8%
ROIC
25.9%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
GLPI
Médiane des pairs
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
GLPI
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
4.1%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
6.7%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
6.7%
—
EPS YoY (BPA Année/Année)
2.8%
—
Net Income YoY (Bénéfice net YoY)
5.2%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
GLPI
Médiane des pairs
Payout Ratio (Ratio de distribution)
105.7%
—
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
6.9%
Ratio de distribution
105.7%
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 13 mars 2026 | $0,7800 |
| 5 décembre 2025 | $0,7800 |
| 12 septembre 2025 | $0,7800 |
| 13 juin 2025 | $0,7800 |
| 14 mars 2025 | $0,7600 |
| 6 décembre 2024 | $0,7600 |
| 13 septembre 2024 | $0,7600 |
| 7 juin 2024 | $0,7600 |
| 14 mars 2024 | $0,7600 |
| 7 décembre 2023 | $0,7300 |
| 14 septembre 2023 | $0,7300 |
| 15 juin 2023 | $0,7200 |
| 9 mars 2023 | $0,9700 |
| 8 décembre 2022 | $0,7050 |
| 15 septembre 2022 | $0,7050 |
| 9 juin 2022 | $0,7050 |
| 10 mars 2022 | $0,6900 |
| 23 décembre 2021 | $0,2400 |
| 8 décembre 2021 | $0,6700 |
| 9 septembre 2021 | $0,6700 |
GLPI Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
30 analystes
- Achat fort 5 16,7%
- Achat 16 53,3%
- Conserver 8 26,7%
- Vente 1 3,3%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
22 analystes · 2026-05-17
Médiane
$54.50
← En dessous de tous les objectifs
$47.25
Bas
$48.00
Haut
$61.00
Objectif médian
$54.50
+15,3%
Objectif moyen
$54.66
+15,7%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
-0.02%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.82 | $0.84 | -0.02% |
| 31 décembre 2025 | $0.94 | $0.79 | 0.15% |
| 30 septembre 2025 | $0.86 | $0.73 | 0.13% |
| 30 juin 2025 | $0.54 | $0.77 | -0.23% |
| 31 mars 2025 | $0.60 | $0.75 | -0.15% |
Comparaison avec les pairs Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| GLPI | $12.65B | 15.1 | 4.1% | 51.7% | 18.6% | — |
| IRM | $24.54B | 169.3 | 12.2% | 2.2% | -20.5% | — |
| VICI | $30.05B | 10.8 | 4.1% | 69.3% | 10.2% | — |
| LAMR | — | 21.9 | 2.7% | 25.9% | 60.8% | — |
| OUT | $4.22B | 29.4 | 0.04% | 8.0% | 23.5% | — |
| EPR | — | 15.2 | 2.9% | 38.3% | 11.8% | — |
| MRP | — | 12.2 | — | 63.3% | 6.5% | — |
| FCPT | $2.49B | 21.2 | 9.7% | 38.2% | 7.2% | — |
| SAFE | $982M | 8.6 | 5.4% | 29.7% | 4.8% | — |
| FPI | $418M | 15.9 | -10.4% | 60.5% | 6.7% | — |
| LAND | $348M | -31.6 | 3.7% | 15.3% | 2.0% | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.59B | $1.53B | $1.44B | $1.31B | $1.22B | $1.15B | $1.15B | $1.06B | $971M | $828M | $575M | $591M | |
| Cost of Revenue | · | · | $0 | $0 | $53M | $57M | $75M | · | · | · | · | · | |
| SG&A Expense | $63M | $60M | $56M | $51M | $61M | $69M | $65M | $71M | $63M | $71M | $83M | $81M | |
| Operating Expenses | $393M | $401M | $372M | $282M | $375M | $344M | $436M | $462M | $366M | $348M | $318M | $333M | |
| Operating Income | $1.20B | $1.13B | $1.07B | $1.03B | $842M | $809M | $717M | $594M | $606M | $481M | $257M | $259M | |
| Interest Expense | · | $367M | $323M | $309M | $283M | $282M | $302M | $248M | $217M | $186M | $124M | $117M | |
| Interest Income | · | $11M | $0 | $0 | · | · | · | · | · | · | · | · | |
| Other Non-op | $-349M | $-321M | $-311M | $-310M | $-279M | $-300M | $-322M | $-249M | $-215M | $-184M | $-122M | $-115M | |
| Pretax Income | $853M | $810M | $757M | $720M | $562M | $510M | $396M | $344M | $390M | $297M | $136M | $144M | |
| Income Tax | $2M | $2M | $2M | $17M | $28M | $4M | $5M | $5M | $10M | $8M | $7M | $5M | |
| Net Income | $825M | $785M | $734M | $685M | $534M | $506M | $391M | $340M | $381M | $289M | $128M | $139M | |
| EPS (Basic) | $2.95 | $2.87 | $2.78 | $2.71 | $2.27 | $2.31 | $1.82 | $1.59 | $1.80 | $1.62 | $1.12 | $1.23 | |
| EPS (Diluted) | $2.95 | $2.87 | $2.77 | $2.70 | $2.26 | $2.30 | $1.81 | $1.58 | $1.79 | $1.60 | $1.08 | $1.18 | |
| Shares (Basic) | 279,605,000 | 272,802,000 | 264,053,000 | 252,716,000 | 235,472,000 | 218,817,000 | 214,667,000 | 213,720,000 | 210,705,000 | 178,594,000 | 114,432,000 | 112,037,000 | |
| Shares (Diluted) | 280,043,000 | 273,534,000 | 264,993,000 | 253,846,000 | 236,231,000 | 219,773,000 | 215,786,000 | 214,779,000 | 212,752,000 | 180,622,000 | 118,439,000 | 117,586,000 | |
| EBITDA | $1.48B | $1.40B | $1.35B | $1.28B | $1.09B | $1.05B | $976M | $742M | · | $596M | $257M | $259M |
Bilan 20
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | $27M | $26M | $29M | $37M | $42M | $36M | |
| Short-term Investments | $0 | $561M | $0 | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | $8M | $8M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $58M | $45M | |
| PP&E (Net) | · | · | · | · | $13M | $81M | $94M | $101M | $108M | $119M | $130M | $134M | |
| PP&E (Gross) | · | · | · | · | $29M | $177M | $266M | $265M | $262M | $264M | $261M | $253M | |
| Accum. Depreciation | · | · | · | · | $16M | $96M | $172M | $164M | $153M | $144M | $131M | $119M | |
| Goodwill | · | · | · | · | · | $0 | $16M | $16M | $76M | $76M | $76M | $76M | |
| Intangibles | · | · | · | · | · | $0 | $10M | $10M | $10M | $10M | $10M | $10M | |
| Total Assets | $12.91B | $13.08B | $11.81B | $10.93B | $10.69B | $9.03B | $8.43B | $8.58B | $7.25B | $7.37B | $2.45B | $2.53B | |
| Deferred Tax | · | · | · | · | $0 | $359.0K | $279.0K | $261.0K | $244.0K | $265.0K | $232.0K | $1M | |
| Total Liabilities | $7.90B | $8.43B | $7.30B | $6.81B | $7.30B | $6.36B | $6.36B | $6.31B | $4.79B | $4.94B | $2.70B | $2.70B | |
| Long-term Debt | $7.20B | $7.74B | $6.63B | $6.13B | $6.55B | $5.75B | · | $5.85B | $4.44B | $4.66B | $2.51B | $2.57B | |
| Total Debt | · | · | · | · | · | · | · | · | · | $4.66B | $2.51B | · | |
| Common Stock | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Retained Earnings | $-1.99B | $-1.94B | $-1.90B | $-1.80B | $-1.77B | $-1.61B | $-1.89B | $-1.69B | $-1.48B | $-1.33B | $-1.19B | $-1.07B | |
| AOCI | $904.0K | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $4.63B | $4.27B | $4.16B | $4.12B | $3.39B | $2.68B | $2.07B | $2.27B | $2.46B | $2.43B | $-254M | $-176M | |
| Liabilities + Equity | $12.91B | $13.08B | $11.81B | $10.93B | $10.69B | $9.03B | $8.43B | $8.58B | $7.25B | $7.37B | $2.45B | $2.53B | |
| Shares Outstanding | 283,037,310 | 274,422,549 | 270,922,719 | 260,727,030 | 247,206,937 | 232,452,220 | 214,694,165 | 214,211,932 | 212,717,549 | · | · | · |
Flux de trésorerie 15
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $283M | $273M | $276M | $255M | $252M | $243M | $259M | $148M | $124M | $116M | $110M | $107M | |
| Stock-based Comp | $21M | $24M | $23M | $20M | $17M | $20M | $16M | $11M | $16M | $18M | $17M | $12M | |
| Deferred Tax | $0 | $0 | $0 | $0 | $5M | $451.0K | $-755.0K | $-522.0K | $-561.0K | $-2M | $-813.0K | $-3M | |
| Other Non-cash | $181.0K | $-10M | $-24M | $-40M | $-4M | $-341M | $85M | $156M | · | $93M | · | · | |
| Operating Cash Flow | $1.13B | $1.07B | $1.01B | $920M | $804M | $428M | $750M | $654M | $599M | $514M | $320M | $273M | |
| CapEx | · | · | · | · | $14M | $474.0K | $0 | $20.0K | $78.0K | $330.0K | $16M | $139M | |
| Investing Cash Flow | $-309M | $-1.61B | $-651M | $-354M | $-1.03B | $-9M | $-3M | $-1.51B | $698.0K | $-3.22B | · | · | |
| Debt Issued | $1.29B | $1.52B | $1.08B | $424M | $795M | $2.08B | $1.36B | $2.59B | $100M | $2.55B | $0 | $292M | |
| Net Debt Issued | $-534M | $1.06B | $493M | $-847M | $432M | $15M | $-119M | $1.43B | · | $2.17B | $-68M | $260M | |
| Dividends Paid | $872M | $831M | $834M | $771M | $634M | $231M | $589M | $550M | $529M | $428M | $252M | $494M | |
| Financing Cash Flow | $-1.06B | $312M | $86M | $-1.05B | $443M | $63M | $-746M | $852M | $-607M | $2.70B | · | · | |
| Net Change in Cash | $-238M | $-221M | $445M | $-486M | $238M | $460M | $1M | $-3M | $-8M | $-5M | · | · | |
| Taxes Paid | $2M | $4M | $2M | $21M | $17M | $3M | $6M | $5M | $12M | $7M | $10M | $20M | |
| Free Cash Flow | · | · | · | · | $790M | $428M | $750M | $654M | · | $514M | $304M | $134M | |
| Levered FCF | · | · | · | · | $521M | $148M | $452M | $410M | · | $333M | $186M | $21M |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 75.3% | 73.8% | 74.2% | 78.5% | 69.2% | 70.2% | 62.2% | 56.2% | · | 58.0% | 44.8% | 43.7% | |
| Net Margin | 51.7% | 51.2% | 51.0% | 52.2% | 43.9% | 43.9% | 33.9% | 32.2% | · | 34.9% | 22.3% | 23.5% | |
| Pretax Margin | 53.5% | 52.9% | 52.6% | 54.9% | 46.2% | 44.2% | 34.3% | 32.6% | · | 35.8% | 23.6% | 24.3% | |
| EBITDA Margin | 93.1% | 91.7% | 93.4% | 97.9% | 89.9% | 91.2% | 84.7% | 70.3% | · | 72.0% | 44.8% | 43.7% | |
| ROA | 6.3% | 6.3% | 6.5% | 6.3% | 5.4% | 5.8% | 4.6% | 4.3% | · | 5.9% | 5.1% | · | |
| ROE | 18.6% | 18.6% | 17.8% | 19.1% | 18.1% | 20.7% | 19.1% | 15.2% | · | 26.5% | -59.6% | · | |
| ROIC | 25.9% | 26.4% | 25.6% | 26.6% | 25.1% | 30.0% | 34.2% | 25.8% | · | 6.6% | 10.8% | · |
Liquidité et Solvabilité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | · | · | · | · | · | 1.9 | -9.9 | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | 1.9 | -9.9 | · | |
| Interest Coverage | · | 3.1 | 3.3 | 3.3 | 3.0 | 2.9 | 2.4 | 2.4 | · | 2.6 | 2.1 | 2.2 |
Efficacité 1
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | · |
Taux de croissance 10
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.1% | 6.3% | 9.8% | 7.8% | 5.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.7% | 8.0% | 7.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 2.8% | 3.6% | 2.6% | 19.5% | -1.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 3.0% | 8.3% | 6.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 5.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 5.2% | 6.9% | 7.2% | 28.2% | 5.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 6.4% | 13.7% | 13.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 30.5% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 13
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.59B | $1.53B | $1.44B | $1.31B | $1.22B | $1.15B | $1.15B | $1.06B | $971M | $828M | $575M | $591M | |
| Net Income TTM | $825M | $785M | $734M | $685M | $534M | $506M | $391M | $340M | $381M | $289M | $128M | $139M | |
| Market Cap | $12.65B | $13.22B | $13.37B | $13.58B | $12.03B | $9.86B | $0 | $6.92B | · | · | · | · | |
| P/E | 15.1 | 16.8 | 17.8 | 19.3 | 21.5 | 18.4 | 23.8 | 20.4 | 20.7 | 19.1 | 25.7 | 24.9 | |
| P/S | 7.9 | 8.6 | 9.3 | 10.4 | 9.9 | 8.5 | 0.0 | 6.6 | · | · | · | · | |
| P/B | 2.7 | 3.1 | 3.2 | 3.6 | 3.8 | 3.7 | · | 3.1 | · | · | · | · | |
| P / Tangible Book | 2.7 | 3.1 | 3.2 | 3.3 | 3.5 | 3.7 | · | · | · | · | · | · | |
| P / Cash Flow | 11.2 | 12.3 | 13.2 | 14.8 | 15.0 | 23.0 | 0.0 | 10.6 | · | · | · | · | |
| P / FCF | · | · | · | · | 15.2 | 23.0 | 0.0 | 10.6 | · | · | · | · | |
| Dividend Yield | 6.9% | 6.3% | 6.2% | 5.7% | 5.3% | 2.3% | · | 8.0% | · | · | · | · | |
| Earnings Yield | 6.6% | 6.0% | 5.6% | 5.2% | 4.6% | 5.4% | 4.2% | 4.9% | 4.8% | 5.2% | 3.9% | 4.0% | |
| Payout Ratio | 105.7% | 105.9% | 113.6% | 112.6% | 118.7% | 45.6% | 150.7% | 162.1% | · | 148.1% | 196.5% | 356.0% | |
| Annual Payout | $872M | $831M | $834M | $771M | $634M | $231M | $589M | $550M | $529M | $428M | $252M | $494M |
Compte de résultat 16
| Métrique | Tendance | 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 | $420M | $407M | $398M | $395M | $395M | · | $385M | $381M | $376M | · | $360M | $357M | $355M | · | $334M | $327M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| SG&A Expense | $18M | $12M | $17M | $16M | $19M | $14M | $13M | $14M | $18M | $14M | $14M | $13M | $16M | $11M | $12M | $12M | |
| Operating Expenses | $87M | $44M | $60M | $153M | $136M | $81M | $114M | $87M | $118M | $74M | $91M | $118M | $88M | $61M | $16M | $89M | |
| Operating Income | $333M | $363M | $337M | $242M | $259M | $308M | $271M | $293M | $258M | $295M | $268M | $238M | $267M | $275M | $318M | $237M | |
| Interest Expense | · | · | · | · | · | · | $96M | $87M | $87M | · | $80M | $79M | $81M | $77M | $77M | $78M | |
| Interest Income | · | · | · | · | · | · | $-3M | $5M | $2M | · | $0 | $0 | $0 | · | · | · | |
| Other Non-op | $-93M | $-87M | $-88M | $-85M | $-88M | $-84M | $-81M | $-79M | $-77M | $-77M | $-79M | $-78M | $-78M | $-75M | $-76M | $-80M | |
| Pretax Income | $240M | $276M | $249M | $157M | $171M | $224M | $191M | $215M | $180M | $218M | $190M | $160M | $189M | $200M | $241M | $157M | |
| Income Tax | $560.0K | $560.0K | $560.0K | $545.0K | $564.0K | $565.0K | $515.0K | $412.0K | $637.0K | $957.0K | $482.0K | $40.0K | $518.0K | $624.0K | $15M | $966.0K | |
| Net Income | $232M | $267M | $241M | $151M | $165M | $217M | $185M | $208M | $174M | $211M | $184M | $156M | $183M | $194M | $220M | $151M | |
| EPS (Basic) | $0.82 | $0.95 | $0.85 | $0.55 | $0.60 | $0.79 | $0.67 | $0.77 | $0.64 | $0.79 | $0.70 | $0.59 | $0.70 | $0.76 | $0.86 | $0.61 | |
| EPS (Diluted) | $0.82 | $0.96 | $0.85 | $0.54 | $0.60 | $0.79 | $0.67 | $0.77 | $0.64 | $0.78 | $0.70 | $0.59 | $0.70 | $0.76 | $0.85 | $0.61 | |
| Shares (Basic) | 283,219,000 | -555,668,000 | 283,008,000 | 277,438,000 | 274,827,000 | -543,977,000 | 273,788,000 | 271,501,000 | 271,490,000 | -523,466,000 | 263,238,000 | 262,490,000 | 261,791,000 | -498,917,000 | 256,558,000 | 247,544,000 | |
| Shares (Diluted) | 283,556,000 | -556,660,000 | 283,503,000 | 277,797,000 | 275,403,000 | -545,355,000 | 274,798,000 | 272,065,000 | 272,026,000 | -525,286,000 | 264,207,000 | 263,400,000 | 262,672,000 | -500,086,000 | 257,530,000 | 248,361,000 | |
| EBITDA | $403M | · | $337M | $242M | $328M | · | $271M | $293M | $326M | · | $268M | $238M | $336M | · | $318M | $237M |
Bilan 10
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Short-term Investments | · | $0 | $0 | $0 | $0 | $561M | $554M | $348M | $343M | · | · | · | · | · | · | · | |
| Total Assets | $13.77B | $12.91B | $12.79B | $12.49B | $12.13B | $13.08B | $12.68B | $11.78B | $11.78B | · | $11.24B | $11.03B | $11.12B | · | $10.78B | $10.66B | |
| Total Liabilities | $8.73B | $7.90B | $7.83B | $7.56B | $7.54B | $8.43B | $8.06B | $7.27B | $7.29B | · | $6.93B | $6.93B | $7.00B | · | $6.83B | $7.21B | |
| Long-term Debt | $8.08B | $7.20B | $7.20B | $6.89B | $6.89B | $7.74B | $7.41B | $6.63B | $6.63B | · | $6.25B | $6.25B | $6.29B | · | $6.13B | $6.52B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $2M | |
| Retained Earnings | $-1.98B | $-1.99B | $-2.04B | $-2.06B | $-1.99B | $-1.94B | $-1.95B | $-1.93B | $-1.93B | · | $-1.91B | $-1.90B | $-1.87B | · | $-1.81B | $-1.85B | |
| AOCI | $881.0K | $904.0K | $927.0K | $837.0K | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $4.63B | $4.63B | $4.58B | $4.55B | $4.22B | $4.27B | $4.25B | $4.13B | $4.13B | · | $3.96B | $3.75B | $3.77B | $4.12B | $3.61B | $3.11B | |
| Liabilities + Equity | $13.77B | $12.91B | $12.79B | $12.49B | $12.13B | $13.08B | $12.68B | $11.78B | $11.78B | · | $11.24B | $11.03B | $11.12B | · | $10.78B | $10.66B | |
| Shares Outstanding | 283,221,841 | 283,037,310 | 283,008,342 | 283,007,539 | 274,832,999 | 274,422,549 | 274,391,553 | 271,500,584 | 271,500,584 | · | 267,015,730 | 262,640,178 | 262,355,725 | · | 257,516,925 | 247,544,343 |
Flux de trésorerie 15
| Métrique | Tendance | 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 | $69M | $68M | $72M | $74M | $69M | $68M | $68M | $69M | $69M | $69M | $70M | $69M | $69M | $63M | $63M | $63M | |
| Stock-based Comp | $8M | $5M | $2M | $6M | $9M | $5M | $5M | $5M | $8M | $5M | $5M | $5M | $8M | $4M | $4M | $4M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Other Non-cash | $-39M | · | · | · | $9M | · | · | · | $7M | · | · | · | $-19M | · | · | · | |
| Operating Cash Flow | $270M | $343M | $240M | $293M | $252M | $292M | $270M | $252M | $258M | $263M | $253M | $252M | $241M | $221M | $241M | $225M | |
| CapEx | $111M | · | · | $21M | $13M | · | $9M | $7M | $13.0K | · | $13M | $17M | $10M | · | $6M | $8M | |
| Investing Cash Flow | $-854M | $-642M | $-167M | $-34M | $534M | $-429M | $-572M | $-156M | $-448M | $-16M | $-189M | $-24M | $-422M | $-8M | $-58M | $-158M | |
| Debt Issued | $2.16B | $0 | · | · | $0 | $332M | $1.19B | $0 | $0 | $393M | $10M | $15M | $660M | $0 | $0 | $424M | |
| Net Debt Issued | $877M | · | · | · | $-850M | · | · | · | $-64M | · | · | · | $160M | · | · | · | |
| Dividends Paid | $221M | $221M | $221M | $221M | $209M | $209M | $209M | $207M | $207M | $198M | $192M | $189M | $255M | $184M | $182M | $175M | |
| Financing Cash Flow | $634M | $-228M | $74M | $176M | $-1.08B | $105M | $702M | $-213M | $-282M | $355M | $8M | $-226M | $-51M | $-33M | $-130M | $-217M | |
| Net Change in Cash | $50M | · | · | $435M | $-294M | $-32M | $400M | $-117M | $-472M | $603M | $72M | $3M | $-232M | $180M | $53M | $-150M | |
| Taxes Paid | · | $230.0K | $215.0K | $2M | · | $536.0K | $590.0K | $2M | · | $418.0K | $448.0K | $1M | · | $15M | $-977.0K | $7M | |
| Free Cash Flow | $159M | · | · | · | $240M | · | · | · | $258M | · | · | · | $231M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $171M | · | · | · | $150M | · | · | · |
Rentabilité 7
| Métrique | Tendance | 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 | 79.4% | · | 84.8% | 61.3% | 65.5% | · | 70.4% | 77.1% | 68.5% | · | 74.6% | 66.8% | 75.1% | · | 95.1% | 72.6% | |
| Net Margin | 55.2% | · | 60.7% | 38.4% | 41.8% | · | 47.9% | 54.7% | 46.4% | · | 51.2% | 43.6% | 51.6% | · | 65.9% | 46.3% | |
| Pretax Margin | 57.1% | · | 62.6% | 39.7% | 43.2% | · | 49.5% | 56.4% | 47.9% | · | 52.8% | 44.9% | 53.3% | · | 72.3% | 48.0% | |
| EBITDA Margin | 95.9% | · | 84.8% | 61.3% | 83.0% | · | 70.4% | 77.1% | 86.8% | · | 74.6% | 66.8% | 94.5% | · | 95.1% | 72.6% | |
| ROA | 1.8% | · | 1.9% | 1.2% | 1.4% | · | 1.5% | 1.8% | 1.5% | · | 1.7% | 1.4% | 1.7% | · | 2.2% | 1.5% | |
| ROE | 5.2% | · | 5.5% | 3.5% | 4.0% | · | 4.5% | 5.3% | 4.4% | · | 4.9% | 4.5% | 5.3% | · | 6.8% | 5.2% | |
| ROIC | 7.2% | · | 7.3% | 5.3% | 6.1% | · | 6.4% | 7.1% | 6.2% | · | 6.8% | 6.3% | 7.1% | · | 8.2% | 7.6% |
Liquidité et Solvabilité 1
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | 2.8 | 3.4 | 3.0 | · | 3.4 | 3.0 | 3.3 | · | 4.1 | 3.0 |
Efficacité 1
| Métrique | Tendance | 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
Valorisation (TTM) 11
| Métrique | Tendance | 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 | $1.61B | · | $1.57B | $1.56B | $1.54B | · | $1.50B | $1.47B | $1.45B | · | $1.41B | $1.37B | $1.33B | · | $1.27B | $1.26B | |
| Net Income TTM | $790M | · | $743M | $710M | $733M | · | $751M | $722M | $697M | · | $743M | $710M | $674M | · | $640M | $558M | |
| Market Cap | $12.57B | · | $13.19B | $13.21B | $13.99B | · | $14.12B | $12.27B | $12.51B | · | $12.16B | $12.73B | $13.66B | · | $11.39B | $11.35B | |
| P/E | 15.8 | · | 17.5 | 18.1 | 19.0 | · | 18.5 | 16.7 | 17.5 | · | 16.0 | 17.6 | 19.7 | · | 17.2 | 19.9 | |
| P/S | 7.8 | · | 8.4 | 8.5 | 9.1 | · | 9.4 | 8.3 | 8.6 | · | 8.7 | 9.3 | 10.3 | · | 8.9 | 9.0 | |
| P/B | 2.7 | · | 2.9 | 2.9 | 3.3 | · | 3.3 | 3.0 | 3.0 | · | 3.1 | 3.4 | 3.6 | · | 3.2 | 3.7 | |
| P / Tangible Book | 2.7 | · | 2.9 | 2.9 | 3.3 | · | 3.3 | 3.0 | 3.0 | · | 3.1 | 3.4 | 3.6 | · | 3.2 | 3.7 | |
| P / Cash Flow | 46.5 | · | · | · | 55.4 | · | · | · | 48.5 | · | · | · | 56.6 | · | · | · | |
| P / FCF | 79.2 | · | · | · | 58.4 | · | · | · | 48.5 | · | · | · | 59.0 | · | · | · | |
| Earnings Yield | 6.3% | · | 5.7% | 5.5% | 5.3% | · | 5.4% | 6.0% | 5.7% | · | 6.2% | 5.7% | 5.1% | · | 5.8% | 5.0% | |
| Payout Ratio | 95.4% | · | · | · | 126.6% | · | · | · | 118.4% | · | · | · | 139.0% | · | · | · |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $1.59B | $1.53B | $1.44B | $1.31B | $1.22B |
| Marge d'exploitation % | 75.3% | 73.8% | 74.2% | 78.5% | 69.2% |
| Résultat net | $825M | $785M | $734M | $685M | $534M |
| BPA dilué | $2.95 | $2.87 | $2.77 | $2.70 | $2.26 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | — | — | — | — | $790M |
Dernières actualités Actualités récentes mentionnant cette entreprise
Signaux de trading Signaux d'achat/vente récents avec prix d'entrée et ratio risque/récompense
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.