OUT OUTFRONT Media Inc. Common Stock
$32,86
Fiyat · Tem 2, 2026
Temel veriler itibarıyla May 8, 2026
52 Haftlık Aralık
$17–$35
89% of range
Analist Derecelendirmesi
BUY
11 analysts
Fiyat Hedefi
$36
+11% upside
P/E (TTM)
29.4
ROE
23.5%
Net Kâr Marjı
8.0%
OUT Hisse Senedi Özeti Fiyat, piyasa değeri, P/E, EPS, ROE, borç/öz sermaye, 52 haftalık aralık
Fiyat
$32.86
Piyasa Değeri
$4.22B
P/E (TTM)
29.4
EPS (TTM)
$0.82
Gelir (TTM)
$1.83B
Temettü Verimi
5.0%
ROE
23.5%
D/E Borç/Özsermaye
3.6
52 Haftlık Aralık
$17 – $35
OUT Hisse Senedi Fiyat Grafiği Teknik göstergeler ile günlük OHLCV — kaydır, yakınlaştır ve görünümünüzü özelleştirin
Configure
10 Yıllık Performans Gelir, net kar, marjlar ve EPS trendleri
Gelir ve Net Gelir
$1.83B
2016-12-31
→
2025-12-31
Hisse Başına Kâr
$0.82
2016-12-31
→
2025-12-31
Serbest Nakit Akışı
$219M
2016-12-31
→
2025-12-31
Marjlar
8.0%
Değerleme P/E, P/S, P/B, EV/EBITDA oranları — hisse senedi pahalı mı ucuz mu?
Metrik
5 Yıllık trend
OUT
Akran Ortalaması
P/E (TTM)
29.4
24.6
P/S (TTM) (F/S (TTM))
2.3
5.7
P/B (F/D)
5.9
1.6
EV / EBITDA
22.8
—
Price / FCF (Fiyat / Serbest Nakit Akışı)
19.3
—
Kârlılık Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC
Metrik
5 Yıllık trend
OUT
Akran Ortalaması
Operating Margin (Faaliyet Kâr Marjı)
16.0%
—
Net Profit Margin (Net Kâr Marjı)
8.0%
29.7%
ROA
2.8%
4.0%
ROE
23.5%
11.8%
ROIC
8.8%
—
Finansal Sağlık Borç, likidite, solventlik — bilanço gücü
Metrik
5 Yıllık trend
OUT
Akran Ortalaması
Debt / Equity (Borç / Öz Sermaye)
3.6
158.7
Current Ratio (Cari Oran)
0.9
0.8
Quick Ratio (Cari Oran)
0.9
—
Büyüme Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR
Metrik
5 Yıllık trend
OUT
Akran Ortalaması
Revenue YoY (Gelir Yıllık Bazda)
0.04%
—
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)
1.1%
—
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)
8.2%
—
EPS YoY (EPS YB)
-45.7%
—
Net Income YoY (Net Gelir Yıllık Bazda)
-43.1%
—
Sermaye Verimliliği Aktif devir hızı, stok devir hızı, alacak devir hızı
Metrik
5 Yıllık trend
OUT
Akran Ortalaması
Payout Ratio (Temettü Ödeme Oranı)
143.1%
—
Temettüler Temettü verimi, ödeme oranı, temettü geçmişi, 5 Yıllık CAGR
Temettü Verimi
5.0%
Temettü Ödeme Oranı
143.1%
5 Yıllık Temettü CAGR
—
| Ex-tarihi | Miktar |
|---|---|
| 05 Haziran 2026 | $0,3000 |
| 06 Mart 2026 | $0,3000 |
| 05 Aralık 2025 | $0,3000 |
| 05 Eylül 2025 | $0,3000 |
| 06 Haziran 2025 | $0,3000 |
| 07 Mart 2025 | $0,3000 |
| 15 Kasım 2024 | $0,7684 |
| 06 Eylül 2024 | $0,3074 |
| 07 Haziran 2024 | $0,3074 |
| 29 Şubat 2024 | $0,3074 |
| 30 Kasım 2023 | $0,3074 |
| 31 Ağustos 2023 | $0,3074 |
| 01 Haziran 2023 | $0,3074 |
| 02 Mart 2023 | $0,3074 |
| 01 Aralık 2022 | $0,3074 |
| 01 Eylül 2022 | $0,3074 |
| 02 Haziran 2022 | $0,3074 |
| 03 Mart 2022 | $0,3074 |
| 02 Aralık 2021 | $0,1025 |
| 02 Eylül 2021 | $0,1025 |
OUT Analist Uzlaşması Boğa ve ayı analist görüşleri, 12 aylık fiyat hedefi, yukarı yönlü potansiyel
AL
11 analist
- Güçlü Al 3 27,3%
- Al 6 54,5%
- Tut 2 18,2%
- Sat 0 0,0%
- Güçlü Sat 0 0,0%
12 Aylık Fiyat Hedefi
6 analist · 2026-07-01
Medyan
$37.50
Ortalama
$36.33
Şimdi
$32.86
Düşük
$32.00
Yüksek
$38.00
Medyan hedef
$37.50
+14,1%
Ortalama hedef
$36.33
+10,6%
Kazanç Geçmişi EPS gerçekleşen vs tahmin, sürpriz %, kazanma oranı, bir sonraki kazanç tarihi
Ort. Sürpriz
0.03%
Sonraki Rapor
Ağu 03, 2026
| Dönem | EPS Gerçek | EPS Tahmin | Sürpriz |
|---|---|---|---|
| 31 Mart 2026 | $0.11 | $0.00 | 0.11% |
| 31 Aralık 2025 | $0.52 | $0.50 | 0.02% |
| 30 Eylül 2025 | $0.30 | $0.25 | 0.05% |
| 30 Haziran 2025 | $0.24 | $0.24 | 0.00% |
| 31 Mart 2025 | $-0.12 | $-0.08 | -0.04% |
Eş Karşılaştırması Anahtar metrikler sektördeki benzerlerine karşı
| Hisse Sembolü | Piyasa Değeri | P/E | Gelir YoY | Net Kar Marjı | ROE | Brüt Kar Marjı |
|---|---|---|---|---|---|---|
| OUT | $4.22B | 29.4 | 0.04% | 8.0% | 23.5% | — |
| 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% | — |
| GLPI | $12.65B | 15.1 | 4.1% | 51.7% | 18.6% | — |
| MRP | — | 12.2 | — | 63.3% | 6.5% | — |
| EPR | — | 15.2 | 2.9% | 38.3% | 11.8% | — |
| 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% | — |
Tüm Temeller Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı
Gelir Tablosu 14
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.83B | $1.83B | $1.82B | $1.77B | $1.46B | $1.24B | $1.78B | $1.61B | $1.52B | $1.51B | $1.51B | $1.35B | |
| SG&A Expense | $442M | $448M | $430M | $422M | $368M | $315M | $372M | $330M | $262M | $265M | $258M | $224M | |
| Operating Expenses | $1.54B | $1.41B | $2.07B | $1.49B | $1.30B | $1.16B | $1.47B | $1.37B | $1.28B | $1.31B | $1.43B | $1.17B | |
| Operating Income | $294M | $426M | $-253M | $282M | $168M | $72M | $309M | $235M | $242M | $205M | $86M | $183M | |
| Interest Expense | · | · | $158M | $132M | $130M | $131M | $135M | $126M | $117M | $114M | $115M | $85M | |
| Other Non-op | $0 | $1M | $300.0K | $-200.0K | $0 | $100.0K | $100.0K | $-400.0K | $300.0K | $-100.0K | $-400.0K | $-300.0K | |
| Pretax Income | $146M | $269M | $-419M | $150M | $32M | $-58M | $146M | $109M | $125M | $91M | $-29M | $98M | |
| Income Tax | $2M | $11M | $4M | $9M | $-3M | $1M | $11M | $5M | $4M | $5M | $5M | $-206M | |
| Net Income | $147M | $258M | $-425M | $143M | $36M | $-61M | $140M | $108M | $126M | $91M | $-29M | $307M | |
| EPS (Basic) | $0.83 | $1.54 | $-2.70 | $0.83 | $0.05 | $-0.56 | $0.97 | $0.76 | $0.90 | $0.66 | $-0.21 | $2.69 | |
| EPS (Diluted) | $0.82 | $1.51 | $-2.70 | $0.83 | $0.05 | $-0.56 | $0.97 | $0.75 | $0.90 | $0.66 | $-0.21 | $2.67 | |
| Shares (Basic) | 167,800,000 | 161,900,000 | 161,000,000 | 157,200,000 | 145,400,000 | 144,300,000 | 142,500,000 | 139,300,000 | 138,500,000 | 137,900,000 | 137,300,000 | 114,300,000 | |
| Shares (Diluted) | 169,200,000 | 170,800,000 | 161,000,000 | 157,900,000 | 146,100,000 | 144,300,000 | 143,200,000 | 139,600,000 | 138,900,000 | 138,400,000 | 137,300,000 | 114,800,000 | |
| EBITDA | $294M | $426M | $-258M | $288M | $168M | $72M | $309M | $235M | $242M | $205M | $86M | $183M |
Bilanço 27
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $100M | $47M | $36M | $40M | $425M | $710M | $59M | $53M | $48M | $65M | $102M | $28M | |
| Receivables | $366M | $305M | $288M | $316M | $310M | $209M | $290M | $265M | $231M | $222M | $210M | $218M | |
| Prepaid Expense | · | · | · | · | · | · | $87M | $112M | $97M | $91M | $101M | $109M | |
| Other Current Assets | $11M | $12M | $16M | $6M | $12M | $34M | $5M | $8M | $10M | $8M | $12M | $13M | |
| Current Assets | $504M | $386M | $398M | $390M | $777M | $975M | $436M | $430M | $376M | $378M | $412M | $355M | |
| PP&E (Net) | $644M | $649M | $658M | $700M | $648M | $634M | $666M | $653M | $662M | $665M | $702M | $783M | |
| PP&E (Gross) | $2.13B | $2.13B | $2.08B | $2.40B | $2.30B | $2.22B | $2.19B | $2.09B | $2.04B | $1.96B | $1.89B | $1.98B | |
| Accum. Depreciation | $1.48B | $1.48B | $1.42B | $1.70B | $1.65B | $1.59B | $1.53B | $1.44B | $1.38B | $1.30B | $1.18B | $1.19B | |
| Goodwill | $2.01B | $2.01B | $2.01B | $2.08B | $2.08B | $2.08B | $2.08B | $2.08B | $2.13B | $2.09B | $2.07B | $2.15B | |
| Intangibles | $612M | $652M | $695M | $858M | $615M | $548M | $551M | $537M | $581M | $545M | $570M | $633M | |
| Other Non-current Assets | $24M | $18M | $20M | $39M | $42M | $37M | $73M | $69M | $61M | $61M | $56M | $98M | |
| Total Assets | $5.31B | $5.22B | $5.58B | $5.99B | $5.92B | $5.90B | $5.38B | $3.83B | $3.81B | $3.74B | $3.82B | $3.99B | |
| Accounts Payable | $50M | $51M | $56M | $65M | $65M | $65M | $68M | $56M | $56M | $86M | $84M | $75M | |
| Short-term Debt | $0 | $10M | $65M | $30M | $0 | $80M | $195M | $160M | $80M | $0 | $0 | · | |
| Current Liabilities | $545M | $521M | $593M | $552M | $508M | $535M | $650M | $403M | $300M | $252M | $266M | $255M | |
| Capital Leases | $1.37B | $1.35B | $1.42B | $1.37B | $1.31B | $1.25B | $1.29B | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | $15M | $17M | $15M | $18M | $17M | $20M | $8M | $11M | $17M | |
| Other Non-current Liabilities | $40M | $42M | $42M | $41M | $44M | $55M | $46M | $80M | $82M | $75M | $71M | $71M | |
| Total Liabilities | $4.58B | $4.43B | $4.85B | $4.64B | $4.53B | $4.51B | $4.26B | $2.68B | $2.58B | $2.51B | $2.60B | $2.58B | |
| Total Debt | $2.58B | $2.49B | $2.74B | $2.66B | $2.62B | $2.70B | $2.42B | $2.31B | $2.23B | $2.14B | $2.25B | $2.20B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | $2.62B | $2.49B | $2.40B | $2.42B | $2.12B | $2.09B | $2.07B | $2.00B | $1.96B | $1.95B | $1.93B | $1.91B | |
| Retained Earnings | $-1.91B | $-1.85B | $-1.82B | $-1.18B | $-1.12B | $-1.10B | $-965M | $-872M | $-776M | $-700M | $-602M | $-377M | |
| AOCI | $100.0K | $-100.0K | $-6M | $-9M | $-4M | $-18M | $-18M | $-22M | $-8M | $-18M | $-121M | $-90M | |
| Stockholders' Equity | $710M | $649M | $577M | $1.20B | $972M | $974M | $1.09B | $1.10B | $1.18B | $1.23B | $1.21B | $1.45B | |
| Liabilities + Equity | $5.31B | $5.22B | $5.58B | $5.99B | $5.92B | $5.90B | $5.38B | $3.83B | $3.81B | $3.74B | $3.82B | $4.02B | |
| Shares Outstanding | 175,200,000 | 166,000,000 | 161,100,000 | 160,300,000 | 142,100,000 | 144,500,000 | 143,600,000 | 140,200,000 | 138,600,000 | 138,000,000 | 137,600,000 | 136,600,000 |
Nakit Akışı 18
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $160M | $152M | $160M | $151M | $145M | $146M | $146M | $142M | $190M | $224M | $229M | $202M | |
| Stock-based Comp | $30M | $31M | $28M | $34M | $29M | $24M | $22M | $20M | $20M | $18M | $15M | $16M | |
| Deferred Tax | $0 | $-1M | $-100.0K | $5M | $-5M | $-3M | $200.0K | $-400.0K | $-5M | $-2M | $-2M | $-250M | |
| Amort. of Intangibles | $70M | $72M | $81M | $73M | $66M | $61M | $59M | $56M | $100M | $115M | $115M | $95M | |
| Restructuring | $20M | $0 | $0 | $0 | $0 | $6M | $300.0K | $2M | $6M | $2M | $3M | $10M | |
| Operating Cash Flow | $308M | $299M | $254M | $254M | $99M | $131M | $277M | $214M | $249M | $287M | $293M | $263M | |
| CapEx | $89M | $78M | $87M | $90M | $74M | $54M | $90M | $82M | $71M | $59M | $59M | $64M | |
| Investing Cash Flow | $-114M | $208M | $-108M | $-450M | $-224M | $-53M | $-176M | $-90M | $-135M | · | · | · | |
| Debt Issued | $499M | $0 | $450M | $0 | $500M | $895M | $1.27B | $104M | $8M | $0 | $0 | $1.60B | |
| Net Debt Issued | $99M | $-200M | $50M | $0 | $0 | $400M | $78M | $0 | $8M | $-90M | $-50M | $1.60B | |
| Stock Issued | · | · | · | · | $0 | $0 | $51M | $15M | $0 | $0 | · | · | |
| Net Stock Activity | · | · | · | · | $0 | $0 | $51M | $15M | · | · | · | · | |
| Dividends Paid | $210M | $208M | $207M | $206M | $58M | $75M | $208M | $204M | $202M | $189M | $196M | · | |
| Financing Cash Flow | $-141M | $-495M | $-152M | $-188M | $-162M | $573M | $-94M | $-118M | $-132M | · | · | · | |
| Net Change in Cash | $53M | $11M | $-4M | $-384M | $-287M | $651M | $7M | $6M | $-17M | $-36M | $79M | $-1M | |
| Taxes Paid | $2M | $12M | $7M | $3M | $2M | $3M | $10M | $8M | $7M | $1M | $6M | $53M | |
| Free Cash Flow | $219M | $221M | $167M | $164M | $25M | $77M | $187M | $132M | $178M | $228M | $234M | $199M | |
| Levered FCF | · | · | $8M | $40M | $-119M | $-56M | $62M | $12M | $65M | $121M | $98M | $-64M |
Kârlılık 7
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.0% | 23.2% | -14.2% | 16.2% | 11.5% | 5.9% | 17.3% | 14.6% | 15.9% | 13.5% | 5.7% | 13.5% | |
| Net Margin | 8.0% | 14.1% | -23.6% | 8.3% | 2.4% | -4.9% | 7.9% | 6.7% | 8.3% | 6.0% | -1.9% | 22.7% | |
| Pretax Margin | 8.0% | 14.7% | -23.3% | 8.8% | 2.2% | -4.7% | 8.2% | 6.8% | 8.2% | 6.0% | -1.9% | 7.2% | |
| EBITDA Margin | 16.0% | 23.2% | -14.2% | 16.2% | 11.5% | 5.9% | 17.3% | 14.6% | 15.9% | 13.5% | 5.7% | 13.5% | |
| ROA | 2.8% | 4.8% | -7.4% | 2.5% | 0.60% | -1.1% | 3.0% | 2.8% | 3.3% | 2.4% | -0.75% | 8.3% | |
| ROE | 23.5% | 40.8% | -73.5% | 12.2% | 3.7% | -6.3% | 12.8% | 9.9% | 10.6% | 7.3% | -2.3% | 20.4% | |
| ROIC | 8.8% | 13.0% | -7.8% | 7.0% | 5.2% | 2.0% | 8.2% | 6.6% | 6.9% | 5.7% | 3.0% | 15.6% |
Likidite ve Solventlik 5
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.7 | 0.7 | 0.7 | 1.5 | 1.8 | 0.7 | 1.1 | 1.3 | 1.5 | 1.6 | 1.4 | |
| Quick Ratio | 0.9 | 0.7 | 0.5 | 0.6 | 1.4 | 1.7 | 0.5 | 0.8 | 0.9 | 1.1 | 1.2 | 1.0 | |
| Debt / Equity | 3.6 | 3.8 | 4.5 | 2.2 | 2.6 | 2.8 | 2.2 | 2.1 | 1.9 | 1.7 | 1.9 | 1.5 | |
| LT Debt / Equity | 3.6 | 3.8 | 4.4 | 2.1 | 2.6 | 2.7 | 2.0 | 1.9 | 1.8 | 1.7 | 1.9 | 1.5 | |
| Interest Coverage | · | · | -1.6 | 2.2 | 1.3 | 0.6 | 2.3 | 1.9 | 2.1 | 1.8 | 0.8 | 2.2 |
Verimlilik 2
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |
| Receivables Turnover | 5.5 | 6.2 | 6.0 | 5.7 | 5.6 | 5.0 | 6.4 | 6.5 | 6.7 | 7.0 | 7.1 | 6.8 |
Büyüme Oranları 8
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.04% | 0.57% | 2.7% | 21.1% | 18.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.1% | 7.7% | 13.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -45.7% | · | · | 1560.0% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -0.40% | 211.4% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -43.1% | · | · | 300.8% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 0.99% | 93.6% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 22.9% | · | · | · | · | · | · | · | · | · | · | · |
Değerleme (TTM) 16
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.83B | $1.83B | $1.82B | $1.77B | $1.46B | $1.24B | $1.78B | $1.61B | $1.52B | $1.51B | $1.51B | $1.35B | |
| Net Income TTM | $147M | $258M | $-425M | $143M | $36M | $-61M | $140M | $108M | $126M | $91M | $-29M | $307M | |
| Market Cap | $4.22B | $3.02B | $2.36B | $2.79B | $4.00B | $2.90B | $3.95B | $2.60B | $3.30B | $3.52B | $3.08B | $3.76B | |
| Enterprise Value | $6.71B | $5.46B | $5.07B | $5.40B | $6.20B | $4.89B | $6.30B | $4.86B | $5.47B | $5.59B | $5.23B | $5.93B | |
| P/E | 29.4 | 12.0 | -5.3 | 20.5 | 549.6 | -35.8 | 28.3 | 24.8 | 26.4 | 38.6 | -106.5 | 10.3 | |
| P/S | 2.3 | 1.6 | 1.3 | 1.6 | 2.7 | 2.3 | 2.2 | 1.6 | 2.2 | 2.3 | 2.0 | 2.8 | |
| P/B | 5.9 | 4.6 | 3.9 | 2.3 | 4.0 | 3.0 | 3.6 | 2.4 | 2.8 | 2.9 | 2.5 | 2.6 | |
| P / Cash Flow | 13.7 | 10.1 | 9.3 | 11.0 | 40.5 | 22.2 | 14.3 | 12.1 | 13.2 | 12.3 | 10.5 | 14.3 | |
| P / FCF | 19.3 | 13.6 | 14.1 | 17.0 | 160.0 | 37.6 | 21.1 | 19.7 | 18.5 | 15.4 | 13.2 | 18.9 | |
| EV / EBITDA | 22.8 | 12.8 | -19.6 | 18.8 | 36.8 | 67.4 | 20.4 | 20.7 | 22.6 | 27.3 | 60.5 | 32.4 | |
| EV / FCF | 30.6 | 24.7 | 30.3 | 32.9 | 247.9 | 63.4 | 33.7 | 36.8 | 30.7 | 24.5 | 22.3 | 29.8 | |
| EV / Revenue | 3.7 | 3.0 | 2.8 | 3.0 | 4.2 | 4.0 | 3.5 | 3.0 | 3.6 | 3.7 | 3.5 | 4.4 | |
| Dividend Yield | 5.0% | 6.9% | 8.8% | 7.4% | 1.4% | 2.6% | 5.3% | 7.8% | 6.1% | 5.4% | 6.4% | · | |
| Earnings Yield | 3.4% | 8.3% | -18.9% | 4.9% | 0.18% | -2.8% | 3.5% | 4.0% | 3.8% | 2.6% | -0.94% | 9.7% | |
| Payout Ratio | 143.1% | 80.7% | -48.1% | 139.2% | 161.5% | -123.1% | 148.5% | 189.0% | 160.4% | · | · | · | |
| Annual Payout | $210M | $208M | $207M | $206M | $58M | $75M | $208M | $204M | $202M | $189M | $196M | · |
Gelir Tablosu 13
| Metrik | Eğilim | 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 | $430M | $513M | $468M | $460M | $391M | $493M | $452M | $477M | $408M | $501M | $455M | $469M | $396M | $495M | $454M | $450M | |
| SG&A Expense | $107M | $111M | $105M | $111M | $115M | $110M | $109M | $119M | $110M | $108M | $105M | $109M | $108M | $110M | $106M | $107M | |
| Operating Expenses | $374M | $380M | $378M | $404M | $377M | $382M | $381M | $248M | $394M | $385M | $396M | $907M | $386M | $395M | $379M | $370M | |
| Operating Income | $56M | $134M | $90M | $56M | $14M | $111M | $71M | $229M | $14M | $116M | $59M | $-438M | $10M | $100M | $74M | $80M | |
| Other Non-op | · | $0 | $0 | $0 | · | $0 | $-100.0K | $1M | · | $200.0K | $-100.0K | $200.0K | $0 | $100.0K | $-300.0K | $100.0K | |
| Pretax Income | $20M | $97M | $52M | $20M | $-22M | $74M | $34M | $188M | $-27M | $68M | $18M | $-478M | $-28M | $64M | $40M | $48M | |
| Income Tax | $400.0K | $100.0K | $1M | $200.0K | $500.0K | $600.0K | $-200.0K | $11M | $-500.0K | $2M | $1M | $400.0K | $400.0K | $11M | $-300.0K | $1M | |
| Net Income | $19M | $97M | $51M | $20M | $-21M | $74M | $35M | $177M | $-27M | $66M | $17M | $-479M | $-24M | $54M | $41M | $48M | |
| EPS (Basic) | $0.11 | $0.58 | $0.29 | $0.10 | $-0.14 | $0.44 | $0.20 | $1.08 | $-0.18 | $0.32 | $0.09 | $-2.99 | $-0.16 | $0.35 | $0.24 | $0.28 | |
| EPS (Diluted) | $0.11 | $0.57 | $0.29 | $0.10 | $-0.14 | $0.45 | $0.20 | $1.04 | $-0.18 | $0.32 | $0.09 | $-2.99 | $-0.16 | $0.36 | $0.23 | $0.28 | |
| Shares (Basic) | 175,500,000 | -332,900,000 | 167,200,000 | 167,100,000 | 166,400,000 | -323,400,000 | 162,000,000 | 161,900,000 | 161,400,000 | -333,500,000 | 161,000,000 | 161,000,000 | 160,600,000 | -322,800,000 | 164,000,000 | 164,000,000 | |
| Shares (Diluted) | 177,100,000 | -341,500,000 | 176,300,000 | 168,000,000 | 166,400,000 | -324,300,000 | 163,200,000 | 170,500,000 | 161,400,000 | -333,700,000 | 161,000,000 | 161,000,000 | 160,600,000 | -323,300,000 | 164,600,000 | 164,600,000 | |
| EBITDA | $56M | · | $90M | $56M | $14M | · | $71M | $229M | $14M | · | $59M | $-438M | $10M | · | $74M | $80M |
Bilanço 26
| Metrik | Eğilim | 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 | $67M | $100M | $63M | $28M | $30M | $47M | $28M | $50M | $42M | · | $44M | $42M | $43M | · | $82M | $117M | |
| Receivables | $294M | $366M | $306M | $300M | $258M | $305M | $281M | $274M | $252M | · | $296M | $293M | $260M | · | $303M | $288M | |
| Other Current Assets | $12M | $11M | $12M | $10M | $11M | $12M | $13M | $13M | $14M | · | $9M | $7M | $8M | · | $8M | $9M | |
| Current Assets | $402M | $504M | $405M | $355M | $321M | $386M | $344M | $353M | $359M | · | $381M | $370M | $340M | · | $424M | $442M | |
| PP&E (Net) | $644M | $644M | $642M | $648M | $649M | $649M | $654M | $657M | $657M | · | $694M | $694M | $700M | · | $683M | $680M | |
| PP&E (Gross) | $2.14B | $2.13B | $2.15B | $2.16B | $2.15B | $2.13B | $2.12B | $2.11B | $2.10B | · | $2.45B | $2.45B | $2.42B | · | $2.37B | $2.36B | |
| Accum. Depreciation | $1.49B | $1.48B | $1.51B | $1.51B | $1.50B | $1.48B | $1.47B | $1.46B | $1.44B | · | $1.76B | $1.75B | $1.72B | · | $1.68B | $1.68B | |
| Goodwill | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | · | $2.03B | $2.03B | $2.08B | $2.08B | $2.08B | $2.08B | |
| Intangibles | $604M | $612M | $622M | $635M | $643M | $652M | $657M | $666M | $683M | · | $762M | $780M | $842M | · | $812M | $807M | |
| Other Non-current Assets | $28M | $24M | $22M | $18M | $18M | $18M | $20M | $19M | $20M | · | $32M | $33M | $35M | · | $46M | $44M | |
| Total Assets | $5.24B | $5.31B | $5.21B | $5.15B | $5.13B | $5.22B | $5.20B | $5.25B | $5.51B | · | $5.55B | $5.59B | $6.04B | · | $5.91B | $5.91B | |
| Accounts Payable | $33M | $50M | $39M | $41M | $42M | $51M | $43M | $43M | $54M | · | $50M | $55M | $54M | · | $53M | $58M | |
| Short-term Debt | · | $0 | $0 | $70M | $50M | $10M | $40M | $30M | $120M | · | $150M | $135M | $115M | · | · | · | |
| Current Liabilities | $492M | $545M | $511M | $580M | $530M | $521M | $527M | $524M | $622M | · | $657M | $640M | $594M | · | $516M | $506M | |
| Capital Leases | $1.40B | $1.37B | $1.36B | $1.33B | $1.34B | $1.35B | $1.36B | $1.38B | $1.40B | · | $1.46B | $1.48B | $1.46B | · | $1.34B | $1.35B | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $15M | $16M | $16M | · | $15M | $17M | |
| Other Non-current Liabilities | $39M | $40M | $39M | $39M | $43M | $42M | $44M | $43M | $42M | · | $42M | $42M | $40M | · | $40M | $41M | |
| Total Liabilities | $4.55B | $4.58B | $4.53B | $4.47B | $4.43B | $4.43B | $4.45B | $4.46B | $4.87B | · | $4.84B | $4.84B | $4.78B | · | $4.58B | $4.57B | |
| Total Debt | $2.58B | · | $2.58B | $2.55B | $2.53B | · | $2.52B | $2.51B | $2.80B | · | $2.78B | $2.76B | $2.74B | · | $2.62B | $2.62B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $2.60B | $2.62B | $2.49B | $2.49B | $2.48B | $2.49B | $2.41B | $2.44B | $2.43B | · | $2.43B | $2.42B | $2.41B | · | $2.41B | $2.40B | |
| Retained Earnings | $-1.94B | $-1.91B | $-1.95B | $-1.95B | $-1.92B | $-1.85B | $-1.79B | $-1.78B | $-1.90B | · | $-1.83B | $-1.79B | $-1.26B | · | $-1.19B | $-1.18B | |
| AOCI | $100.0K | $100.0K | $-200.0K | $-100.0K | $-100.0K | $-100.0K | $-300.0K | $-300.0K | $-9M | · | $-8M | $-6M | $-9M | $-9M | $-13M | $-6M | |
| Stockholders' Equity | $662M | $710M | $543M | $539M | $567M | $649M | $618M | $665M | $524M | $577M | $590M | $620M | $1.14B | $1.20B | $1.21B | $1.22B | |
| Liabilities + Equity | $5.24B | $5.31B | $5.21B | $5.15B | $5.13B | $5.22B | $5.20B | $5.25B | $5.51B | · | $5.55B | $5.59B | $6.04B | · | $5.91B | $5.91B | |
| Shares Outstanding | 176,100,000 | 175,200,000 | 167,200,000 | 167,100,000 | 167,100,000 | 166,000,000 | 166,000,000 | 166,000,000 | 165,900,000 | 161,100,000 | 165,000,000 | 165,000,000 | 165,000,000 | 160,300,000 | 164,000,000 | 164,000,000 |
Nakit Akışı 14
| Metrik | Eğilim | 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 | $38M | $38M | $40M | $41M | $41M | $42M | $37M | $36M | $36M | $38M | $39M | $41M | $42M | $40M | $40M | $37M | |
| Stock-based Comp | $6M | $7M | $6M | $8M | $10M | $9M | $7M | $8M | $7M | $6M | $7M | $8M | $8M | $9M | $9M | $8M | |
| Deferred Tax | · | $0 | $0 | $0 | $0 | $0 | $0 | $-2M | $1M | $200.0K | $-400.0K | $-900.0K | $1M | $9M | $-2M | $-1M | |
| Amort. of Intangibles | $17M | $18M | $18M | $17M | $17M | $18M | $19M | $17M | $18M | $18M | $20M | $22M | $22M | $21M | $20M | $17M | |
| Restructuring | · | $0 | $300.0K | $20M | · | $0 | $0 | $0 | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $75M | $118M | $89M | $67M | $34M | $124M | $73M | $71M | $31M | $105M | $62M | $78M | $9M | $79M | $74M | $81M | |
| CapEx | $24M | $25M | $21M | $26M | $17M | $18M | $18M | $24M | $18M | $23M | $19M | $22M | $23M | $23M | $25M | $25M | |
| Investing Cash Flow | $-38M | $-26M | $-26M | $-37M | $-25M | $-23M | $-29M | $278M | $-19M | $-14M | $-22M | $-44M | $-28M | $-98M | $-57M | $-267M | |
| Debt Issued | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Dividends Paid | $53M | $53M | $52M | $52M | $53M | $52M | $52M | $52M | $52M | $52M | $52M | $52M | $52M | $52M | $51M | $51M | |
| Financing Cash Flow | $-70M | $-55M | $-28M | $-32M | $-25M | $-82M | $-66M | $-342M | $-5M | $-100M | $-37M | $-35M | $21M | $-22M | $-51M | $-52M | |
| Net Change in Cash | $-33M | $37M | $34M | $-2M | $-16M | $19M | $-22M | $7M | $6M | $-8M | $2M | $-600.0K | $2M | $-41M | $-36M | $-239M | |
| Taxes Paid | $400.0K | $200.0K | $600.0K | $1M | $0 | $100.0K | $10M | $1M | $100.0K | $800.0K | $400.0K | $2M | $4M | $200.0K | $200.0K | $800.0K | |
| Free Cash Flow | $51M | · | · | · | $16M | · | · | · | $12M | · | · | · | $-13M | · | · | · |
Kârlılık 7
| Metrik | Eğilim | 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 | 13.0% | · | 19.2% | 12.2% | 3.6% | · | 15.8% | 48.0% | 3.4% | · | 12.9% | -93.5% | 2.6% | · | 16.4% | 17.8% | |
| Net Margin | 4.5% | · | 11.0% | 4.2% | -5.3% | · | 7.7% | 37.0% | -6.7% | · | 3.7% | -102.2% | -7.3% | · | 9.0% | 10.7% | |
| Pretax Margin | 4.6% | · | 11.2% | 4.3% | -5.7% | · | 7.5% | 39.4% | -6.7% | · | 4.0% | -101.9% | -7.0% | · | 8.9% | 10.8% | |
| EBITDA Margin | 13.0% | · | 19.2% | 12.2% | 3.6% | · | 15.8% | 48.0% | 3.4% | · | 12.9% | -93.5% | 2.6% | · | 16.4% | 17.8% | |
| ROA | 0.37% | · | 0.99% | 0.37% | -0.39% | · | 0.64% | 3.3% | -0.47% | · | 0.30% | -8.3% | -0.49% | · | 0.70% | 0.82% | |
| ROE | 3.1% | · | 8.8% | 3.2% | -3.8% | · | 5.7% | 27.5% | -3.3% | · | 1.9% | -52.2% | -2.5% | · | 3.8% | 4.5% | |
| ROIC | 1.7% | · | 2.8% | 1.8% | 0.46% | · | 2.3% | 6.8% | 0.41% | · | 1.6% | -13.0% | 0.27% | · | 1.9% | 2.0% |
Likidite ve Solventlik 4
| Metrik | Eğilim | 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 | 0.8 | · | 0.8 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.8 | 0.9 | |
| Quick Ratio | 0.7 | · | 0.7 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.7 | 0.8 | |
| Debt / Equity | 3.9 | · | 4.8 | 4.7 | 4.5 | · | 4.1 | 3.8 | 5.3 | · | 4.7 | 4.5 | 2.4 | · | 2.2 | 2.2 | |
| LT Debt / Equity | 3.9 | · | 4.8 | 4.6 | 4.4 | · | 4.0 | 3.7 | 5.1 | · | 4.5 | 4.2 | 2.3 | · | 2.2 | 2.2 |
Verimlilik 2
| Metrik | Eğilim | 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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.6 | · | 1.6 | 1.6 | 1.5 | · | 1.6 | 1.7 | 1.6 | · | 1.5 | 1.6 | 1.5 | · | 1.7 | 1.8 |
Değerleme (TTM) 14
| Metrik | Eğilim | 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 | $1.75B | · | $1.77B | $1.78B | $1.73B | · | $1.79B | $1.81B | $1.73B | · | $1.77B | $1.77B | $1.67B | · | $1.68B | $1.56B | |
| Net Income TTM | $69M | · | $124M | $108M | $265M | · | $245M | $227M | $-429M | · | $-445M | $-414M | $65M | · | $122M | $80M | |
| Market Cap | $4.67B | · | $3.06B | $2.73B | $2.70B | · | $3.13B | $2.43B | $2.85B | · | $1.71B | $2.66B | $2.74B | · | $2.55B | $2.85B | |
| Enterprise Value | $7.18B | · | $5.58B | $5.25B | $5.20B | · | $5.62B | $4.89B | $5.61B | · | $4.44B | $5.38B | $5.44B | · | $5.10B | $5.35B | |
| P/E | 73.6 | · | 26.9 | 27.7 | 10.5 | · | 13.3 | 11.2 | -6.3 | · | -3.7 | -6.1 | 53.6 | · | 23.9 | 46.9 | |
| P/S | 2.7 | · | 1.7 | 1.5 | 1.6 | · | 1.7 | 1.3 | 1.7 | · | 1.0 | 1.5 | 1.6 | · | 1.5 | 1.8 | |
| P/B | 7.1 | · | 5.6 | 5.1 | 4.8 | · | 5.1 | 3.7 | 5.4 | · | 2.9 | 4.3 | 2.4 | · | 2.1 | 2.3 | |
| P / Cash Flow | 62.0 | · | · | · | 80.3 | · | · | · | 93.3 | · | · | · | 291.9 | · | · | · | |
| P / FCF | 91.1 | · | · | · | 164.5 | · | · | · | 233.9 | · | · | · | -207.9 | · | · | · | |
| EV / EBITDA | 128.5 | · | 62.1 | 93.5 | 374.1 | · | 78.8 | 21.4 | 400.7 | · | 75.8 | -12.3 | 533.7 | · | 68.6 | 67.0 | |
| EV / FCF | 140.3 | · | · | · | 317.1 | · | · | · | 459.8 | · | · | · | -412.4 | · | · | · | |
| EV / Revenue | 4.1 | · | 3.2 | 3.0 | 3.0 | · | 3.1 | 2.7 | 3.2 | · | 2.5 | 3.0 | 3.3 | · | 3.0 | 3.4 | |
| Earnings Yield | 1.4% | · | 3.7% | 3.6% | 9.5% | · | 7.5% | 8.9% | -15.8% | · | -27.4% | -16.4% | 1.9% | · | 4.2% | 2.1% | |
| Payout Ratio | 279.6% | · | · | · | -257.3% | · | · | · | -192.7% | · | · | · | -179.9% | · | · | · |
Finansal Tablolar Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl
Gelir Tablosu
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Gelir | $1.83B | $1.83B | $1.82B | $1.77B | $1.46B |
| Faaliyet Kâr Marjı % | 16.0% | 23.2% | -14.2% | 16.2% | 11.5% |
| Net Gelir | $147M | $258M | $-425M | $143M | $36M |
| Seyreltilmiş Hisse Başı Kâr | $0.82 | $1.51 | $-2.70 | $0.83 | $0.05 |
Bilanço
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Borç / Öz Sermaye | 3.6 | 3.8 | 4.5 | 2.2 | 2.6 |
| Cari Oran | 0.9 | 0.7 | 0.7 | 0.7 | 1.5 |
| Cari Oran | 0.9 | 0.7 | 0.5 | 0.6 | 1.4 |
Nakit Akışı
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Serbest Nakit Akışı | $219M | $221M | $167M | $164M | $25M |
Metriklerim Kişisel izleme listeniz — Tam Temeller'den seçilen satırlar
📊
Sizin için önemli olan metrikleri seçin — yukarıdaki Tam Temeller'deki herhangi bir satırın yanındaki ➕ düğmesine tıklayın.
Seçiminiz kaydedildi ve tüm hisse senetlerinde sizinle birlikte gelir.