LBRDA Liberty Broadband Corporation - Class A Common Stock
$33,58
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 2 5, 2026
Phạm vi 52 tuần
$32–$95
3% of range
Đánh giá của nhà phân tích
BUY
10 analysts
Mục tiêu giá
—
P/E (TTM)
7.0
ROE
-34.5%
Biên lợi nhuận ròng
—
LBRDA Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$33.58
Vốn Hóa
—
P/E (TTM)
7.0
EPS (TTM)
$6.08
Doanh thu (TTM)
$1.02B
Tỷ suất cổ tức
—
ROE
-34.5%
D/E Nợ/Vốn chủ sở hữu
0.3
Phạm vi 52 tuần
$32 – $95
LBRDA Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$1.02B
2016-12-31
→
2024-12-31
EPS
$6.08
2016-12-31
→
2024-12-31
Dòng tiền tự do
—
2016-12-31
→
2024-12-31
Biên lợi nhuận
—
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
LBRDA
Trung vị ngành
P/E (TTM)
7.0
6.8
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
LBRDA
Trung vị ngành
ROA
-21.0%
2.6%
ROE
-34.5%
7.1%
ROIC
-0.35%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
LBRDA
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.3
87.2
Current Ratio (Tỷ số thanh toán hiện hành)
0.1
0.4
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
LBRDA
Trung vị ngành
Revenue YoY (Doanh thu YoY)
3.6%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
0.94%
—
EPS YoY
29.9%
—
Net Income YoY (Lợi nhuận ròng YoY)
26.3%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
LBRDA
Trung vị ngành
LBRDA Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
10 nhà phân tích
- Mua mạnh 3 30,0%
- Mua 5 50,0%
- Giữ 2 20,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.69%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 30 tháng 9 năm 2025 | $1.77 | $1.27 | 0.50% |
| Ngày 30 tháng 6 năm 2025 | $2.68 | $1.42 | 1.3% |
| Ngày 31 tháng 3 năm 2025 | $1.87 | $1.42 | 0.45% |
| Ngày 31 tháng 12 năm 2024 | $2.04 | $1.49 | 0.55% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| LBRDA | — | 7.0 | 3.6% | — | -34.5% | — |
| CCZ | — | — | — | — | — | — |
| SATS | — | -2.2 | -5.2% | — | — | — |
| CHTR | — | 5.8 | -0.56% | 9.1% | 31.5% | — |
| SIRI | $6.70B | 9.0 | -1.6% | 9.4% | 7.1% | 52.4% |
| VSNT | — | — | -5.3% | 13.9% | 8.8% | — |
| OPTU | — | -0.4 | -4.1% | -21.8% | 134.3% | — |
| CABO | $636M | -1.8 | -5.0% | -23.7% | -25.7% | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | $1.02B | $981M | $975M | $988M | $51M | $15M | $22M | $13M | $31M | $91M | $69M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | $466.0K | |
| R&D Expense | · | · | · | · | · | · | · | $6M | $8M | $10M | $17M | $18M | |
| SG&A Expense | · | $432M | $399M | $395M | $442M | $76M | $33M | $23M | $24M | $35M | $43M | $48M | |
| Operating Expenses | · | $924M | $908M | $1.01B | $1.09B | $111M | $44M | $34M | $39M | $3M | $6M | $8M | |
| Operating Income | $-36M | $-50M | $-39M | $-39M | $-98M | $-60M | $-29M | $-12M | $-25M | $-21M | $59M | $-43M | |
| Interest Expense | · | · | $206M | $133M | $117M | $28M | $25M | $23M | $20M | $15M | $7M | $1M | |
| Other Non-op | $-1M | $12M | $23M | $-70M | $-6M | $3M | $1M | $963.0K | $1M | $336.0K | $158.0K | $-63.0K | |
| Pretax Income | $-3.25B | $983M | $823M | $1.53B | $950M | $361M | $155M | $92M | $2.45B | $1.48B | $-70M | $-202M | |
| Income Tax | $-923M | $187M | $175M | $277M | $218M | $-37M | $38M | $22M | $417M | $558M | $-20M | $-68M | |
| Net Income | $-2.68B | $869M | $688M | $1.26B | $732M | $398M | $117M | $70M | $2.03B | $917M | $-50M | $-135M | |
| EPS (Basic) | · | $6.08 | $4.71 | $8.01 | $3.97 | $2.18 | $0.65 | $0.39 | $11.19 | $6.03 | $-0.49 | $-1.52 | |
| EPS (Diluted) | · | $6.08 | $4.68 | $7.96 | $3.93 | $2.17 | $0.64 | $0.38 | $11.10 | $6.00 | $-0.49 | $-1.52 | |
| Shares (Basic) | 143,000,000 | 143,000,000 | 146,000,000 | 157,000,000 | 185,000,000 | 182,000,000 | 181,531,000 | 181,325,000 | 181,772,000 | 152,103,000 | 102,504,000 | 88,143,000 | |
| Shares (Diluted) | 143,000,000 | 143,000,000 | 147,000,000 | 158,000,000 | 186,000,000 | 183,000,000 | 182,784,000 | 182,589,000 | 183,146,000 | 152,852,000 | 102,998,000 | 88,773,000 | |
| EBITDA | $-36M | $299M | $303M | $223M | $169M | $-44M | $-27M | $-9M | $-22M | $-17M | $65M | $-34M |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $57M | $89M | $79M | $375M | $191M | $1.42B | $50M | $83M | $81M | $206M | $655M | $45M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $9M | $9M | |
| Prepaid Expense | · | $65M | $94M | $84M | $62M | $79M | · | · | · | · | · | · | |
| Other Current Assets | · | · | · | · | · | $79M | $1M | $1M | $3M | $4M | $12M | $11M | |
| Current Assets | $103M | $423M | $430M | $660M | $459M | $1.85B | $52M | $85M | $84M | $258M | $678M | $69M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | $710.0K | $1M | $4M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | $9M | $26M | $40M | |
| Accum. Depreciation | · | $679M | $530M | $385M | $196M | $10M | $977.0K | · | · | $8M | $25M | $36M | |
| Goodwill | · | $755M | $755M | $755M | $762M | $746M | $7M | $6M | · | $6M | $6M | $27M | |
| Intangibles | · | $411M | $461M | $516M | $573M | $675M | $888.0K | · | · | $9M | $12M | $13M | |
| Other Non-current Assets | · | $135M | $236M | $180M | $296M | $151M | $2M | $9M | $12M | $1M | $267.0K | $264.0K | |
| Total Assets | $8.83B | $16.69B | $15.64B | $15.14B | $16.97B | $21.37B | $12.26B | $12.10B | $11.93B | $9.59B | $3.57B | $3.00B | |
| Accounts Payable | · | $112M | $86M | $92M | $99M | $98M | $6M | $4M | $5M | $8M | $10M | $16M | |
| Current Liabilities | $987M | $200M | $178M | $1.68B | $582M | $612M | $12M | $8M | $11M | $412M | $15M | $100M | |
| Capital Leases | · | $60M | $56M | $65M | $102M | $61M | · | · | · | · | · | · | |
| Deferred Tax | $1.16B | $2.03B | $2.22B | $2.04B | $2.00B | $1.98B | $1000M | $966M | $933M | $505M | · | · | |
| Other Non-current Liabilities | · | $152M | $141M | $150M | $189M | $147M | $2M | $3M | $4M | $3M | · | · | |
| Total Liabilities | $3.13B | $6.88B | $6.62B | $6.64B | $6.83B | $7.86B | $1.59B | $1.50B | $1.44B | $1.12B | $418M | $509M | |
| Long-term Debt | $1.75B | $2.69B | $3.74B | $3.80B | $3.76B | $4.82B | $573M | $523M | $497M | $199M | $400M | $372M | |
| Total Debt | $1.75B | $3.76B | $3.74B | $3.80B | $3.76B | $4.82B | · | · | · | $400M | · | · | |
| Paid-in Capital | $1.65B | $3.01B | $3.11B | $3.32B | $6.21B | $10.32B | $7.89B | $7.94B | $7.91B | $7.95B | $3.54B | $2.84B | |
| Retained Earnings | $4.04B | $6.71B | $5.84B | $5.16B | $3.90B | $3.17B | $2.77B | $2.65B | $2.57B | $518M | $-400M | $-349M | |
| AOCI | $15M | $73M | $52M | $9M | $14M | $15M | $8M | $8M | $8M | $8M | $9M | $8M | |
| Stockholders' Equity | $5.70B | $9.79B | $9.00B | $8.48B | $10.13B | $13.50B | $10.67B | $10.60B | $10.49B | $8.47B | $3.15B | $2.49B | |
| Liabilities + Equity | $8.83B | $16.69B | $15.64B | $15.14B | $16.97B | $21.37B | $12.26B | $12.10B | $11.93B | $9.59B | $3.57B | $3.00B |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $207M | $230M | $262M | $267M | $15M | $2M | $3M | $4M | $4M | $6M | $9M | |
| Stock-based Comp | $5M | $15M | $15M | $37M | $41M | $9M | $10M | $6M | $5M | $6M | $6M | $999.0K | |
| Deferred Tax | $-851M | $180M | $155M | $54M | $-15M | $-37M | $38M | $22M | $417M | $561M | $-25M | $-67M | |
| Amort. of Intangibles | · | $60M | $64M | $67M | $75M | $6M | $2M | $3M | · | $3M | $3M | $6M | |
| Other Non-cash | · | $-1.17B | $-1.10B | $-1.67B | $-1.02B | $-481M | $-205M | $-126M | $-2.49B | · | · | $194M | |
| Operating Cash Flow | $-327M | $-174M | $-261M | $-56M | $3M | $-96M | $-37M | $-26M | $-30M | $-12M | $35M | $3M | |
| CapEx | · | $247M | $222M | $181M | $134M | $2M | $1M | $41.0K | $70.0K | $267.0K | $731.0K | $1M | |
| Investing Cash Flow | · | $130M | $150M | $3.05B | $4.06B | $575M | $-1M | $-41.0K | $-56.0K | $-4.99B | $-2M | · | |
| Debt Issued | $695M | $984M | $1.50B | $325M | $1.47B | $2.83B | $50M | $158M | $500M | $200M | $68M | $372M | |
| Net Debt Issued | $-952M | $1.14B | $1.50B | $325M | $1.47B | $2.83B | $50M | $158M | $500M | $200M | $68M | $372M | |
| Stock Repurchased | · | $89M | $227M | $2.88B | $4.27B | $597M | · | · | · | · | · | · | |
| Net Stock Activity | · | $-89M | $-227M | $-2.88B | $-4.27B | $-597M | · | · | · | · | · | · | |
| Financing Cash Flow | · | $-181M | $-390M | $-2.80B | $-5.29B | $904M | $5M | $28M | $-94M | $4.55B | $577M | · | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-124M | $-449M | $610M | $36M | |
| Taxes Paid | $117M | $20M | $46M | $266M | $238M | $3.0K | $5.0K | · | · | · | · | · | |
| Free Cash Flow | · | $-143M | $-206M | $-237M | $-131M | $-98M | $-38M | $-26M | $-30M | $-12M | $33M | $1M | |
| Levered FCF | · | · | $-366M | $-346M | $-221M | $-129M | $-57M | $-44M | $-46M | $-21M | $28M | $572.8K |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 9.1% | 7.4% | -4.0% | -9.9% | -117.7% | -197.0% | -54.0% | -194.6% | -69.2% | 64.7% | -62.2% | |
| Net Margin | · | 85.5% | 70.1% | 128.9% | 74.1% | 784.2% | 788.9% | 314.3% | 15533.7% | · | · | -194.9% | |
| Pretax Margin | · | 106.5% | 90.5% | 157.3% | 96.2% | 712.3% | 1044.2% | 412.8% | 18718.3% | 4824.7% | -76.8% | -293.0% | |
| EBITDA Margin | · | 29.4% | 30.9% | 22.9% | 17.1% | -87.6% | -184.4% | -41.5% | -165.8% | -56.1% | 71.3% | -49.1% | |
| ROA | -21.0% | 5.4% | 4.5% | 7.8% | 3.8% | 2.4% | 0.96% | 0.58% | 18.9% | · | · | -4.5% | |
| ROE | -34.5% | 9.2% | 7.9% | 13.5% | 6.2% | 3.3% | 1.1% | 0.66% | 21.4% | · | · | -5.1% | |
| ROIC | -0.35% | 0.55% | 0.44% | -0.26% | -0.54% | -0.36% | -0.21% | -0.09% | -0.20% | -0.15% | 1.3% | -1.1% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.1 | 2.1 | 2.4 | 0.4 | 0.8 | 3.0 | 4.3 | 10.3 | 8.0 | 0.6 | 44.1 | 0.8 | |
| Quick Ratio | 0.1 | 0.8 | 0.9 | 0.2 | 0.3 | 2.3 | 4.1 | 10.1 | 7.7 | 0.5 | 43.2 | 0.5 | |
| Debt / Equity | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | · | · | · | 0.0 | · | · | |
| LT Debt / Equity | 0.1 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | · | · | · | · | · | · | |
| Interest Coverage | · | · | 0.4 | -0.3 | -0.8 | -2.1 | -1.2 | -0.5 | -1.3 | -1.4 | 7.9 | -37.8 |
Hiệu quả 1
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Tỷ lệ tăng trưởng 6
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | 3.6% | 0.62% | -1.3% | 1837.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | 0.94% | 167.9% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 29.9% | -41.2% | 102.5% | 81.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 15.7% | 29.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 26.3% | -45.3% | 71.7% | 83.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 5.9% | 20.0% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.03B | $1.02B | $981M | $975M | $988M | $51M | $15M | $22M | $13M | $31M | $91M | $69M | |
| Net Income TTM | $-2.68B | $869M | $688M | $1.26B | $732M | $398M | $117M | $70M | $2.03B | $917M | $-50M | $-135M | |
| P/E | 7.0 | 11.5 | 16.1 | 8.9 | 38.4 | 68.1 | 182.4 | 177.1 | 7.2 | 11.3 | -98.8 | -30.9 | |
| Earnings Yield | 14.3% | 8.7% | 6.2% | 11.2% | 2.6% | 1.5% | 0.55% | 0.56% | 13.9% | 8.8% | -1.0% | -3.2% |
Báo cáo kết quả hoạt động kinh doanh 14
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | $261M | $266M | · | $262M | $246M | $245M | $240M | $245M | $246M | $250M | $248M | $239M | $238M | $249M | |
| SG&A Expense | · | · | $104M | $109M | · | $113M | $104M | $98M | $105M | $107M | $110M | $78M | $111M | $105M | $101M | $117M | |
| Operating Expenses | · | · | $220M | $223M | · | $232M | $225M | $217M | $219M | $222M | $230M | $283M | $260M | $240M | $231M | $269M | |
| Operating Income | $-5M | $-8M | $-10M | $-13M | $-21M | $-11M | $-9M | $-9M | $21M | $23M | $16M | $-33M | $-12M | $-1M | $7M | $-20M | |
| Interest Expense | · | · | · | · | · | · | · | $51M | $54M | $52M | $45M | · | $35M | $30M | $26M | $27M | |
| Other Non-op | $-1M | $-5M | $7M | $-2M | $-2M | $2M | $8M | $4M | $6M | $2M | $14M | $3M | $-34M | $-18M | $-21M | $-24M | |
| Pretax Income | $-4.19B | $255M | $414M | $264M | $269M | $152M | $253M | $309M | $208M | $326M | $92M | $232M | $376M | $582M | $344M | $487M | |
| Income Tax | · | · | $31M | $-4M | $29M | $32M | $58M | $68M | $46M | $74M | $23M | $54M | $61M | $117M | $45M | $100M | |
| Net Income | $-3.17B | $-154M | $383M | $268M | $291M | $142M | $195M | $241M | $162M | $252M | $69M | $178M | $315M | $465M | $299M | $387M | |
| EPS (Basic) | · | · | $2.68 | $1.87 | · | $0.99 | $1.36 | $1.69 | $1.11 | $1.73 | $0.47 | $1.26 | $2.07 | $2.89 | $1.79 | $2.09 | |
| EPS (Diluted) | · | · | $2.68 | $1.87 | · | $0.99 | $1.36 | $1.69 | $1.10 | $1.71 | $0.47 | $1.27 | $2.05 | $2.87 | $1.77 | $2.07 | |
| Shares (Basic) | -286,000,000 | 143,000,000 | 143,000,000 | 143,000,000 | -286,000,000 | 143,000,000 | 143,000,000 | 143,000,000 | 146,000,000 | 146,000,000 | 146,000,000 | -323,000,000 | 152,000,000 | 161,000,000 | 167,000,000 | -378,000,000 | |
| Shares (Diluted) | -287,000,000 | 144,000,000 | 143,000,000 | 143,000,000 | -286,000,000 | 143,000,000 | 143,000,000 | 143,000,000 | 147,000,000 | 147,000,000 | 147,000,000 | -327,000,000 | 154,000,000 | 162,000,000 | 169,000,000 | -383,000,000 | |
| EBITDA | · | $-8M | $93M | $96M | · | $85M | $73M | $78M | $76M | $79M | $74M | · | $54M | $64M | $71M | · |
Bảng cân đối kế toán 19
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $57M | $73M | $180M | $226M | $89M | $168M | $73M | $108M | $88M | $81M | $169M | $375M | $203M | $301M | $300M | $191M | |
| Prepaid Expense | · | · | $51M | $397M | · | $63M | $60M | $56M | $122M | $129M | $91M | · | $79M | $71M | $77M | · | |
| Current Assets | $103M | $85M | $364M | $797M | $423M | $417M | $309M | $350M | $430M | $393M | $454M | · | $492M | $551M | $546M | · | |
| Goodwill | · | · | $755M | $755M | · | $755M | $755M | $755M | $755M | $755M | $755M | $755M | $755M | $755M | $762M | $762M | |
| Intangibles | · | · | $392M | $401M | · | $423M | $436M | $449M | $477M | $492M | $506M | · | $532M | $546M | $559M | · | |
| Other Non-current Assets | · | $57M | $227M | $227M | · | $226M | $224M | $237M | $251M | $253M | $206M | · | $177M | $191M | $201M | · | |
| Total Assets | $8.83B | $13.19B | $16.59B | $17.00B | $16.69B | $16.30B | $15.96B | $15.74B | $15.77B | $15.41B | $15.13B | · | $15.12B | $15.74B | $16.63B | · | |
| Accounts Payable | · | · | $107M | $105M | · | $112M | $101M | $94M | $104M | $92M | $86M | · | $113M | $100M | $97M | · | |
| Current Liabilities | $987M | $350M | $604M | $573M | $200M | $201M | $184M | $193M | $229M | $194M | $293M | · | $244M | $448M | $537M | · | |
| Deferred Tax | $1.16B | $2.08B | $2.37B | $2.37B | $2.03B | $2.34B | $2.31B | $2.25B | $2.18B | $2.15B | $2.07B | · | $2.01B | $2.00B | $2.00B | · | |
| Other Non-current Liabilities | · | · | $129M | $144M | · | $140M | $139M | $139M | $147M | $152M | $155M | · | $156M | $166M | $177M | · | |
| Total Liabilities | $3.13B | $4.32B | $6.18B | $6.93B | $6.88B | $6.76B | $6.60B | $6.58B | $6.77B | $6.57B | $6.54B | · | $6.54B | $6.71B | $7.03B | · | |
| Long-term Debt | $1.75B | $1.79B | $3.07B | $3.81B | $2.69B | $3.71B | $3.61B | $3.64B | $3.87B | $3.73B | $3.68B | · | $3.78B | $3.77B | $4.01B | · | |
| Total Debt | · | $1.79B | $3.07B | $3.81B | · | $3.71B | $3.61B | $3.64B | $3.87B | $3.73B | $3.68B | · | $3.78B | $3.77B | $4.01B | · | |
| Paid-in Capital | $1.65B | $1.64B | $3.01B | $3.01B | $3.01B | $3.03B | $3.02B | $3.02B | $3.29B | $3.29B | $3.28B | · | $3.56B | $4.32B | $5.38B | · | |
| Retained Earnings | $4.04B | $7.21B | $7.36B | $6.98B | $6.71B | $6.42B | $6.28B | $6.08B | $5.64B | $5.48B | $5.22B | · | $4.98B | $4.66B | $4.20B | · | |
| AOCI | $15M | $22M | $24M | $60M | $73M | $70M | $40M | $35M | $45M | $56M | $59M | · | $18M | $30M | $10M | · | |
| Stockholders' Equity | $5.70B | $8.87B | $10.40B | $10.05B | $9.79B | $9.52B | $9.34B | $9.14B | $8.98B | $8.82B | $8.57B | · | $8.56B | $9.01B | $9.58B | · | |
| Liabilities + Equity | $8.83B | $13.19B | $16.59B | $17.00B | $16.69B | $16.30B | $15.96B | $15.74B | $15.77B | $15.41B | $15.13B | · | $15.12B | $15.74B | $16.63B | · |
Dòng tiền 15
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $52M | $53M | · | $55M | $52M | $50M | $55M | $56M | $58M | $67M | $66M | $65M | $64M | $68M | |
| Stock-based Comp | $1M | $-5M | $6M | $3M | $4M | $-3M | $7M | $7M | $9M | $8M | $8M | $9M | $10M | $9M | $9M | $10M | |
| Deferred Tax | $-923M | $73M | $17M | $-18M | $42M | $37M | $57M | $44M | $42M | $73M | $22M | $38M | $15M | $-5M | $6M | $-4M | |
| Amort. of Intangibles | · | · | $15M | $14M | · | $15M | $15M | $15M | $16M | $16M | $16M | $17M | $17M | $16M | $17M | $19M | |
| Other Non-cash | · | · | · | $-228M | · | · | · | $-290M | · | · | $-116M | · | · | · | $-288M | · | |
| Operating Cash Flow | $-231M | $-265M | $91M | $78M | $-54M | $-199M | $27M | $52M | $9M | $-96M | $41M | $4M | $-78M | $-72M | $90M | $-133M | |
| CapEx | · | · | $54M | $65M | · | $60M | $62M | $61M | $52M | $43M | $54M | $49M | $54M | $46M | $32M | $43M | |
| Investing Cash Flow | · | · | $254M | $257M | · | $73M | $-22M | $18M | $-48M | $-69M | $-12M | $410M | $742M | $1.32B | $574M | $1.49B | |
| Debt Issued | $195M | $-691M | $740M | $451M | $0 | $718M | $246M | $20M | $50M | $203M | $1.25B | $25M | $0 | $0 | $300M | $400M | |
| Net Debt Issued | · | · | · | $451M | · | · | · | $20M | · | · | $1.25B | · | · | · | $300M | · | |
| Stock Repurchased | · | · | · | · | $0 | $0 | $0 | $89M | $0 | $0 | $40M | $241M | $751M | $1.05B | $843M | $1.36B | |
| Net Stock Activity | · | · | · | · | · | · | · | $-89M | · | · | $-40M | · | · | · | $-843M | · | |
| Financing Cash Flow | · | · | $-714M | $1M | · | $-2M | $-40M | $-132M | $46M | $74M | $-235M | $-248M | $-753M | $-1.25B | $-548M | $-1.60B | |
| Free Cash Flow | · | · | · | $13M | · | · | · | $-9M | · | · | $-13M | · | · | · | $58M | · | |
| Levered FCF | · | · | · | · | · | · | · | $-49M | · | · | $-47M | · | · | · | $35M | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 15.7% | 16.2% | · | 11.5% | 8.5% | 11.4% | 8.8% | 9.4% | 6.5% | · | -4.8% | -0.42% | 2.9% | · | |
| Net Margin | · | · | 146.7% | 100.8% | · | 54.2% | 79.3% | 98.4% | 67.5% | 102.9% | 28.1% | · | 127.0% | 194.6% | 125.6% | · | |
| Pretax Margin | · | · | 158.6% | 99.2% | · | 69.1% | 102.8% | 126.1% | 86.7% | 133.1% | 37.4% | · | 151.6% | 243.5% | 144.5% | · | |
| EBITDA Margin | · | · | 35.6% | 36.1% | · | 32.4% | 29.7% | 31.8% | 31.7% | 32.2% | 30.1% | · | 21.8% | 26.8% | 29.8% | · | |
| ROA | · | -1.0% | 2.4% | 1.6% | · | 0.89% | 1.2% | 1.6% | 1.1% | 1.6% | 0.43% | · | 1.9% | 2.7% | 1.6% | · | |
| ROE | · | -1.7% | 3.9% | 2.8% | · | 1.5% | 2.1% | 2.7% | 1.8% | 2.8% | 0.76% | · | 3.2% | 4.5% | 2.7% | · | |
| ROIC | · | · | 0.28% | 0.31% | · | 0.18% | 0.12% | 0.17% | 0.13% | 0.14% | 0.10% | · | -0.08% | -0.01% | 0.04% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.2 | 0.6 | 1.4 | · | 2.1 | 1.7 | 1.8 | 1.9 | 2.0 | 1.5 | · | 2.0 | 1.2 | 1.0 | · | |
| Quick Ratio | · | 0.2 | 0.3 | 0.4 | · | 0.8 | 0.4 | 0.6 | 0.4 | 0.4 | 0.6 | · | 0.8 | 0.7 | 0.6 | · | |
| Debt / Equity | · | 0.2 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | |
| LT Debt / Equity | · | 0.2 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | |
| Interest Coverage | · | · | · | · | · | · | · | 0.5 | 0.4 | 0.4 | 0.4 | · | -0.3 | -0.0 | 0.3 | · |
Hiệu quả 1
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · |
Định giá (TTM) 4
| Chỉ Số | Xu hướng | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $1.03B | $1.03B | $1.02B | · | $993M | $976M | $976M | $979M | $978M | $971M | · | $975M | $969M | $977M | · | |
| Net Income TTM | · | $788M | $1.08B | $896M | · | $740M | $850M | $724M | $798M | $1.10B | $1.15B | · | $1.32B | $1.06B | $644M | · | |
| P/E | · | 9.2 | 13.3 | 13.5 | · | 14.0 | 8.7 | 10.8 | 16.0 | 10.5 | 10.7 | · | 8.8 | 17.1 | 33.8 | · | |
| Earnings Yield | · | 10.9% | 7.5% | 7.4% | · | 7.1% | 11.5% | 9.3% | 6.3% | 9.5% | 9.3% | · | 11.4% | 5.9% | 3.0% | · |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | — | $1.02B | $981M | $975M | $988M |
| Biên lợi nhuận hoạt động % | — | 9.1% | 7.4% | -4.0% | -9.9% |
| Thu nhập ròng | $-2.68B | $869M | $688M | $1.26B | $732M |
| EPS pha loãng | — | $6.08 | $4.68 | $7.96 | $3.93 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
| Tỷ số thanh toán hiện hành | 0.1 | 2.1 | 2.4 | 0.4 | 0.8 |
| Tỷ lệ thanh toán nhanh | 0.1 | 0.8 | 0.9 | 0.2 | 0.3 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | $-143M | $-206M | $-237M | $-131M |
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.