BCO Brinks Company (The) Common Stock
关于 Brinks Company (The) Common Stock 公司概况(来自维基百科)
The Brink's Company is an American cash handling company, headquartered in Richmond, Virginia. Its operations include cash-in-transit, ATM replenishment & maintenance, and cash management & payment services, such as vault outsourcing, money processing, intelligent safe services, and international transportation of valuables.
阅读更多
The Brink's Company is an American cash handling company, headquartered in Richmond, Virginia. Its operations include cash-in-transit, ATM replenishment & maintenance, and cash management & payment services, such as vault outsourcing, money processing, intelligent safe services, and international transportation of valuables.
Operations
Brink's is popularly known for its bullet-resistant armored trucks which carry money and valuable goods (the service once used to transport the Hope Diamond from an auction to the buyer's home). Brink's is a provider of security services to banks, retailers, governments, mints and jewelers. Founded in 1859 by Perry and Fidelia Brink of Chicago, Illinois, Brink's business evolved from local armored transportation services to providing corporate financial logistics and international secure transportation.
In 1962, Brink's was acquired by Pittston, a coal company. Burlington Air Express was acquired in 1982. Brink's Home Security was started in 1983. Pittston sold off its coal assets in the 2000s and renamed the company Brink's.
Burlington Air Express was renamed BAX Global in 1997, and was sold to Deutsche Bahn for $1.1 billion in 2006.
In January 2012, Brink's acquired Kheops, SAS, a provider of logistics software and related services in France, for approximately $17 million. This acquisition gave the company proprietary control of software used primarily in cash-in-transit and money processing operations in France.
A significant portion of Brink's business is conducted internationally, with 82% of $3.9 billion in revenues earned outside the United States in 2013. The majority of Brink's consolidated revenues in 2013 was earned in operations located in nine countries, each contributing in excess of $100 million of revenues. The 2013 revenues from these countries totaled $3.0 billion or 79% of consolidated revenues. These operations, in declining order of revenues, were the U.S., France, Mexico, Brazil, Venezuela, Canada, Colombia, Argentina and the Netherlands.
On January 31, 2013, Brink's acquired Brazil-based Rede Transacoes Eletronicas Ltda. ("Redetrel") for approximately $26 million. Redetrel distributes electronic prepaid products, including mobile phone airtime, via a network of approximately 20,000 retail locations across Brazil. Redetrel's strong distribution network supplements Brink's existing payments business, ePago, which has operations in Brazil, Mexico, Colombia and Panama.
Discontinued operations
In November 2010, Brink's former cash-in-transit (CIT) operations in Belgium filed for bankruptcy, after local union employees rejected a restructuring plan, and was placed in bankruptcy on February 2, 2011. Brink's deconsolidated the Belgium subsidiary in 2010. However, in 2021 Brink's returned to Belgium and took over G4S's Cash Solutions division.
In 2012, Brink's agreed to sell its cash-in-transit operations in Germany and Poland, and event security operations in France, and the company completed the divestiture of its guarding operations in Morocco, in December 2012.
In May 2014, Brink's US decided to cease their cash-in-transit operations throughout Australia. Armaguard made an offer to purchase Brink's Australia's CIT operations, and Brink's is continuing their precious goods logistics business within Australia.
Home security
Brink's began offering home security alarm systems in 1982. In 2008, it was spun off into a separate publicly traded company, despite accounting for 15% of the company's revenue that year. The company rebranded as Broadview Security in 2009 with a massive advertising campaign.
The ads were widely criticized as unscrupulous, fear-mongering, and seen as exaggerating the capabilities of home security systems. Unflattering parodies of Broadview's TV commercials, mocking the company's attempts to manipulate consumers, were posted online, along with a filmed Saturday Night Live sketch featuring Andy Samberg and Bill Hader.
In 2010, Broadview was sold to Tyco International, then-owner of ADT, for $2 billion. The acquisition closed in mid-2010, after which the Broadview name and product line were discontinued, with its operations merged into ADT. The merger combined the two largest home security providers in the United States, adding Broadview's 1.3 million customer accounts to ADT's existing customer base of 7.4 million.
Brink's later re-entered the home security industry in 2018, through a trademark licensing deal with Monitronics International, which currently offers services under the name Brink's Home.
Lock manufacturing
Brink's-branded door locks and padlocks have been manufactured and sold under license by California-based Hampton Products since 1998.
Notable incidents
1950 robbery
The Great Brink's Robbery was an armed robbery of the Brink's Building at the corner of Prince St. and Commercial St. in the North End of Boston, Massachusetts, on the night of January 17, 1950. Led by Boston small-time criminal Tony "Fats" Pino, 11 men broke in and stole $1,218,211.29 in cash, and $1,557,183.83 in checks, money orders, and other securities. At the time, it was the largest robbery in the history of the United States. Skillfully executed with only a bare minimum of clues left at the crime scene, the robbery was billed as "the crime of the century".
All 11 members of the gang were arrested six years later, and all were paroled and released by 1971, except for Joseph "Big Joe" McGinnis, the originator of the heist, who died in prison. Despite ongoing efforts by the Federal Bureau of Investigation and local authorities, only $57,000 of the initial $2.7 million stolen was ever recovered.
1981 attempted robbery
On October 20, 1981, members of Weather Underground and Black Liberation Army attempted an armed robbery of a Brink's armored car in Nanuet, New York. The robbery resulted in a shootout that left two police officers, Edward O'Grady and Waverly Brown, and a Brink's security guard, Peter Paige, dead. Paige's partner, Joe Trombino, was severely wounded in the gun battle but survived; he later died at the World Trade Center during the September 11 attacks.
1983 Brink's-Mat robbery
On November 26, 1983, there was an armed robbery at a warehouse near London's Heathrow Airport, operated by Brink's-Mat, a former joint venture between Brink's and the London-based company MAT Transport, which specialized in the transportation of valuable goods. Three tonnes of gold bullion (worth £26 million) was stolen. Most of the gold has never been recovered.
1993 New York robbery
On January 5, 1993, $7.4 million was stolen from the Brink's Armored Car Depot in Rochester, New York, the fifth largest robbery in US history. Four men, Sam Millar, Patrick Moloney, former Rochester Police officer Thomas O'Connor, and Charles McCormick, all of whom had ties to the Provisional Irish Republican Army, were accused.
2008 "D. B. Tuber" robbery
On September 30, 2008, in Monroe, Washington, a Brink's armored car pulled up to make a delivery to the Bank of America. A landscaper, who was working the grounds and wearing a blue shirt, blue hat, and yellow safety vest, approached the armored car guard, pepper-sprayed him, stole $400,000 in cash, and escaped on an inner tube on the nearby Woods Creek. When police arrived, they found the bank's parking lot was full of men wearing clothing identical to the mysterious robber's. All were "hired" by a phony ad, placed on Craigslist by a culprit the media dubbed "D.B. Tuber" (after famed hijacker, D. B. Cooper), instructing them to show up at the bank at the same time, wearing a blue shirt, blue hat, and yellow safety vest. Months later, the FBI received a tip from a very attentive homeless man who had witnessed a "practice run" weeks prior to the robbery. DNA evidence later convicted former college football player Anthony Curcio of the crime.
2013 Brussels Airport diamond heist
On 18 February 2013, eight masked gunmen, in two cars with police markings, stole approximately €38 million worth of diamonds by attacking in a very small time window during which they were being transferred from a Brink's armored van to a Swiss-bound Fokker 100 operated by Helvetic Airways. The Fokker 100 was on the apron at Brussels Airport, Belgium, just before 20:00 CET. The heist was accomplished without a shot being fired.
2014 return of lost money bag
In May 2014, California resident Joe Cornell found a Brink's bag with $125,000 inside; Cornell saw the bag of cash accidentally fall out of the back of a Brink's transport car as it drove over the railroad tracks in downtown Fresno. Cornell returned the bag of cash claiming, "it was the right thing to do." Brink's thanked the man for his honesty with a $5,000 reward and a $5,000 donation in Cornell's name to The Salvation Army, where he works.
2022 Lebec Flying J heist
On July 11, 2022, approximately $100 million to $150 million worth of jewelry, luxury watches, and other valuables were stolen from a Brink's truck within a 27-minute window whilst the two drivers were at a Flying J rest stop on I-5 in Lebec, California. One driver had entered the building to get food while the other was sleeping inside the vehicle. The merchandise, which had been loaded the day before in San Francisco, was en route to a trade show in Pasadena. Thirteen jewelry companies sued Brink's over payout for the incident, and Brink's filed a countersuit, alleging that the companies deliberately undervalued the cost of their merchandise during transit. The incident remains under investigation by the FBI and the Los Angeles Sheriff's Department's Major Crimes Bureau.
2023 Toronto airport heist
In April 2023, over CAD $20 million of gold and high-valued goods were stolen from Toronto Pearson International Airport. The items were stolen from an Air Canada Cargo facility after the perpetrator used a fake document to gain access into the facility. Brink's, which was entrusted with arranging the shipment, sued Air Canada for the theft citing that the facility's relaxed security system was the main cause of the theft. Subsequently, police charged nine suspects including two individuals who were Air Canada employees.
Major heist at Brink's in Chile 2024
On August 16, 2024, a major heist occurred at a Brink's branch in the O'Higgins region of Chile. The planning for the robbery began in early July and involved a gang of at least 25 people. The gang acquired stolen vehicles, firearms, disguises, and internal information from the company. They were assisted by two Brink's employees: a cashier and a guard, the latter having contributed to the entering of the gang, unlocking the doors for them, and pretending to start the alarm and acting as if it doesn't work, this helped the gang easily steal the money from the vault.
On the day of the heist, the gang executed several distraction tactics, such as shooting and burning vehicles, while part of the group threatened employees with an assault rifle and others, disguised as Brink's staff, entered the premises. The estimated haul is 12 billion pesos (around $13 million), which is still being searched for.
Following the heist, a police chase led to the arrest of several suspects on a nearby agricultural property, where weapons and ammunition were seized.
On August 20, 18 of the arrested individuals were formally charged with serious crimes. It was also revealed that one of the seized weapons had been used in violent incidents. The police faced criticism for their handling of prior information about the robbery, leading to an administrative investigation into potential responsibilities. The judge ordered preventive detention for the suspects and set an eight-month investigation period.
Recent corporate developments
In October 2015, Brink's activist investor Starboard Value LP announced it had raised its stake in the company to around 12.4%. Later that year, Brink's responded to Texas RFI 212P with their perspective on a solution for Texas HB 483, establishing the Texas Bullion Depository.
In April 2017, it was announced that Brink's had chosen the FN Herstal FN 509 9mm to be the new sidearm for their armed guards.
In August 2018, Brink's Inc. acquired Dunbar Armored for $520 million.
In April 2021, Brink's Inc. acquired Payment Alliance International for $213 Million.
In February 2026, Brink's agreed to acquire NCR Atleos for a total enterprise value of $6.6 billion in a cash-and-stock deal.
来源:维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
BCO 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
BCO 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
10年表现 收入、净利润、利润率和每股收益趋势
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
盈利能力 毛利率、营业利润率和净利率;股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
财务健康 债务、流动性、偿付能力 — 资产负债表强度
成长 营收、每股收益 (EPS) 和净利润增长:同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
资本效率 资产周转率、库存周转率、应收账款周转率
股息 收益率、派息率、股息历史、5年CAGR
| 除息日 | 金额 |
|---|---|
| 2026年7月27日 | $0.2550 |
| 2026年5月18日 | $0.2550 |
| 2026年2月2日 | $0.2550 |
| 2025年11月3日 | $0.2550 |
| 2025年7月28日 | $0.2550 |
| 2025年5月19日 | $0.2550 |
| 2025年2月3日 | $0.2430 |
| 2024年11月4日 | $0.2430 |
| 2024年7月29日 | $0.2430 |
| 2024年5月10日 | $0.2430 |
| 2024年2月2日 | $0.2200 |
| 2023年11月3日 | $0.2200 |
| 2023年7月28日 | $0.2200 |
| 2023年5月12日 | $0.2200 |
| 2023年2月3日 | $0.2000 |
| 2022年11月4日 | $0.2000 |
| 2022年8月5日 | $0.2000 |
| 2022年5月13日 | $0.2000 |
| 2022年2月4日 | $0.2000 |
| 2021年11月5日 | $0.2000 |
BCO 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
- 强烈买入 2 28.6%
- 买入 4 57.1%
- 持有 1 14.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-08-19收益历史 每股收益实际值 vs 预估值,惊喜%,达标率,下次财报日期
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $2.13 | $2.06 | 0.07% |
| 2026年3月31日 | $1.80 | $1.58 | 0.22% |
| 2025年12月31日 | $2.54 | $2.50 | 0.04% |
| 2025年9月30日 | $2.08 | $2.10 | -0.02% |
| 2025年6月30日 | $1.79 | $1.46 | 0.33% |
| 2025年3月31日 | $1.62 | $1.19 | 0.43% |
同行比较(GICS 子行业) 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| BCO | $4.80B | 24.9 | 5.0% | 3.8% | 86.3% | — |
| GEO | $2.20B | 8.9 | 8.6% | 9.7% | 17.9% | — |
| CXW | $1.91B | 17.7 | 12.7% | 5.3% | 8.0% | — |
| KSCP | — | -0.9 | 4.9% | -298.3% | -155.3% | -42.1% |
| OBAI | — | — | 2.4% | -105.8% | 53.8% | 5.7% |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.26B | $5.01B | $4.87B | $4.54B | $4.20B | $3.69B | $3.68B | $3.49B | $3.35B | $3.02B | $3.06B | $3.56B | |
| Cost of Revenue | $3.90B | $3.74B | $3.71B | $3.46B | $3.24B | $2.88B | $2.83B | $2.70B | $2.61B | $2.39B | $2.44B | $2.95B | |
| Operating Expenses | $4.68B | $4.58B | $4.40B | $4.15B | $3.87B | $3.46B | $3.44B | $3.21B | $3.08B | $2.82B | $2.90B | $3.51B | |
| Operating Income | $586M | $453M | $425M | $361M | $355M | $214M | $237M | $275M | $274M | $184M | $96M | $-28M | |
| Interest Expense | · | · | $204M | $139M | $112M | $96M | $91M | $67M | $32M | $20M | $19M | $23M | |
| Other Non-op | $-1M | $200.0K | $2M | $-2M | $4M | $-5M | $-2M | $-2M | $-300.0K | $-300.0K | $-500.0K | $-500.0K | |
| Pretax Income | $354M | $266M | $236M | $226M | $236M | $79M | $94M | $42M | $182M | $125M | $41M | $-49M | |
| Income Tax | $143M | $93M | $139M | $41M | $120M | $57M | $61M | $70M | $158M | $78M | $66M | $37M | |
| Net Income | $200M | $163M | $88M | $171M | $105M | $16M | $29M | $-33M | $17M | $34M | $-12M | $-84M | |
| EPS (Basic) | $4.73 | $3.68 | $1.90 | $3.61 | $2.12 | $0.32 | $0.58 | $-0.65 | $0.33 | $0.69 | $-0.24 | $-1.71 | |
| EPS (Diluted) | $4.69 | $3.63 | $1.87 | $3.57 | $2.10 | $0.31 | $0.57 | $-0.65 | $0.32 | $0.68 | $-0.24 | $-1.71 | |
| Shares (Basic) | 42,200,000 | 44,300,000 | 46,200,000 | 47,300,000 | 49,500,000 | 50,400,000 | 50,200,000 | 50,900,000 | 50,700,000 | 50,000,000 | 49,300,000 | 49,000,000 | |
| Shares (Diluted) | 42,500,000 | 44,800,000 | 46,900,000 | 47,800,000 | 50,100,000 | 50,800,000 | 51,100,000 | 50,900,000 | 51,800,000 | 50,600,000 | 49,300,000 | 49,000,000 | |
| EBITDA | $876M | $746M | $701M | $607M | $594M | $420M | $422M | $437M | $420M | $276M | $196M | $134M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.73B | $1.40B | $1.18B | $972M | $710M | $621M | $311M | $343M | $614M | $184M | $182M | $176M | |
| Receivables | $766M | $734M | $779M | $862M | $702M | $679M | $636M | $600M | $642M | $501M | $478M | $530M | |
| Prepaid Expense | $296M | $314M | $326M | $325M | $211M | $193M | $128M | $128M | $119M | $104M | $101M | $129M | |
| Current Assets | $3.33B | $2.89B | $2.79B | $2.60B | $2.00B | $1.81B | $1.23B | $1.21B | $1.49B | $844M | $778M | $908M | |
| PP&E (Net) | $1.13B | $983M | $1.01B | $935M | $866M | $838M | $763M | $699M | $641M | $531M | $549M | $670M | |
| PP&E (Gross) | $3.02B | $2.62B | $2.63B | $2.40B | $2.29B | $2.21B | $2.03B | $1.87B | $1.81B | $1.56B | $1.56B | $1.75B | |
| Accum. Depreciation | $1.89B | $1.63B | $1.62B | $1.46B | $1.42B | $1.38B | $1.26B | $1.17B | $1.17B | $1.03B | $1.01B | $1.08B | |
| Goodwill | $1.52B | $1.43B | $1.47B | $1.45B | $1.41B | $1.22B | $785M | $679M | $454M | $186M | $185M | $216M | |
| Intangibles | $385M | $422M | $488M | $536M | $491M | $426M | $272M | $229M | $106M | $19M | $28M | $40M | |
| Other Non-current Assets | $353M | $301M | $269M | $286M | $260M | $200M | $167M | $186M | $145M | $87M | $76M | $70M | |
| Total Assets | $7.34B | $6.62B | $6.60B | $6.37B | $5.57B | $5.14B | $3.76B | $3.24B | $3.06B | $1.99B | $1.95B | $2.19B | |
| Accounts Payable | $319M | $317M | $250M | $296M | $211M | $206M | $184M | $175M | $175M | $139M | $155M | $169M | |
| Accrued Liabilities | $1.18B | $1.06B | $1.13B | $1.02B | $877M | $779M | $628M | $502M | $488M | $386M | $401M | $466M | |
| Short-term Debt | $241M | $149M | $152M | $47M | $10M | $14M | $14M | $29M | $45M | $163M | $33M | $59M | |
| Current Liabilities | $2.20B | $1.90B | $1.94B | $1.67B | $1.43B | $1.34B | $1.00B | $849M | $835M | $754M | $642M | $728M | |
| Capital Leases | $310M | $279M | $266M | $250M | $242M | $267M | $218M | $0 | · | · | · | · | |
| Deferred Tax | $66M | $63M | $56M | $68M | $49M | $43M | $21M | $17M | $25M | $8M | $8M | $11M | |
| Other Non-current Liabilities | $279M | $232M | $245M | $225M | $211M | $251M | $183M | $169M | $150M | $136M | $130M | $130M | |
| Total Liabilities | $6.93B | $6.31B | $6.08B | $5.80B | $5.31B | $4.93B | $3.56B | $3.07B | $2.72B | $1.64B | $1.62B | $1.72B | |
| Long-term Debt | $3.97B | $3.75B | $3.38B | $3.36B | $2.96B | $2.47B | $1.63B | $1.53B | $1.19B | $280M | $401M | $407M | |
| Total Debt | $4.21B | $3.90B | $3.53B | $3.40B | $2.97B | $2.49B | $1.64B | $1.55B | $1.24B | $443M | $430M | $467M | |
| Common Stock | $41M | $43M | $44M | $46M | $47M | $50M | $50M | $50M | $50M | $50M | $49M | $49M | |
| Retained Earnings | $270M | $285M | $333M | $417M | $313M | $408M | $457M | $429M | $565M | $576M | $561M | $593M | |
| AOCI | $-666M | $-804M | $-656M | $-700M | $-908M | $-1.00B | $-979M | $-953M | $-927M | $-907M | $-892M | $-792M | |
| Stockholders' Equity | $278M | $185M | $397M | $447M | $123M | $129M | $192M | $154M | $317M | $337M | $318M | $434M | |
| Liabilities + Equity | $7.34B | $6.62B | $6.60B | $6.37B | $5.57B | $5.14B | $3.76B | $3.24B | $3.06B | $1.99B | $1.95B | $2.19B | |
| Shares Outstanding | 41,100,000 | 42,900,000 | 44,500,000 | 46,300,000 | 47,400,000 | 49,500,000 | 50,100,000 | 49,700,000 | 50,500,000 | 50,000,000 | 48,900,000 | 48,600,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $291M | $293M | $276M | $246M | $240M | $207M | $185M | $162M | $147M | $132M | $140M | $162M | |
| Stock-based Comp | $26M | $36M | $32M | $49M | $33M | $31M | $43M | $28M | $18M | $10M | $14M | $17M | |
| Deferred Tax | $21M | $-18M | $23M | $-62M | $15M | $-28M | $-33M | $-20M | $94M | $-3M | $7M | $-28M | |
| Amort. of Intangibles | $59M | $58M | $58M | $52M | $48M | $35M | $28M | $18M | $8M | $4M | $4M | $6M | |
| Other Non-cash | $102M | $-49M | $284M | $77M | $86M | $92M | $145M | $227M | $-23M | $-5M | $60M | $74M | |
| Operating Cash Flow | $640M | $426M | $702M | $480M | $478M | $318M | $369M | $364M | $296M | $190M | $196M | $141M | |
| CapEx | $203M | $222M | $203M | $183M | $168M | $118M | $165M | $155M | $174M | $112M | $101M | $136M | |
| Investing Cash Flow | $-202M | $-216M | $-180M | $-331M | $-455M | $-565M | $-333M | $-673M | $-395M | $-109M | $-104M | $-94M | |
| Stock Issued | · | · | · | · | · | · | · | $0 | $0 | $3M | $0 | $0 | |
| Stock Repurchased | $209M | $204M | $170M | $52M | $200M | $50M | $0 | $94M | · | · | · | $0 | |
| Net Stock Activity | $-209M | $-204M | $-170M | $-52M | $-200M | $-50M | · | $-44M | $0 | $3M | · | $0 | |
| Dividends Paid | $42M | $42M | $40M | $38M | $37M | $30M | $30M | $30M | $28M | $20M | $20M | $19M | |
| Financing Cash Flow | $-114M | $42M | $-207M | $245M | $171M | $684M | $-38M | $93M | $587M | $-25M | $-52M | $3M | |
| Net Change in Cash | $426M | $157M | $273M | $324M | $144M | $474M | $-10M | $-247M | $431M | $2M | $6M | $-79M | |
| Taxes Paid | $136M | $122M | $96M | $128M | $84M | $77M | $24M | $91M | $84M | $64M | $45M | $69M | |
| Free Cash Flow | $436M | $204M | $500M | $297M | $310M | $199M | $204M | $209M | $78M | $55M | $108M | $5M | |
| Levered FCF | · | · | $416M | $184M | $255M | $172M | $172M | $252M | $73M | $48M | $119M | $-36M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.1% | 9.0% | 8.7% | 8.0% | 8.4% | 5.8% | 6.4% | 7.9% | 8.2% | 4.8% | 1.8% | -0.77% | |
| Net Margin | 3.8% | 3.2% | 1.8% | 3.8% | 2.5% | 0.43% | 0.79% | -0.95% | 0.50% | 1.1% | -0.39% | -2.4% | |
| Pretax Margin | 6.7% | 5.3% | 4.8% | 5.0% | 5.6% | 2.1% | 2.5% | 1.2% | 5.4% | 4.1% | 1.3% | -1.4% | |
| EBITDA Margin | 16.7% | 14.9% | 14.4% | 13.4% | 14.1% | 11.4% | 11.5% | 12.5% | 12.6% | 9.1% | 6.4% | 3.8% | |
| ROA | 2.9% | 2.5% | 1.4% | 2.9% | 2.0% | 0.36% | 0.83% | -1.1% | 0.66% | 1.8% | -0.58% | -3.6% | |
| ROE | 86.3% | 56.0% | 20.8% | 59.9% | 83.6% | 10.0% | 16.8% | -14.1% | 5.1% | 10.5% | -3.2% | -14.9% | |
| ROIC | 7.8% | 7.2% | 4.4% | 7.7% | 5.6% | 2.3% | 4.5% | -10.4% | 2.3% | 6.9% | -4.7% | -5.3% |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.5 | 1.4 | 1.6 | 1.4 | 1.4 | 1.2 | 1.4 | 1.8 | 1.1 | 1.2 | 1.2 | |
| Quick Ratio | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 1.0 | 0.9 | 1.1 | 1.5 | 0.9 | 1.1 | 1.0 | |
| Debt / Equity | 15.2 | 21.1 | 8.9 | 7.6 | 24.1 | 19.3 | 8.6 | 10.1 | 3.9 | 1.3 | 1.4 | 1.1 | |
| LT Debt / Equity | 13.7 | 19.5 | 8.2 | 7.3 | 23.1 | 18.1 | 8.1 | 9.6 | 3.6 | 0.7 | 1.1 | 0.9 | |
| Interest Coverage | · | · | 2.1 | 2.6 | 3.2 | 2.2 | 2.6 | 4.1 | 8.5 | 7.1 | 3.0 | -1.2 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 1.1 | 1.3 | 1.5 | 1.5 | 1.5 | |
| Receivables Turnover | 7.0 | 6.6 | 5.9 | 5.8 | 6.1 | 5.6 | 6.0 | 5.6 | 5.9 | 6.2 | 6.1 | 6.2 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.0% | 2.8% | 7.5% | 8.0% | 13.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 5.1% | 6.1% | 9.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 29.2% | 94.1% | -47.6% | 70.0% | 577.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 9.5% | 20.0% | 82.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 72.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 22.6% | 85.8% | -48.6% | 62.2% | 557.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 5.4% | 15.7% | 76.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 65.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 7.0% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.26B | $5.01B | $4.87B | $4.54B | $4.20B | $3.69B | $3.68B | $3.49B | $3.35B | $3.02B | $3.06B | $3.56B | |
| Net Income TTM | $200M | $163M | $88M | $171M | $105M | $16M | $29M | $-33M | $17M | $34M | $-12M | $-84M | |
| Market Cap | $4.80B | $3.98B | $3.91B | $2.49B | $3.11B | $3.56B | $4.54B | $3.21B | $3.97B | $2.06B | $1.41B | $1.19B | |
| Enterprise Value | $7.29B | $6.48B | $6.27B | $4.92B | $5.36B | $5.43B | $5.88B | $4.42B | $4.60B | $2.32B | $1.64B | $1.48B | |
| P/E | 24.9 | 25.6 | 47.0 | 15.0 | 31.2 | 232.3 | 159.1 | -99.5 | 245.9 | 60.7 | -120.2 | -14.3 | |
| P/S | 0.9 | 0.8 | 0.8 | 0.5 | 0.7 | 1.0 | 1.2 | 0.9 | 1.2 | 0.7 | 0.5 | 0.3 | |
| P/B | 17.3 | 21.5 | 9.8 | 5.6 | 25.3 | 27.7 | 23.7 | 20.9 | 12.5 | 6.1 | 4.4 | 2.7 | |
| P / Cash Flow | 7.5 | 9.3 | 5.6 | 5.2 | 6.5 | 11.2 | 12.3 | 8.8 | 15.8 | 12.3 | 6.8 | 8.4 | |
| P / FCF | 11.0 | 19.6 | 7.8 | 8.4 | 10.0 | 17.9 | 22.3 | 15.4 | 51.2 | 37.3 | 13.1 | 228.1 | |
| EV / EBITDA | 8.3 | 8.7 | 8.9 | 8.1 | 9.0 | 12.9 | 13.9 | 10.1 | 10.9 | 8.4 | 8.4 | 11.0 | |
| EV / FCF | 16.7 | 31.8 | 12.5 | 16.5 | 17.3 | 27.3 | 28.8 | 21.2 | 59.2 | 42.0 | 15.3 | 284.0 | |
| EV / Revenue | 1.4 | 1.3 | 1.3 | 1.1 | 1.3 | 1.5 | 1.6 | 1.3 | 1.4 | 0.8 | 0.5 | 0.4 | |
| Dividend Yield | 0.88% | 1.1% | 1.0% | 1.5% | 1.2% | 0.84% | 0.66% | 0.95% | 0.70% | 0.96% | 1.4% | 1.6% | |
| Earnings Yield | 4.0% | 3.9% | 2.1% | 6.7% | 3.2% | 0.43% | 0.63% | -1.0% | 0.41% | 1.7% | -0.83% | -7.0% | |
| Payout Ratio | 21.2% | 25.7% | 45.1% | 22.0% | 35.4% | 188.1% | 103.1% | -91.3% | 165.9% | 57.4% | -163.9% | -23.1% | |
| Annual Payout | $42M | $42M | $40M | $38M | $37M | $30M | $30M | $30M | $28M | $20M | $20M | $19M |
损益表 14
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.39B | $1.38B | $1.38B | $1.33B | $1.30B | $1.25B | $1.26B | $1.26B | $1.25B | $1.24B | $1.25B | $1.23B | $1.22B | $1.19B | $1.19B | $1.14B | |
| Cost of Revenue | $1.03B | $1.02B | $997M | $990M | $977M | $940M | $934M | $944M | $938M | $927M | $922M | $921M | $944M | $920M | $874M | $881M | |
| Operating Expenses | $1.26B | $1.27B | $1.20B | $1.19B | $1.16B | $1.13B | $1.17B | $1.15B | $1.13B | $1.13B | $1.09B | $1.09B | $1.11B | $1.10B | $1.04B | $1.06B | |
| Operating Income | $133M | $110M | $180M | $152M | $134M | $119M | $104M | $112M | $116M | $121M | $102M | $138M | $106M | $80M | $143M | $60M | |
| Interest Expense | · | · | · | · | · | · | · | · | $56M | $56M | · | $54M | $51M | $47M | · | $35M | |
| Other Non-op | $-2M | $-900.0K | $-12M | $2M | $2M | $8M | $-36M | $10M | $12M | $13M | $-10M | $3M | $4M | $5M | $-10M | $6M | |
| Pretax Income | $68M | $46M | $119M | $90M | $75M | $70M | $57M | $59M | $72M | $78M | $52M | $87M | $59M | $38M | $94M | $31M | |
| Income Tax | $20M | $11M | $48M | $53M | $27M | $16M | $17M | $27M | $22M | $26M | $58M | $37M | $23M | $20M | $45M | $8M | |
| Net Income | $44M | $32M | $68M | $36M | $44M | $52M | $38M | $29M | $46M | $49M | $-5M | $46M | $32M | $15M | $45M | $19M | |
| EPS (Basic) | $1.07 | $0.78 | $1.63 | $0.87 | $1.03 | $1.20 | $0.89 | $0.66 | $1.03 | $1.10 | $-0.09 | $0.98 | $0.69 | $0.32 | $0.97 | $0.41 | |
| EPS (Diluted) | $1.07 | $0.77 | $1.62 | $0.86 | $1.03 | $1.18 | $0.87 | $0.65 | $1.02 | $1.09 | $-0.10 | $0.97 | $0.68 | $0.32 | $0.96 | $0.40 | |
| Shares (Basic) | 41,400,000 | 41,300,000 | -85,100,000 | 41,900,000 | 42,300,000 | 43,100,000 | -89,300,000 | 44,200,000 | 44,600,000 | 44,800,000 | -93,700,000 | 46,500,000 | 46,700,000 | 46,700,000 | -95,300,000 | 47,400,000 | |
| Shares (Diluted) | 41,500,000 | 41,500,000 | -85,500,000 | 42,100,000 | 42,400,000 | 43,500,000 | -90,400,000 | 44,800,000 | 45,100,000 | 45,300,000 | -94,900,000 | 47,100,000 | 47,300,000 | 47,400,000 | -95,800,000 | 47,500,000 | |
| EBITDA | $212M | $190M | · | $231M | $194M | $190M | · | $112M | $116M | $193M | · | $138M | $106M | $147M | · | $60M |
资产负债表 27
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.66B | $1.55B | $1.73B | $1.34B | $1.38B | $1.23B | $1.40B | $1.23B | $1.19B | $1.12B | · | $934M | $890M | $817M | · | $1.02B | |
| Receivables | $866M | $833M | $766M | $801M | $812M | $772M | $734M | $849M | $843M | $857M | · | $801M | $851M | $877M | · | $788M | |
| Prepaid Expense | $354M | $346M | $296M | $341M | $359M | $353M | $314M | $348M | $358M | $368M | · | $341M | $343M | $353M | · | $310M | |
| Current Assets | $3.37B | $3.27B | $3.33B | $2.94B | $3.07B | $2.77B | $2.89B | $2.84B | $2.82B | $2.91B | · | $2.46B | $2.52B | $2.45B | · | $2.45B | |
| PP&E (Net) | $1.09B | $1.12B | $1.13B | $1.08B | $1.09B | $1.03B | $983M | $984M | $975M | $1.00B | · | $966M | $990M | $954M | · | $845M | |
| PP&E (Gross) | · | · | $3.02B | · | · | · | $2.62B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $1.98B | $1.94B | $1.89B | $1.84B | $1.81B | $1.71B | $1.63B | $1.69B | $1.66B | $1.65B | · | · | · | · | · | · | |
| Goodwill | $1.50B | $1.51B | $1.52B | $1.51B | $1.52B | $1.47B | $1.43B | $1.49B | $1.45B | $1.46B | $1.47B | $1.45B | $1.47B | $1.46B | $1.45B | $1.34B | |
| Intangibles | · | · | $385M | · | · | · | $422M | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $382M | $374M | $353M | $374M | $362M | $307M | $301M | $315M | $298M | $283M | · | $316M | $341M | $294M | · | $282M | |
| Total Assets | $7.33B | $7.28B | $7.34B | $6.95B | $7.09B | $6.58B | $6.62B | $6.67B | $6.56B | $6.68B | · | $6.26B | $6.41B | $6.25B | · | $5.93B | |
| Accounts Payable | $330M | $308M | $319M | $281M | $292M | $268M | $317M | $235M | $230M | $265M | · | $207M | $232M | $249M | · | $194M | |
| Accrued Liabilities | $1.18B | $1.22B | $1.18B | $1.16B | $1.13B | $1.08B | $1.06B | $1.10B | $1.08B | $1.11B | · | $1.02B | $949M | $986M | · | $888M | |
| Short-term Debt | $249M | $229M | $241M | $218M | $182M | $138M | $149M | $141M | $139M | $155M | · | $125M | $128M | $94M | · | $21M | |
| Current Liabilities | $2.08B | $2.14B | $2.20B | $2.02B | $2.04B | $1.82B | $1.90B | $1.80B | $1.79B | $1.99B | · | $1.62B | $1.62B | $1.60B | · | $1.35B | |
| Capital Leases | $313M | $311M | $310M | $328M | $313M | $285M | $279M | $279M | $260M | $263M | · | $270M | $269M | $257M | · | $240M | |
| Deferred Tax | $66M | $63M | $66M | $63M | $62M | $63M | $63M | $60M | $59M | $58M | · | $60M | $61M | $63M | · | $48M | |
| Other Non-current Liabilities | $262M | $270M | $279M | $265M | $248M | $250M | $232M | $247M | $227M | $237M | · | $227M | $239M | $233M | · | $206M | |
| Total Liabilities | $6.89B | $6.88B | $6.93B | $6.56B | $6.70B | $6.25B | $6.31B | $6.26B | $6.12B | $6.16B | · | $5.68B | $5.75B | $5.65B | · | $5.61B | |
| Long-term Debt | $3.99B | $3.93B | $3.97B | $3.77B | $3.94B | $3.74B | $3.75B | $3.71B | $3.61B | $3.43B | · | $3.29B | $3.34B | $3.28B | · | $3.35B | |
| Total Debt | $4.24B | $4.16B | · | $3.99B | $4.12B | $3.88B | · | $3.85B | $3.75B | $3.59B | · | $3.42B | $3.47B | $3.37B | · | $3.37B | |
| Common Stock | $41M | $41M | $41M | $42M | $42M | $43M | $43M | $44M | $44M | $45M | · | $45M | $46M | $46M | · | $47M | |
| Retained Earnings | $299M | $266M | $270M | $260M | $254M | $290M | $285M | $322M | $354M | $354M | · | $398M | $431M | $411M | · | $399M | |
| AOCI | $-658M | $-664M | $-666M | $-670M | $-677M | $-766M | $-804M | $-754M | $-744M | $-669M | · | $-661M | $-631M | $-665M | · | $-921M | |
| Stockholders' Equity | $310M | $262M | $278M | $268M | $255M | $206M | $185M | $277M | $320M | $396M | · | $463M | $541M | $479M | · | $203M | |
| Liabilities + Equity | $7.33B | $7.28B | $7.34B | $6.95B | $7.09B | $6.58B | $6.62B | $6.67B | $6.56B | $6.68B | · | $6.26B | $6.41B | $6.25B | · | $5.93B | |
| Shares Outstanding | 41,200,000 | 41,200,000 | 41,100,000 | 41,600,000 | 41,800,000 | 42,700,000 | 42,900,000 | 43,700,000 | 44,200,000 | 44,600,000 | · | 45,300,000 | 46,400,000 | 46,400,000 | · | 46,700,000 |
现金流 16
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $79M | $80M | $82M | $78M | $60M | $71M | $73M | $75M | $73M | $72M | $70M | $69M | $70M | $68M | $66M | $59M | |
| Stock-based Comp | $8M | $7M | $7M | $5M | $8M | $6M | $12M | $8M | $7M | $9M | $6M | $6M | $8M | $11M | $12M | $14M | |
| Deferred Tax | $4M | $-9M | $6M | $16M | $-200.0K | $300.0K | $-11M | $-7M | $-2M | $2M | $19M | $-3M | $7M | $-200.0K | $-5M | $-1M | |
| Amort. of Intangibles | $14M | $15M | $15M | $15M | $15M | $14M | $14M | $15M | $15M | $14M | · | · | · | · | · | · | |
| Other Non-cash | · | $-82M | · | · | · | $-188M | · | · | · | $-70M | · | · | · | $-138M | · | · | |
| Operating Cash Flow | $36M | $29M | $374M | $122M | $204M | $-60M | $370M | $58M | $-66M | $64M | $409M | $188M | $150M | $-45M | $279M | $159M | |
| CapEx | $35M | $40M | $48M | $45M | $52M | $59M | $63M | $51M | $57M | $52M | $70M | $44M | $44M | $45M | $51M | $48M | |
| Investing Cash Flow | $-28M | $-36M | $-3M | $-42M | $-109M | $-49M | $-35M | $-65M | $-71M | $-46M | $-32M | $-3M | $-87M | $-58M | $-219M | $-10M | |
| Stock Repurchased | $0 | $30M | $56M | $24M | $85M | $45M | $78M | $60M | $43M | $23M | $64M | $88M | $2M | $16M | $25M | $27M | |
| Net Stock Activity | · | $-30M | · | · | · | $-45M | · | · | · | $-23M | · | · | · | $-16M | · | · | |
| Dividends Paid | $10M | $10M | $11M | $11M | $11M | $10M | $10M | $11M | $11M | $10M | $10M | $10M | $10M | $9M | $9M | $9M | |
| Financing Cash Flow | $47M | $-152M | $102M | $-178M | $86M | $-124M | $-57M | $400.0K | $100M | $-1M | $300.0K | $-153M | $43M | $-97M | $-47M | $155M | |
| Net Change in Cash | $52M | $-171M | $465M | $-100M | $262M | $-200M | $202M | $21M | $-63M | $-3M | $363M | $-3M | $105M | $-192M | $62M | $247M | |
| Taxes Paid | $31M | $30M | $38M | $41M | $28M | $28M | $26M | $28M | $40M | $28M | $22M | $20M | $31M | $23M | $26M | $31M | |
| Free Cash Flow | · | $-11M | · | · | · | $-119M | · | · | · | $12M | · | · | · | $-90M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-25M | · | · | · | $-112M | · | · |
盈利能力 7
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.6% | 8.0% | · | 11.4% | 10.3% | 9.6% | · | 8.9% | 9.3% | 9.8% | · | 11.2% | 8.7% | 6.7% | · | 5.2% | |
| Net Margin | 3.2% | 2.3% | · | 2.7% | 3.4% | 4.1% | · | 2.3% | 3.7% | 4.0% | · | 3.7% | 2.6% | 1.3% | · | 1.7% | |
| Pretax Margin | 4.9% | 3.3% | · | 6.8% | 5.8% | 5.6% | · | 4.7% | 5.8% | 6.3% | · | 7.1% | 4.8% | 3.2% | · | 2.7% | |
| EBITDA Margin | 15.3% | 13.8% | · | 17.3% | 14.9% | 15.2% | · | 8.9% | 9.3% | 15.6% | · | 11.2% | 8.7% | 12.4% | · | 5.2% | |
| ROA | 0.62% | 0.46% | · | 0.53% | 0.64% | 0.78% | · | 0.45% | 0.71% | 0.76% | · | 0.75% | 0.52% | 0.25% | · | 0.33% | |
| ROE | 15.7% | 13.7% | · | 13.3% | 15.2% | 17.1% | · | 7.8% | 10.7% | 11.3% | · | 13.7% | 8.2% | 4.2% | · | 11.8% | |
| ROIC | 2.0% | 1.9% | · | 1.5% | 1.9% | 2.3% | · | 1.5% | 2.0% | 2.0% | · | 2.0% | 1.6% | 0.96% | · | 1.2% |
流动性与偿付能力 5
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 1.5 | · | 1.5 | 1.5 | 1.5 | · | 1.6 | 1.6 | 1.5 | · | 1.5 | 1.6 | 1.5 | · | 1.8 | |
| Quick Ratio | 1.2 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.3 | |
| Debt / Equity | 13.7 | 15.9 | · | 14.9 | 16.2 | 18.9 | · | 13.9 | 11.7 | 9.1 | · | 7.4 | 6.4 | 7.0 | · | 16.6 | |
| LT Debt / Equity | 12.5 | 14.6 | · | 13.5 | 14.9 | 17.5 | · | 12.9 | 10.8 | 8.3 | · | 6.9 | 6.0 | 6.7 | · | 16.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 2.1 | 2.2 | · | 2.6 | 2.1 | 1.7 | · | 1.7 |
效率 2
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Receivables Turnover | 1.7 | 1.7 | · | 1.6 | 1.6 | 1.5 | · | 1.5 | 1.5 | 1.4 | · | 1.5 | 1.5 | 1.4 | · | 1.5 |
估值 (TTM) 14
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.40B | $5.26B | · | $5.14B | $5.06B | $4.99B | · | $4.98B | $4.93B | $4.87B | · | $4.77B | $4.67B | $4.53B | · | $4.42B | |
| Net Income TTM | $156M | $164M | · | $160M | $170M | $176M | · | $170M | $173M | $142M | · | $112M | $101M | $141M | · | $145M | |
| Market Cap | $3.89B | $4.27B | · | $4.86B | $3.73B | $3.68B | · | $5.05B | $4.53B | $4.12B | · | $3.29B | $3.15B | $3.10B | · | $2.26B | |
| Enterprise Value | $6.48B | $6.88B | · | $7.51B | $6.48B | $6.33B | · | $7.68B | $7.08B | $6.59B | · | $5.78B | $5.73B | $5.65B | · | $4.61B | |
| P/E | 25.3 | 27.0 | · | 31.4 | 23.0 | 21.9 | · | 31.0 | 27.2 | 30.2 | · | 30.6 | 31.8 | 22.8 | · | 16.2 | |
| P/S | 0.7 | 0.8 | · | 0.9 | 0.7 | 0.7 | · | 1.0 | 0.9 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.5 | |
| P/B | 12.5 | 16.3 | · | 18.1 | 14.7 | 17.9 | · | 18.2 | 14.1 | 10.4 | · | 7.1 | 5.8 | 6.5 | · | 11.2 | |
| P / Cash Flow | · | 148.8 | · | · | · | -61.1 | · | · | · | 64.5 | · | · | · | -68.7 | · | · | |
| P / FCF | · | -374.5 | · | · | · | -30.9 | · | · | · | 352.1 | · | · | · | -34.3 | · | · | |
| EV / EBITDA | 30.5 | 36.2 | · | 32.6 | 33.4 | 33.4 | · | 68.8 | 61.1 | 34.1 | · | 41.9 | 54.2 | 38.4 | · | 77.6 | |
| EV / FCF | · | -603.3 | · | · | · | -53.2 | · | · | · | 563.0 | · | · | · | -62.6 | · | · | |
| EV / Revenue | 1.2 | 1.3 | · | 1.5 | 1.3 | 1.3 | · | 1.5 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.2 | · | 1.0 | |
| Earnings Yield | 4.0% | 3.7% | · | 3.2% | 4.3% | 4.6% | · | 3.2% | 3.7% | 3.3% | · | 3.3% | 3.1% | 4.4% | · | 6.2% | |
| Payout Ratio | · | 32.7% | · | · | · | 20.2% | · | · | · | 19.9% | · | · | · | 62.0% | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度,近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $5.26B | $5.01B | $4.87B | $4.54B | $4.20B |
| 营业利润率 % | 11.1% | 9.0% | 8.7% | 8.0% | 8.4% |
| 净收入 | $200M | $163M | $88M | $171M | $105M |
| 稀释后每股收益 (EPS) | $4.69 | $3.63 | $1.87 | $3.57 | $2.10 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 15.2 | 21.1 | 8.9 | 7.6 | 24.1 |
| 流动比率 | 1.5 | 1.5 | 1.4 | 1.6 | 1.4 |
| 速动比率 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $436M | $204M | $500M | $297M | $310M |
我的指标 您的个人关注列表 — 来自完整基本面的选定行
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存,并会跟随您浏览所有股票。
机构持有人 (13F) 400 家申报者 · $3.0B 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸;单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存,而非方向性判断。
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 56 (-13 与上一季度对比) | 48 (+6 与上一季度对比) | 127 (-8 与上一季度对比) | 121 (+10 与上一季度对比) | +7.8M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天,外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过,优先显示最近一个已完整报告的季度对。
公司内部人士 65 位内幕人士 · 29 位高管 · 31 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Thomas C Schievelbein | Chairman, President and CEO | 2016年4月29日 A | 153297 | 0 | 0 | $0 |
| Michael T Dan | President and CEO | 2011年12月1日 A | 318336 | 0 | 0 | $0 |
| Ronald James Domanico | EVP, Chief Financial Officer | 2022年7月29日 A | 96601 | 0 | 0 | $0 |
| Joseph W Dziedzic | Exec Vice Pres and CFO | 2016年6月30日 A | 89727 | 0 | 0 | $0 |
| Michael J Cazer | Vice President and CFO | 2009年7月9日 A | 40497 | 0 | 0 | $0 |
| Robert T Ritter | Former Vice President and CFO | 2008年5月1日 A | 480 | 0 | 0 | $0 |
| Michael E Sweeney | Controller | 2025年9月2日 A | 7785 | 0 | 0 | $0 |
| Daniel J Castillo | EVP | 2025年8月29日 A | 22188 | 0 | 0 | $0 |
| Nader Rida Antar | EVP | 2025年5月1日 A | 4151 | 0 | 0 | $0 |
| Michael Nissim Gabay | EVP | 2025年5月1日 A | 12229 | 0 | 0 | $0 |
| James K Parks | EVP | 2025年4月30日 A | 18452 | 0 | 0 | $0 |
| Lindsay K. Blackwood | EVP & General Counsel | 2025年3月3日 A | 17329 | 0 | 0 | $0 |
| Dominik Bossart | EVP | 2024年9月30日 A | 28018 | 0 | 0 | $0 |
| Simon Davis | EVP, CHRO | 2023年4月28日 A | 34691 | 0 | 0 | $0 |
| Douglas A Pertz | Executive Chairman | 2023年4月28日 A | 363056 | 0 | 0 | $0 |
| Michael F Beech | Former EVP | 2023年3月31日 A | 30957 | 0 | 0 | $0 |
| Rohan Pal | Former EVP, CIO | 2023年1月31日 A | 17599 | 0 | 0 | $0 |
| Raphael J. Shemanski | EVP | 2021年12月1日 A | 37010 | 0 | 0 | $0 |
| Dana C. O'Brien | EVP and General Counsel | 2021年10月29日 A | 13713 | 0 | 0 | $0 |
| Thomas Colan | Controller | 2020年10月30日 A | 10635 | 0 | 0 | $0 |
| Amit Zukerman | Executive Vice President | 2019年4月29日 S | 44626 | 0 | 0 | $0 |
| Mcalister C Marshall II | SVP, Gen Counsel & CAO | 2018年12月31日 A | 101223 | 0 | 0 | $0 |
| Holly R Tyson | VP and Chief HR Officer | 2016年6月30日 A | 42431 | 0 | 0 | $0 |
| Patricia A Watson | VP & Chief Information Officer | 2015年7月31日 A | 23165 | 0 | 0 | $0 |
| Matthew Ap Schumacher | Controller | 2015年3月2日 A | 10962 | 0 | 0 | $0 |
| Darren M Mccue | VP & Chief Comm Strat Officer | 2014年5月3日 F | 6595 | 0 | 0 | $0 |
| Ronald F Rokosz | VP - International | 2013年3月1日 A | 8923 | 0 | 0 | $0 |
| Frank T Lennon | VP & Chief Admin. Officer | 2012年8月22日 M | 68380 | 0 | 0 | $0 |
| James B Hartough | VP - Corp. Fin. and Treasurer | 2008年5月1日 A | 0 | 0 | 0 | $0 |
| Ian D Clough | 董事 | 2026年7月1日 A | 31150 | 0 | 0 | $0 |
| Michael J Herling | 董事 | 2026年7月1日 A | 19509 | 0 | 0 | $0 |
| Paul G Boynton | 董事 | 2026年7月1日 A | — | 0 | 0 | $0 |
| Timothy Joseph Tynan | 董事 | 2026年6月1日 A | 1500 | 0 | 0 | $0 |
| Arthelbert Louis Parker | 董事 | 2025年8月14日 S | 6603 | 0 | 0 | $0 |
| Keith R Wyche | 董事 | 2025年8月11日 S | 3682 | 0 | 0 | $0 |
| Kathie J. Andrade | 董事 | 2025年5月8日 A | 12679 | 0 | 0 | $0 |
| Susan E Docherty | 董事 | 2025年5月8日 A | 18534 | 0 | 0 | $0 |
| George I Stoeckert | 董事 | 2021年5月7日 A | 28879 | 0 | 0 | $0 |
| Reginald D Hedgebeth | 董事 | 2021年3月1日 A | 6764 | 0 | 0 | $0 |
| Daniel R Henry | 董事 | 2020年4月1日 A | 4210 | 0 | 0 | $0 |
| Peter A. Feld | 董事 | 2017年9月30日 A | 202594 | 0 | 0 | $0 |
| Betty C Alewine | 董事 | 2016年12月1日 A | 18163 | 0 | 0 | $0 |
| Murray D Martin | 董事 | 2015年12月1日 A | 7500 | 0 | 0 | $0 |
| Ronald L Turner | 董事 | 2015年12月1日 A | 1727 | 0 | 0 | $0 |
| Marc C Breslawsky | 董事 | 2014年3月3日 A | 4624 | 0 | 0 | $0 |
| Robert J Strang | 董事 | 2010年9月14日 P | 5000 | 0 | 0 | $0 |
| Thomas R Hudson Jr | 董事 | 2009年12月1日 A | — | 0 | 0 | $0 |
| Roger G Ackerman | 董事 | 2009年12月1日 A | 11826 | 0 | 0 | $0 |
| James R Barker | 董事 | 2009年3月2日 A | 1682 | 0 | 0 | $0 |
| Lawrence J Mosner | 董事 | 2008年10月31日 D | — | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士;净额=仅公开市场买卖
激进投资者及 5%+ 股东 16 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权,意图影响发行人(激进股东持股、董事会活动、并购)。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| STARBOARD VALUE LP, STARBOARD VALUE AND OPPORTUNITY MASTER FUND LTD, STARBOARD VALUE AND OPPORTUNITY S LLC, STARBOARD VALUE AND OPPORTUNITY C LP, STARBOARD VALUE R LP, STARBOARD VALUE R GP LLC, STARBOARD VALUE GP LLC, STARBOARD PRINCIPAL CO LP, STARBOARD PRINCIPAL CO GP LLC, JEFFREY C. SMITH, MARK R. MITCHELL, PETER A. FELD ×10 申报 | 2017年8月2日 | — | 初始申报 | — | SEC |
| Gabelli Funds, LLC I.D. No., GAMCO Asset Management, Inc. I.D. No., Teton Advisors, Inc. I.D. No., GGCP, Inc. I.D. No., GAMCO Investors, Inc. I.D. No., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli ×6 申报 | 2017年2月15日 | — | 初始申报 | — | SEC |
| Gabelli Funds, LLC I.D. No ., GAMCO Asset Management, Inc. I.D. No ., Teton Advisors, Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Mario J. Gabelli ×3 申报 | 2013年3月14日 | — | 初始申报 | — | SEC |
| STEEL PARTNERS II, L.P., STEEL PARTNERS II MASTER FUND L.P., STEEL PARTNERS LLC, WEBFINANCIAL L.P., WARREN G. LICHTENSTEIN ×8 申报 | 2009年1月21日 | — | 初始申报 | — | SEC |
| MMI Investments, L.P., MCM Capital Management, LLC ×14 申报 | 2008年12月17日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人, 未披露的报告人 | 2007年8月10日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人 | 2007年2月15日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人 | 2007年2月9日 | — | 初始申报 | 董事会活动 | SEC |
| 未披露的报告人, 未披露的报告人 | 2007年1月4日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人 | 2006年12月18日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人 | 2006年11月21日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2006年11月6日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人 | 2006年8月9日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2006年2月17日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2006年1月27日 | — | 初始申报 | 被动投资 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF持仓 由 85 只交易所交易基金持有
权重仅反映直接股权持仓(N-PORT);杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| JSML · Janus Detroit Street Trust | 1.38% | 40927 NS | 2026年4月30日 | N-PORT |
| JSMD · Janus Detroit Street Trust | 1.37% | 126123 NS | 2026年4月30日 | N-PORT |
| SRHQ · Elevation Series Trust | 1.23% | 22283 NS | 2026年4月30日 | N-PORT |
| BSJR · Invesco Exchange-Traded Self-Inde... | 0.94% | 8242000 | 2026年8月8日 | 每日 |
| SDVD · First Trust Exchange-Traded Fund IV | 0.81% | 63702 NS | 2026年4月30日 | N-PORT |
| ABCS · EA Series Trust | 0.72% | 781 NS | 2026年5月29日 | N-PORT |
| GTOS · Invesco Actively Managed Exchange... | 0.49% | 600000 | 2026年8月8日 | 每日 |
| FNY · First Trust Exchange-Traded Alpha... | 0.41% | 19849 NS | 2026年4月30日 | N-PORT |
| FFSM · FIDELITY COVINGTON TRUST | 0.40% | 48024 NS | 2026年4月30日 | N-PORT |
| XMMO · Invesco Exchange-Traded Fund Trust | 0.38% | 253637 SH | 2026年8月8日 | 每日 |
| OASC · Unified Series Trust | 0.32% | 2558 NS | 2026年5月31日 | N-PORT |
| IWO · iShares Trust | 0.29% | 379283 SH | 2026年8月8日 | 每日 |
| EBIT · Harbor ETF Trust | 0.26% | 282 NS | 2026年4月30日 | N-PORT |
| SMMV · iShares Trust | 0.25% | 6313 SH | 2026年8月8日 | 每日 |
| RWK · Invesco Exchange-Traded Fund Trus... | 0.24% | 28333 SH | 2026年8月8日 | 每日 |
| BBSC · J.P. Morgan Exchange-Traded Fund ... | 0.23% | 15969 NS | 2026年4月30日 | N-PORT |
| VTWG · VANGUARD SCOTTSDALE FUNDS | 0.23% | 44760 SH | 2026年8月8日 | 每日 |
| BKSE · BNY Mellon ETF Trust | 0.20% | 1486 NS | 2026年4月30日 | N-PORT |
| AFMC · First Trust Exchange-Traded Fund ... | 0.19% | 2959 NS | 2026年5月31日 | N-PORT |
| PAMC · Pacer Funds Trust | 0.19% | 1098 NS | 2026年4月30日 | N-PORT |
| MIDE · DBX ETF Trust | 0.18% | 57 NS | 2026年5月29日 | N-PORT |
| IJK · iShares Trust | 0.18% | 171221 SH | 2026年8月8日 | 每日 |
| PRFZ · Invesco Exchange-Traded Fund Trust | 0.16% | 39979 SH | 2026年8月8日 | 每日 |
| AVSC · AMERICAN CENTURY ETF TRUST | 0.15% | 39935 NS | 2026年5月31日 | N-PORT |
| IWM · iShares Trust | 0.15% | 1060171 SH | 2026年8月8日 | 每日 |
| XJH · iShares Trust | 0.15% | 5561 SH | 2026年8月8日 | 每日 |
| QVMM · Invesco Exchange-Traded Fund Trus... | 0.14% | 5675 SH | 2026年8月8日 | 每日 |
| FNX · First Trust Exchange-Traded Alpha... | 0.14% | 17517 NS | 2026年4月30日 | N-PORT |
| IVOG · VANGUARD ADMIRAL FUNDS | 0.14% | 28850 SH | 2026年8月8日 | 每日 |
| FNDA · SCHWAB STRATEGIC TRUST | 0.14% | 118347 NS | 2026年5月31日 | N-PORT |
| RSSL · Global X Funds | 0.13% | 18029 NS | 2026年4月30日 | N-PORT |
| PTMC · Pacer Funds Trust | 0.13% | 4777 NS | 2026年4月30日 | N-PORT |
| IJH · iShares Trust | 0.13% | 1422267 SH | 2026年8月8日 | 每日 |
| SMDX · Tidal Trust III | 0.12% | 1436 NS | 2026年4月30日 | N-PORT |
| FAD · First Trust Exchange-Traded Alpha... | 0.12% | 5458 NS | 2026年4月30日 | N-PORT |
| VTWO · VANGUARD SCOTTSDALE FUNDS | 0.12% | 240708 SH | 2026年8月8日 | 每日 |
| IVOO · VANGUARD ADMIRAL FUNDS | 0.11% | 66448 SH | 2026年8月8日 | 每日 |
| ITWO · ProShares Trust | 0.11% | 1961 NS | 2026年5月31日 | N-PORT |
| GSSC · Goldman Sachs ETF Trust | 0.10% | 9804 NS | 2026年5月31日 | N-PORT |
| FSMD · FIDELITY COVINGTON TRUST | 0.10% | 22345 NS | 2026年4月30日 | N-PORT |
| MVV · ProShares Trust | 0.09% | 1435 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.09% | 120681 NS | 2026年4月30日 | N-PORT |
| SCHA · SCHWAB STRATEGIC TRUST | 0.09% | 199482 NS | 2026年5月31日 | N-PORT |
| MIDU · Direxion Shares ETF Trust | 0.09% | 688 NS | 2026年4月30日 | N-PORT |
| ISCG · iShares Trust | 0.08% | 7417 SH | 2026年8月8日 | 每日 |
| VBR · VANGUARD INDEX FUNDS | 0.08% | 599675 SH | 2026年8月8日 | 每日 |
| IJJ · iShares Trust | 0.08% | 60830 SH | 2026年8月8日 | 每日 |
| ISCB · iShares Trust | 0.07% | 1813 SH | 2026年8月8日 | 每日 |
| UMDD · ProShares Trust | 0.07% | 200 NS | 2026年5月31日 | N-PORT |
| UWM · ProShares Trust | 0.06% | 1534 NS | 2026年5月31日 | N-PORT |