EHC Encompass Health Corporation Common Stock
$106.46
价格 · 七月 2, 2026
截至...的财报数据 五月 1, 2026
52周区间
$93–$128
39% of range
分析师评级
BUY
17 analysts
目标价
$140
+32% upside
P/E (TTM)
19.2
ROE
25.1%
净利润率
9.5%
EHC 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$106.46
市值
$10.61B
P/E (TTM)
19.2
每股收益 (TTM)
$5.54
营收 (TTM)
$5.94B
股息收益率
0.67%
ROE
25.1%
负债/权益
—
52周区间
$93 – $128
EHC 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
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$5.94B
2016-12-31
→
2025-12-31
EPS
$5.54
2016-12-31
→
2025-12-31
自由现金流
$439M
2016-12-31
→
2025-12-31
利润率
9.5%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
指标
5年趋势
EHC
同行中位数
P/E (TTM)
19.2
16.6
P/S (TTM) (市销率 (TTM))
1.8
1.1
P/B (市净率)
4.4
4.3
Price / FCF (股价/自由现金流)
24.2
—
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)
指标
5年趋势
EHC
同行中位数
Net Profit Margin (净利润率)
9.5%
6.7%
ROA
8.3%
5.3%
ROE
25.1%
21.9%
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
EHC
同行中位数
Current Ratio (流动比率)
1.1
1.1
Quick Ratio (速动比率)
0.8
—
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)
指标
5年趋势
EHC
同行中位数
Revenue YoY (营收同比增长)
10.5%
—
Revenue CAGR 3Y (营收3年复合年增长率)
10.9%
—
Revenue CAGR 5Y (营收5年复合年增长率)
10.7%
—
EPS YoY
24.2%
—
Net Income YoY (净利润同比增长)
24.2%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
EHC
同行中位数
Payout Ratio (派息率)
12.6%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
0.67%
派息率
12.6%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年7月1日 | $0.1900 |
| 2026年4月1日 | $0.1900 |
| 2026年1月2日 | $0.1900 |
| 2025年10月1日 | $0.1900 |
| 2025年7月1日 | $0.1700 |
| 2025年4月1日 | $0.1700 |
| 2025年1月2日 | $0.1700 |
| 2024年10月1日 | $0.1700 |
| 2024年7月1日 | $0.1500 |
| 2024年3月28日 | $0.1500 |
| 2023年12月29日 | $0.1500 |
| 2023年9月29日 | $0.1500 |
| 2023年6月30日 | $0.1500 |
| 2023年3月31日 | $0.1500 |
| 2022年12月30日 | $0.1500 |
| 2022年9月30日 | $0.1500 |
| 2022年7月12日 | $0.2800 |
| 2022年3月31日 | $0.2228 |
| 2021年12月31日 | $0.2228 |
| 2021年9月30日 | $0.2228 |
EHC 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
买入
17 位分析师
- 强烈买入 7 41.2%
- 买入 9 52.9%
- 持有 1 5.9%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
12 位分析师 · 2026-07-05
中位数
$140.00
← 低于所有目标
$106.46
最低
$125.00
最高
$152.00
中位数目标
$140.00
+31.5%
平均目标
$140.50
+32.0%
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
平均惊喜
0.12%
下次报告
八月 03, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $1.60 | $1.51 | 0.09% |
| 2025年12月31日 | $1.46 | $1.31 | 0.15% |
| 2025年9月30日 | $1.23 | $1.21 | 0.02% |
| 2025年6月30日 | $1.40 | $1.22 | 0.18% |
| 2025年3月31日 | $1.37 | $1.20 | 0.17% |
同行比较 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 |
|---|---|---|---|---|---|---|
| EHC | $10.61B | 19.2 | 10.5% | 9.5% | 25.1% | — |
| HCA | $104.86B | 16.5 | 7.1% | 9.0% | -159.1% | — |
| THC | $17.28B | 12.8 | 3.1% | 11.1% | 56.4% | — |
| ENSG | $10.12B | 29.8 | 18.7% | 6.8% | 16.9% | — |
| UHS | — | 9.4 | 9.7% | 8.6% | 21.4% | — |
| PACS | $6.01B | 31.5 | 29.3% | 3.6% | 23.1% | — |
| CON | $2.53B | 15.1 | 13.9% | 7.7% | 49.8% | — |
| BKD | $2.57B | -9.6 | 2.2% | -8.2% | -313.2% | 26.2% |
| ACHC | $1.28B | -1.2 | 5.0% | -33.3% | -43.9% | — |
| SGRY | $2.00B | -25.3 | 6.2% | -2.4% | -4.5% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.94B | $5.37B | $4.80B | $4.35B | $4.01B | $3.57B | $4.61B | $4.28B | $3.91B | $3.64B | |
| SG&A Expense | $236M | $209M | $202M | $154M | $170M | $152M | $247M | $220M | $172M | $133M | |
| Operating Expenses | $4.88B | $4.51B | $4.07B | $3.72B | $3.36B | $3.04B | $3.91B | $3.65B | $3.26B | $2.99B | |
| Operating Income | · | · | · | $540M | $560M | $564M | $612M | $555M | $578M | $588M | |
| Interest Expense | · | · | $144M | $176M | $164M | $184M | $160M | $147M | $154M | $172M | |
| Other Non-op | $19M | $20M | $16M | $-5M | $8M | $8M | $30M | $2M | $4M | $3M | |
| Pretax Income | $953M | $750M | $607M | $451M | $505M | $353M | $562M | $493M | $496M | $482M | |
| Income Tax | $193M | $150M | $132M | $100M | $102M | $75M | $116M | $119M | $146M | $164M | |
| Net Income | $566M | $456M | $352M | $271M | $412M | $284M | $359M | $292M | $271M | $248M | |
| EPS (Basic) | $5.62 | $4.53 | $3.51 | $2.72 | $4.15 | $2.87 | $3.65 | $2.98 | $2.88 | $2.77 | |
| EPS (Diluted) | $5.54 | $4.46 | $3.47 | $2.70 | $4.11 | $2.85 | $3.61 | $2.93 | $2.84 | $2.59 | |
| Shares (Basic) | 100,500,000 | 99,900,000 | 99,500,000 | 99,200,000 | 99,000,000 | 98,600,000 | 98,000,000 | 97,900,000 | 93,700,000 | 89,100,000 | |
| Shares (Diluted) | 102,200,000 | 102,200,000 | 101,300,000 | 100,400,000 | 100,200,000 | 99,800,000 | 99,400,000 | 99,800,000 | 99,300,000 | 99,500,000 | |
| EBITDA | $328M | $300M | $274M | $783M | $257M | $807M | $831M | $755M | $762M | $761M |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $72M | $85M | $69M | $22M | $49M | $186M | $60M | $69M | $54M | $40M | |
| Receivables | $619M | $593M | $600M | $525M | $502M | $563M | $499M | $460M | $460M | $432M | |
| Prepaid Expense | $54M | $42M | $34M | $35M | $115M | $86M | $98M | $66M | $113M | $109M | |
| Other Current Assets | $184M | $123M | $92M | $92M | $115M | $86M | $98M | $66M | $113M | $170M | |
| Current Assets | $906M | $887M | $842M | $717M | $921M | $949M | $756M | $662M | $702M | $654M | |
| PP&E (Net) | · | · | · | · | · | · | $1.96B | $1.63B | $1.52B | $1.39B | |
| PP&E (Gross) | · | · | · | · | · | · | · | $2.63B | $2.45B | $2.28B | |
| Goodwill | $1.32B | $1.28B | $1.28B | $1.26B | $1.24B | $1.23B | $1.22B | $2.10B | $1.97B | $1.93B | |
| Intangibles | $308M | $298M | $278M | $282M | $158M | $431M | $476M | $443M | $403M | $411M | |
| Other Non-current Assets | $244M | $219M | $192M | $222M | $230M | $295M | $305M | $291M | $235M | $221M | |
| Total Assets | $7.09B | $6.53B | $6.10B | $5.64B | $6.86B | $6.45B | $6.08B | $5.17B | $4.86B | $4.68B | |
| Accounts Payable | $178M | $171M | $170M | $133M | $134M | $115M | $95M | $90M | $78M | $68M | |
| Accrued Liabilities | $55M | $31M | · | · | · | · | · | · | · | · | |
| Current Liabilities | $836M | $841M | $656M | $576M | $749M | $717M | $721M | $672M | $518M | $476M | |
| Capital Leases | $197M | $190M | $196M | $200M | $180M | $210M | $244M | $0 | · | · | |
| Deferred Tax | $127M | $105M | $87M | $83M | $23M | $52M | $0 | · | · | · | |
| Other Non-current Liabilities | $207M | $52M | $46M | $46M | $49M | $94M | $43M | $86M | $75M | $50M | |
| Total Liabilities | $3.81B | $3.69B | $3.81B | $3.77B | $4.47B | $4.44B | $4.15B | $3.36B | $3.25B | $3.61B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | $1.87B | $1.85B | $1.79B | $1.73B | $2.29B | $2.33B | $2.37B | $2.59B | $2.75B | $2.80B | |
| Retained Earnings | $1.29B | $797M | $406M | $116M | $142M | $-242M | $-526M | $-885M | $-1.18B | $-1.45B | |
| Treasury Stock | $722M | $578M | $547M | $537M | $521M | $497M | $492M | $428M | $418M | $615M | |
| AOCI | $500.0K | $0 | · | · | · | · | · | $0 | $-1M | $-1M | |
| Stockholders' Equity | $2.44B | $2.07B | $1.65B | $1.31B | $1.91B | $1.59B | $1.35B | $1.28B | $1.15B | $736M | |
| Liabilities + Equity | $7.09B | $6.53B | $6.10B | $5.64B | $6.86B | $6.45B | $6.08B | $5.17B | $4.86B | $4.68B | |
| Shares Outstanding | 100,000,000 | 100,800,000 | 100,300,000 | 99,800,000 | 99,500,000 | 99,400,000 | 98,600,000 | 98,900,000 | 98,300,000 | 88,900,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $328M | $300M | $274M | $244M | $220M | $203M | $219M | $200M | $184M | $173M | |
| Stock-based Comp | $56M | $48M | $51M | $29M | $29M | $26M | $114M | $86M | $48M | $27M | |
| Deferred Tax | $22M | $11M | $4M | $28M | $17M | $34M | $40M | $-9M | $61M | $133M | |
| Amort. of Intangibles | $28M | $29M | $32M | $29M | $31M | $33M | $58M | $51M | $49M | $48M | |
| Other Non-cash | $203M | $188M | $170M | $134M | $-14M | $96M | $-96M | $194M | $94M | $25M | |
| Operating Cash Flow | $1.18B | $1.00B | $851M | $706M | $716M | $705M | $635M | $762M | $658M | $640M | |
| CapEx | $736M | $642M | $583M | $584M | $546M | $393M | $372M | $254M | $226M | $178M | |
| Investing Cash Flow | $-765M | $-653M | $-603M | $-627M | $-666M | $-408M | $-657M | $-424M | $-283M | $-230M | |
| Net Debt Issued | · | · | · | · | · | · | $-520M | $-21M | $-130M | $-202M | |
| Stock Repurchased | $158M | $31M | $0 | $0 | $0 | $6M | $46M | $0 | $38M | $66M | |
| Net Stock Activity | $-158M | $-31M | · | $0 | $0 | $-6M | $-46M | $0 | $-38M | $-66M | |
| Dividends Paid | $71M | $63M | $60M | $99M | $112M | $112M | $109M | $101M | $92M | $84M | |
| Financing Cash Flow | $-431M | $-331M | $-197M | $-146M | $-240M | $-146M | $48M | $-321M | $-360M | $-416M | |
| Net Change in Cash | $-20M | $19M | $51M | $-67M | $-191M | $151M | $26M | $17M | $15M | $-6M | |
| Taxes Paid | $124M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $439M | $360M | $268M | $141M | $187M | $309M | $263M | $508M | $431M | $428M | |
| Levered FCF | · | · | $155M | $4M | $57M | $165M | $136M | $396M | $327M | $314M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | 12.4% | · | 12.1% | 13.3% | 13.0% | · | · | |
| Net Margin | 9.5% | 8.5% | 7.3% | 6.2% | 8.1% | 6.1% | 7.8% | 6.8% | · | · | |
| Pretax Margin | 16.1% | 14.0% | 12.7% | 10.4% | 12.8% | 10.2% | 12.2% | 11.5% | · | · | |
| EBITDA Margin | 5.5% | 5.6% | 5.7% | 18.0% | 5.0% | 17.4% | 18.0% | 17.6% | · | · | |
| ROA | 8.3% | 7.2% | 6.0% | 4.3% | 6.2% | 4.5% | 6.4% | 5.8% | 5.3% | 5.3% | |
| ROE | 25.1% | 24.5% | 23.8% | 16.8% | 23.6% | 19.3% | 27.3% | 24.1% | 26.7% | 36.8% | |
| ROIC | · | · | · | 32.0% | · | 27.7% | 35.9% | 33.0% | 33.1% | 52.7% |
流动性与偿付能力 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.3 | 1.2 | 1.2 | 1.3 | 1.0 | 1.0 | 1.4 | 1.4 | |
| Quick Ratio | 0.8 | 0.8 | 1.0 | 0.9 | 1.0 | 1.1 | 0.8 | 0.8 | 1.0 | 1.0 | |
| Interest Coverage | · | · | · | 3.1 | · | 3.1 | 3.8 | 3.8 | 3.7 | 3.4 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.9 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.9 | · | · | |
| Receivables Turnover | 9.8 | 9.0 | 8.5 | 8.5 | 8.3 | 8.7 | 9.6 | 9.3 | · | · |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 10.5% | 11.9% | 10.4% | 8.3% | 12.6% | · | · | · | · | · | |
| Revenue CAGR 3Y | 10.9% | 10.2% | 10.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.7% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 24.2% | 28.5% | 28.5% | -34.3% | 44.2% | · | · | · | · | · | |
| EPS CAGR 3Y | 27.1% | 2.8% | 6.8% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 14.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 24.2% | 29.5% | 29.9% | -34.3% | 45.0% | · | · | · | · | · | |
| Net Income CAGR 3Y | 27.8% | 3.4% | 7.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.8% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -8.6% | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.94B | $5.37B | $4.80B | $4.35B | $4.01B | $3.57B | $4.61B | $4.28B | $3.91B | $3.64B | |
| Net Income TTM | $566M | $456M | $352M | $271M | $412M | $284M | $359M | $292M | $271M | $248M | |
| Market Cap | $10.61B | $9.31B | $6.69B | $5.97B | $5.17B | $6.54B | $5.43B | $4.85B | $3.86B | $2.92B | |
| P/E | 19.2 | 20.7 | 19.2 | 22.2 | 12.6 | 23.1 | 15.3 | 16.8 | 13.8 | 12.7 | |
| P/S | 1.8 | 1.7 | 1.4 | 1.4 | 1.3 | 1.8 | 1.2 | 1.1 | 1.0 | 0.8 | |
| P/B | 4.4 | 4.5 | 4.1 | 4.6 | 2.7 | 4.1 | 4.0 | 3.8 | 3.3 | 4.0 | |
| P / Tangible Book | 13.1 | 19.2 | 76.0 | · | 10.0 | · | · | · | · | · | |
| P / Cash Flow | 9.0 | 9.3 | 7.9 | 8.5 | 7.2 | 9.3 | 8.6 | 6.4 | 5.9 | 4.8 | |
| P / FCF | 24.2 | 25.8 | 25.0 | 42.3 | 27.6 | 21.2 | 20.7 | 9.6 | 9.0 | 6.8 | |
| Dividend Yield | 0.67% | 0.67% | 0.90% | 1.7% | 2.2% | 1.7% | 2.0% | 2.1% | 2.4% | 2.9% | |
| Earnings Yield | 5.2% | 4.8% | 5.2% | 4.5% | 7.9% | 4.3% | 6.6% | 6.0% | 7.2% | 7.9% | |
| Payout Ratio | 12.6% | 13.8% | 17.2% | 36.5% | 27.3% | 39.4% | 30.3% | 34.5% | 35.7% | 33.8% | |
| Annual Payout | $71M | $63M | $60M | $99M | $112M | $112M | $109M | $101M | $92M | $84M |
损益表 14
| 指标 | 趋势 | 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 | $1.59B | $1.54B | $1.48B | $1.46B | $1.46B | $1.41B | $1.35B | $1.30B | $1.32B | $1.25B | $1.21B | $1.19B | $1.16B | $1.14B | $1.09B | $1.06B | |
| SG&A Expense | $58M | $68M | $56M | $59M | $52M | $54M | $54M | $50M | $50M | $53M | $50M | $55M | $43M | $43M | $38M | $36M | |
| Operating Expenses | $1.28B | $1.26B | $1.23B | $1.20B | $1.19B | $1.17B | $1.14B | $1.09B | $1.11B | $1.06B | $1.03B | $1.00B | $982M | $958M | $941M | $913M | |
| Operating Income | · | · | · | · | · | · | · | · | · | · | · | · | · | $152M | $128M | $129M | |
| Interest Expense | · | · | · | · | · | · | · | · | $35M | · | $36M | $36M | $36M | · | $38M | $60M | |
| Other Non-op | $19M | $4M | $6M | $7M | $2M | $2M | $9M | $3M | $5M | $9M | $500.0K | $3M | $4M | $8M | $-4M | $-6M | |
| Pretax Income | $289M | $258M | $220M | $237M | $239M | $201M | $184M | $186M | $178M | $165M | $145M | $151M | $146M | $151M | $107M | $83M | |
| Income Tax | $56M | $55M | $45M | $51M | $42M | $38M | $36M | $38M | $38M | $37M | $30M | $33M | $32M | $32M | $22M | $23M | |
| Net Income | $194M | $146M | $126M | $142M | $152M | $121M | $108M | $114M | $112M | $88M | $85M | $91M | $88M | $89M | $45M | $49M | |
| EPS (Basic) | $1.96 | $1.45 | $1.26 | $1.41 | $1.50 | $1.20 | $1.08 | $1.13 | $1.12 | $0.87 | $0.85 | $0.91 | $0.88 | $0.90 | $0.45 | $0.49 | |
| EPS (Diluted) | $1.93 | $1.43 | $1.24 | $1.39 | $1.48 | $1.18 | $1.06 | $1.12 | $1.10 | $0.86 | $0.84 | $0.90 | $0.87 | $0.89 | $0.45 | $0.49 | |
| Shares (Basic) | 99,200,000 | -201,100,000 | 100,500,000 | 100,600,000 | 100,500,000 | -199,700,000 | 99,900,000 | 99,900,000 | 99,800,000 | -198,900,000 | 99,500,000 | 99,500,000 | 99,400,000 | -198,400,000 | 99,200,000 | 99,200,000 | |
| Shares (Diluted) | 100,600,000 | -204,500,000 | 102,300,000 | 102,300,000 | 102,100,000 | -204,100,000 | 102,100,000 | 102,000,000 | 102,200,000 | -202,100,000 | 101,400,000 | 101,100,000 | 100,900,000 | -200,600,000 | 100,500,000 | 100,300,000 | |
| EBITDA | $87M | · | $82M | $80M | $79M | · | $78M | $73M | $70M | · | $67M | $73M | $64M | · | $62M | $69M |
资产负债表 24
| 指标 | 趋势 | 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 | $110M | $72M | $49M | $99M | $96M | $85M | $148M | $154M | $134M | $69M | $100M | $118M | $85M | $22M | $60M | $186M | |
| Receivables | $676M | $613M | $611M | $612M | $623M | $593M | $576M | $590M | $619M | · | $536M | $532M | $514M | · | $500M | $659M | |
| Prepaid Expense | · | $54M | · | · | · | $42M | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $190M | $130M | $165M | $168M | $165M | $123M | $159M | $166M | $138M | · | $137M | $138M | $128M | · | $130M | $116M | |
| Current Assets | $1.03B | $906M | $870M | $918M | $911M | $887M | $934M | $938M | $930M | · | $814M | $824M | $762M | · | $734M | $1.03B | |
| Goodwill | $1.32B | $1.32B | $1.30B | $1.30B | $1.28B | $1.28B | $1.28B | $1.28B | $1.28B | $1.28B | $1.28B | $1.27B | $1.27B | $1.26B | $1.25B | $2.46B | |
| Intangibles | $300M | $308M | $292M | $296M | $294M | $298M | $296M | $303M | $272M | · | $276M | $278M | $287M | · | $285M | $398M | |
| Other Non-current Assets | $244M | $244M | $257M | $233M | $210M | $219M | $211M | $208M | $179M | · | $210M | $220M | $227M | · | $207M | $226M | |
| Total Assets | $7.31B | $7.09B | $6.87B | $6.79B | $6.64B | $6.53B | $6.46B | $6.39B | $6.23B | · | $5.96B | $5.86B | $5.75B | · | $5.48B | $7.08B | |
| Accounts Payable | $204M | $178M | $138M | $174M | $159M | $171M | $170M | $164M | $166M | · | $165M | $156M | $141M | · | $134M | $138M | |
| Accrued Liabilities | · | $55M | · | · | · | $31M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $877M | $836M | $762M | $865M | $856M | $841M | $897M | $694M | $680M | · | $639M | $655M | $592M | · | $605M | $835M | |
| Capital Leases | $189M | $197M | $203M | $201M | $204M | $190M | $196M | $202M | $186M | · | $184M | $192M | $199M | · | $183M | $212M | |
| Deferred Tax | $135M | $127M | $108M | $111M | $114M | $105M | $97M | $91M | $94M | · | $80M | $83M | $87M | · | $47M | $80M | |
| Other Non-current Liabilities | $214M | $54M | $213M | $201M | $196M | $52M | $198M | $187M | $186M | · | $179M | $176M | $183M | · | $174M | $177M | |
| Total Liabilities | $3.95B | $3.81B | $3.68B | $3.70B | $3.70B | $3.69B | $3.73B | $3.86B | $3.83B | · | $3.78B | $3.80B | $3.78B | · | $3.73B | $4.54B | |
| Common Stock | · | $1M | · | · | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Paid-in Capital | · | $1.87B | · | · | · | $1.85B | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | · | $1.29B | · | · | · | $797M | · | · | · | · | · | · | · | · | · | · | |
| Treasury Stock | · | $722M | · | · | · | $578M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | · | $500.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $2.52B | $2.44B | $2.37B | $2.28B | $2.16B | $2.07B | $1.96B | $1.84B | $1.74B | · | $1.56B | $1.48B | $1.38B | · | $1.22B | $2.00B | |
| Liabilities + Equity | $7.31B | $7.09B | $6.87B | $6.79B | $6.64B | $6.53B | $6.46B | $6.39B | $6.23B | · | $5.96B | $5.86B | $5.75B | · | $5.48B | $7.08B | |
| Shares Outstanding | 99,400,000 | 100,000,000 | 100,700,000 | 100,900,000 | 100,900,000 | 100,800,000 | 100,800,000 | 100,700,000 | 100,700,000 | 100,300,000 | 100,200,000 | 100,200,000 | 100,200,000 | 99,800,000 | 99,800,000 | 99,800,000 |
现金流 14
| 指标 | 趋势 | 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 | $87M | $86M | $82M | $80M | $79M | $78M | $78M | $73M | $70M | $70M | $67M | $73M | $64M | $63M | $62M | $60M | |
| Stock-based Comp | $12M | $18M | $14M | $14M | $10M | $12M | $13M | $14M | $9M | $13M | $14M | $16M | $8M | $8M | $5M | $6M | |
| Deferred Tax | $8M | $19M | $-2M | $-4M | $9M | $9M | $-2M | $-2M | $6M | $7M | $-3M | $-4M | $4M | $36M | $200.0K | $-8M | |
| Other Non-cash | $11M | · | · | · | $40M | · | · | · | $40M | · | · | · | $64M | · | · | · | |
| Operating Cash Flow | $313M | $346M | $271M | $270M | $289M | $279M | $268M | $217M | $239M | $201M | $215M | $207M | $228M | $172M | $70M | $245M | |
| CapEx | $162M | $229M | $187M | $157M | $163M | $199M | $148M | $157M | $139M | $212M | $158M | $125M | $100M | $209M | $145M | $110M | |
| Investing Cash Flow | $-150M | $-239M | $-201M | $-165M | $-158M | $-204M | $-162M | $-158M | $-130M | $-208M | $-162M | $-128M | $-104M | $-206M | $-174M | $-123M | |
| Stock Repurchased | $72M | $76M | $25M | $25M | $32M | $8M | $7M | $17M | $0 | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $-72M | · | · | · | $-32M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $20M | $19M | $17M | $17M | $18M | $17M | $15M | $15M | $16M | $15M | $15M | $15M | $16M | $15M | $28M | $28M | |
| Financing Cash Flow | $-102M | $-97M | $-113M | $-90M | $-130M | $-151M | $-90M | $-50M | $-41M | $-30M | $-66M | $-44M | $-58M | $-16M | $-49M | $-19M | |
| Net Change in Cash | $60M | $9M | $-44M | $15M | $-300.0K | $-76M | $17M | $9M | $68M | $-37M | $-13M | $35M | $66M | $-51M | $-153M | $102M | |
| Free Cash Flow | $151M | · | · | · | $126M | · | · | · | $99M | · | · | · | $131M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $72M | · | · | · | $103M | · | · | · |
盈利能力 5
| 指标 | 趋势 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 12.3% | · | 8.6% | 9.8% | 10.4% | · | 8.0% | 8.8% | 8.6% | · | 7.1% | 7.7% | 7.6% | · | 4.2% | 3.7% | |
| Pretax Margin | 18.2% | · | 14.9% | 16.2% | 16.4% | · | 13.6% | 14.3% | 13.6% | · | 12.0% | 12.7% | 12.6% | · | 9.8% | 7.1% | |
| EBITDA Margin | 5.5% | · | 5.6% | 5.5% | 5.4% | · | 5.8% | 5.6% | 5.3% | · | 5.6% | 6.1% | 5.5% | · | 5.7% | 5.2% | |
| ROA | 2.8% | · | 1.9% | 2.2% | 2.4% | · | 1.7% | 1.9% | 1.9% | · | 1.5% | 1.4% | 1.4% | · | 0.74% | 0.71% | |
| ROE | 8.3% | · | 5.8% | 6.9% | 7.8% | · | 6.2% | 6.9% | 7.2% | · | 6.1% | 5.3% | 5.2% | · | 3.0% | 2.6% |
流动性与偿付能力 2
| 指标 | 趋势 | 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 | 1.2 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.4 | 1.4 | · | 1.3 | 1.3 | 1.3 | · | 1.2 | 1.2 | |
| Quick Ratio | 0.9 | · | 0.9 | 0.8 | 0.8 | · | 0.8 | 1.1 | 1.1 | · | 1.0 | 1.0 | 1.0 | · | 0.9 | 1.0 |
效率 2
| 指标 | 趋势 | 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 2.4 | · | 2.5 | 2.4 | 2.3 | · | 2.4 | 2.3 | 2.3 | · | 2.3 | 2.0 | 1.9 | · | 1.9 | 2.1 |
估值 (TTM) 11
| 指标 | 趋势 | 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 | $5.98B | · | $5.74B | $5.57B | $5.42B | · | $5.18B | $5.01B | $4.87B | · | $4.69B | $4.57B | $4.45B | · | $4.25B | $4.18B | |
| Net Income TTM | $615M | · | $528M | $516M | $486M | · | $420M | $403M | $377M | · | $354M | $314M | $271M | · | $273M | $328M | |
| Market Cap | $9.61B | · | $12.79B | $12.37B | $10.22B | · | $9.74B | $8.64B | $8.32B | · | $6.73B | $6.78B | $5.42B | · | $4.51B | $4.45B | |
| P/E | 16.0 | · | 24.6 | 24.3 | 21.3 | · | 23.5 | 21.7 | 22.3 | · | 19.2 | 21.8 | 20.0 | · | 16.6 | 13.6 | |
| P/S | 1.6 | · | 2.2 | 2.2 | 1.9 | · | 1.9 | 1.7 | 1.7 | · | 1.4 | 1.5 | 1.2 | · | 1.1 | 1.1 | |
| P/B | 3.8 | · | 5.4 | 5.4 | 4.7 | · | 5.0 | 4.7 | 4.8 | · | 4.3 | 4.6 | 3.9 | · | 3.7 | 2.2 | |
| P / Tangible Book | 10.6 | · | 16.4 | 18.2 | 17.6 | · | 25.7 | 34.2 | 44.1 | · | 2492.4 | · | · | · | · | · | |
| P / Cash Flow | 30.7 | · | · | · | 35.4 | · | · | · | 34.8 | · | · | · | 23.8 | · | · | · | |
| P / FCF | 63.8 | · | · | · | 81.4 | · | · | · | 83.7 | · | · | · | 41.3 | · | · | · | |
| Earnings Yield | 6.2% | · | 4.1% | 4.1% | 4.7% | · | 4.3% | 4.6% | 4.5% | · | 5.2% | 4.6% | 5.0% | · | 6.0% | 7.3% | |
| Payout Ratio | 10.4% | · | · | · | 11.9% | · | · | · | 14.1% | · | · | · | 17.8% | · | · | · |
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 | $5.94B | $5.37B | $4.80B | $4.35B | $4.01B |
| 营业利润率 % | — | — | — | 12.4% | — |
| 净收入 | $566M | $456M | $352M | $271M | $412M |
| 稀释后每股收益 (EPS) | $5.54 | $4.46 | $3.47 | $2.70 | $4.11 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 1.1 | 1.1 | 1.3 | 1.2 | 1.2 |
| 速动比率 | 0.8 | 0.8 | 1.0 | 0.9 | 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 | $439M | $360M | $268M | $141M | $187M |
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。