GHC Graham Holdings Company Common Stock
$1183.27
价格 · 七月 2, 2026
截至...的财报数据 四月 30, 2026
GHC 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$1183.27
市值
—
P/E (TTM)
16.5
每股收益 (TTM)
$66.47
营收 (TTM)
$4.91B
股息收益率
—
ROE
6.5%
负债/权益
0.2
52周区间
$882 – $1225
GHC 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
$4.91B
2016-12-31
→
2025-12-31
EPS
$66.47
2016-12-31
→
2025-12-31
自由现金流
$275M
2016-12-31
→
2025-12-31
利润率
5.9%
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
GHC
同行中位数
P/E (TTM)
16.5
16.6
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
GHC
同行中位数
Operating Margin (营业利润率)
4.8%
—
Net Profit Margin (净利润率)
5.9%
10.9%
ROA
3.6%
8.0%
ROE
6.5%
16.4%
ROIC
2.8%
—
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
GHC
同行中位数
Debt / Equity (负债/股东权益比率)
0.2
0.0
Current Ratio (流动比率)
1.8
1.5
Quick Ratio (速动比率)
0.6
—
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
GHC
同行中位数
Revenue YoY (营收同比增长)
2.5%
—
Revenue CAGR 3Y (营收3年复合年增长率)
7.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
11.2%
—
EPS YoY
-59.3%
—
Net Income YoY (净利润同比增长)
-59.7%
—
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
GHC
同行中位数
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
—
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年4月16日 | $1.8800 |
| 2026年2月4日 | $1.8800 |
| 2025年10月16日 | $1.8000 |
| 2025年7月17日 | $1.8000 |
| 2025年4月17日 | $1.8000 |
| 2025年2月3日 | $1.8000 |
| 2024年10月17日 | $1.7200 |
| 2024年7月18日 | $1.7200 |
| 2024年4月17日 | $1.7200 |
| 2024年1月31日 | $1.7200 |
| 2023年10月17日 | $1.6500 |
| 2023年7月18日 | $1.6500 |
| 2023年4月19日 | $1.6500 |
| 2023年2月1日 | $1.6500 |
| 2022年10月17日 | $1.5800 |
| 2022年7月18日 | $1.5800 |
| 2022年4月19日 | $1.5800 |
| 2022年2月2日 | $1.5800 |
| 2021年10月14日 | $1.5100 |
| 2021年7月15日 | $1.5100 |
GHC 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
卖出
8 位分析师
- 强烈买入 0 0.0%
- 买入 0 0.0%
- 持有 2 25.0%
- 卖出 5 62.5%
- 强烈卖出 1 12.5%
12个月价格目标
1 位分析师 · 2026-07-05
最低
$990.00
最高
$990.00
中位数目标
$990.00
-16.3%
平均目标
$990.00
-16.3%
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
1.0%
下次报告
七月 28, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $16.79 | $13.24 | 3.5% |
| 2025年12月31日 | $11.45 | $14.19 | -2.7% |
| 2025年9月30日 | $13.19 | $11.34 | 1.8% |
| 2025年6月30日 | $14.36 | $10.25 | 4.1% |
| 2025年3月31日 | $9.67 | $11.40 | -1.7% |
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 |
|---|---|---|---|---|---|---|
| GHC | — | 16.5 | 2.5% | 5.9% | 6.5% | — |
| DUOL | $8.18B | 20.5 | 38.7% | 39.9% | 35.6% | 72.2% |
| LAUR | $4.81B | 17.8 | 8.6% | 16.6% | 26.2% | — |
| CVSA | $4.57B | 20.6 | 12.8% | 13.3% | 16.5% | — |
| LOPE | $4.56B | 21.6 | 7.1% | 19.5% | 28.3% | — |
| BFAM | $5.64B | 30.2 | 9.2% | 6.6% | 14.1% | 23.8% |
| LRN | $6.32B | 24.4 | 17.9% | 12.0% | 20.6% | 39.2% |
| UTI | $1.77B | 28.8 | 14.1% | 7.5% | 20.3% | — |
| PRDO | $1.83B | 12.1 | 24.2% | 18.9% | 16.3% | — |
| MH | $2.62B | 72.1 | 0.07% | 1.7% | 4.6% | 80.9% |
| STRA | $1.84B | 14.8 | 4.0% | 10.0% | 7.6% | — |
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 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.91B | $4.79B | $4.41B | $3.92B | $3.19B | $2.89B | $2.93B | $2.70B | $2.59B | $2.48B | $2.59B | $2.74B | |
| SG&A Expense | · | · | · | · | · | · | · | · | $910M | $905M | $1.10B | $1.13B | |
| Operating Expenses | $4.68B | $4.58B | $4.35B | $3.84B | $3.11B | $2.79B | $2.79B | $2.45B | $2.46B | $2.26B | $2.67B | $2.50B | |
| Operating Income | $235M | $216M | $69M | $84M | $77M | $100M | $145M | $246M | $136M | $223M | $-81M | $233M | |
| Interest Expense | · | · | $63M | $54M | $34M | $38M | $30M | $38M | $34M | $35M | $33M | $36M | |
| Interest Income | $8M | $10M | $7M | $3M | $3M | $4M | $6M | $5M | $7M | $3M | $2M | · | |
| Other Non-op | $-19M | $13M | $19M | $34M | $33M | $215M | $32M | $2M | $4M | $-13M | $-9M | $778M | |
| Pretax Income | $450M | $1.02B | $299M | $122M | $450M | $407M | $426M | $324M | $183M | $251M | $-121M | $1.08B | |
| Income Tax | $146M | $292M | $87M | $51M | $96M | $107M | $99M | $52M | $-120M | $81M | $20M | $312M | |
| Net Income | $292M | $725M | $205M | $67M | $352M | $300M | $328M | $271M | $302M | $169M | $-101M | $1.29B | |
| EPS (Basic) | $67.11 | $164.62 | $43.96 | $13.83 | $70.65 | $58.30 | $61.70 | $50.55 | $54.24 | $29.95 | $-17.87 | $195.81 | |
| EPS (Diluted) | $66.47 | $163.40 | $43.82 | $13.79 | $70.45 | $58.13 | $61.21 | $50.20 | $53.89 | $29.80 | $-17.87 | $195.03 | |
| Shares (Basic) | 4,331,000 | 4,372,000 | 4,639,000 | 4,823,000 | 4,951,000 | 5,124,000 | 5,285,000 | 5,333,000 | 5,516,000 | 5,559,000 | 5,727,000 | 6,470,000 | |
| Shares (Diluted) | 4,373,000 | 4,405,000 | 4,654,000 | 4,836,000 | 4,965,000 | 5,139,000 | 5,327,000 | 5,370,000 | 5,552,000 | 5,589,000 | 5,727,000 | 6,497,000 | |
| EBITDA | $235M | $216M | $69M | $84M | $77M | $100M | $145M | $246M | $209M | $304M | $-81M | $408M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $267M | $261M | $170M | $169M | $146M | $414M | $200M | $253M | $390M | $649M | $754M | $773M | |
| Receivables | $519M | $478M | $496M | $505M | $590M | $520M | $595M | $538M | $600M | $592M | $554M | $539M | |
| Prepaid Expense | $125M | $116M | $120M | $97M | $82M | $76M | $92M | $71M | · | · | · | · | |
| Other Current Assets | $10M | $8M | $1M | $2M | $1M | $942.0K | $1M | $83M | $66M | $61M | $53M | $81M | |
| Current Assets | $2.43B | $2.10B | $1.85B | $1.68B | $1.85B | $1.77B | $1.66B | $1.53B | $1.74B | $1.87B | $1.86B | $1.69B | |
| PP&E (Net) | $587M | $549M | $560M | $503M | $468M | $378M | $385M | $293M | $259M | $234M | $231M | $861M | |
| PP&E (Gross) | $1.18B | $1.10B | $1.12B | $1.01B | $940M | $849M | $835M | $781M | $744M | $779M | $751M | $2.82B | |
| Accum. Depreciation | $597M | $550M | $560M | $506M | $472M | $471M | $450M | $488M | $485M | $545M | $520M | $1.96B | |
| Goodwill | $1.59B | $1.50B | $1.53B | $1.56B | $1.65B | $1.48B | $1.39B | $1.30B | $1.30B | $1.12B | $1.02B | $1.35B | |
| Intangibles | $62M | $57M | $112M | $161M | $247M | $205M | $233M | $263M | $238M | $108M | $107M | $97M | |
| Other Non-current Assets | $143M | $231M | $233M | $189M | $164M | $147M | $128M | $118M | $102M | $73M | $75M | $65M | |
| Total Assets | $8.40B | $7.68B | $7.19B | $6.55B | $7.43B | $6.44B | $5.93B | $4.76B | $4.94B | $4.43B | $4.35B | $5.75B | |
| Accounts Payable | $181M | $160M | $154M | $136M | $127M | $106M | $508M | $487M | $526M | $501M | $428M | $464M | |
| Current Liabilities | $1.39B | $1.20B | $1.23B | $1.15B | $1.17B | $950M | $1.04B | $812M | $879M | $819M | $725M | $1.05B | |
| Capital Leases | $378M | $363M | $377M | $394M | $405M | $429M | $477M | $0 | · | · | · | · | |
| Deferred Tax | $891M | $739M | $600M | $466M | $677M | $521M | $427M | $322M | $347M | $362M | $403M | $755M | |
| Other Non-current Liabilities | $29M | $27M | $32M | $38M | $36M | $49M | $27M | $58M | $66M | $66M | $71M | $92M | |
| Total Liabilities | $3.53B | $3.35B | $3.16B | $2.78B | $3.00B | $2.67B | $2.60B | $1.84B | $2.02B | $1.98B | $1.84B | $2.58B | |
| Long-term Debt | $881M | $748M | $812M | $726M | $668M | $513M | $513M | · | · | · | · | · | |
| Total Debt | $881M | $748M | $812M | $726M | $668M | $506M | $431M | $471M | $487M | $486M | $400M | $400M | |
| Common Stock | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | |
| Paid-in Capital | $380M | $357M | $372M | $390M | $389M | $388M | $382M | $379M | $371M | $364M | $357M | $304M | |
| Retained Earnings | $8.29B | $8.03B | $7.34B | $7.16B | $7.13B | $6.80B | $6.53B | $6.24B | $5.79B | $5.59B | $5.45B | $6.01B | |
| Treasury Stock | $4.49B | $4.49B | $4.37B | $4.18B | $4.11B | $4.06B | $3.92B | $3.92B | $3.80B | $3.76B | $3.65B | $3.65B | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $315M | $453M | |
| Stockholders' Equity | $4.79B | $4.26B | $3.98B | $3.73B | $4.40B | $3.76B | $3.32B | $2.92B | $2.92B | $2.45B | $2.49B | $3.14B | |
| Liabilities + Equity | $8.40B | $7.68B | $7.19B | $6.55B | $7.43B | $6.44B | $5.93B | $4.76B | $4.94B | $4.43B | $4.35B | $5.75B |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $6M | $6M | $7M | $6M | $6M | $6M | $6M | $6M | $10M | $13M | $48M | $18M | |
| Deferred Tax | $92M | $227M | $44M | $-4M | $65M | $14M | $70M | $-7M | $-146M | $10M | $12M | $63M | |
| Amort. of Intangibles | $32M | $37M | $50M | $59M | $58M | $57M | $53M | $47M | $41M | $27M | $19M | $19M | |
| Restructuring | · | · | · | · | · | $20M | · | · | · | · | · | · | |
| Operating Cash Flow | $347M | $407M | $260M | $236M | $202M | $211M | $165M | $287M | $268M | $261M | $71M | $313M | |
| CapEx | $72M | $83M | $93M | $83M | $163M | $70M | $94M | $98M | $60M | $67M | $137M | $237M | |
| Investing Cash Flow | $-179M | $-62M | $-153M | $-184M | $-495M | $199M | $-237M | $-231M | $-442M | $-311M | $-426M | $229M | |
| Debt Issued | · | · | · | · | · | · | $41M | $400M | $0 | $99M | $550M | $0 | |
| Net Debt Issued | $-558M | $-29M | $-122M | · | · | · | $41M | $400M | $0 | $99M | $550M | · | |
| Stock Repurchased | $3M | $114M | $193M | $71M | $56M | $162M | $2M | $118M | $51M | $109M | $23M | $328M | |
| Net Stock Activity | $-3M | $-114M | $-193M | $-71M | $-56M | $-162M | $-2M | $-118M | $-51M | $-109M | $-23M | $-328M | |
| Financing Cash Flow | $-165M | $-241M | $-100M | $-18M | $31M | $-204M | $19M | $-192M | $-100M | $-43M | $342M | $-389M | |
| Net Change in Cash | $14M | $96M | $11M | $32M | $-264M | $209M | $-50M | $-143M | $-263M | $-104M | $-24M | $204M | |
| Taxes Paid | $63M | $63M | $39M | $48M | $39M | $91M | $28M | $54M | $4M | $65M | $209M | $188M | |
| Free Cash Flow | $275M | $324M | $166M | $153M | $40M | $141M | $72M | $189M | $208M | $195M | $-62M | $135M | |
| Levered FCF | · | · | $122M | $121M | $13M | $113M | $49M | $157M | $152M | $171M | $-100M | $110M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.8% | 4.5% | 1.6% | 2.1% | 2.4% | 3.5% | 4.9% | 9.1% | 8.1% | 12.2% | -3.1% | 11.5% | |
| Net Margin | 5.9% | 15.1% | 4.7% | 1.7% | 11.1% | 10.4% | 11.2% | 10.1% | 11.7% | 6.8% | -3.9% | 36.6% | |
| Pretax Margin | 9.2% | 21.4% | 6.8% | 3.1% | 14.1% | 14.1% | 14.5% | 12.0% | 7.0% | 10.1% | -4.7% | 37.5% | |
| EBITDA Margin | 4.8% | 4.5% | 1.6% | 2.1% | 2.4% | 3.5% | 4.9% | 9.1% | 8.1% | 12.2% | -3.1% | 11.5% | |
| ROA | 3.6% | 9.8% | 3.0% | 0.96% | 5.1% | 4.9% | 6.1% | 5.6% | 6.5% | 3.8% | -2.0% | 22.4% | |
| ROE | 6.5% | 17.6% | 5.3% | 1.7% | 8.6% | 8.5% | 10.5% | 9.3% | 11.2% | 6.8% | -3.6% | 40.2% | |
| ROIC | 2.8% | 3.1% | 1.0% | 1.1% | 1.2% | 1.7% | 3.0% | 6.1% | 10.2% | 7.0% | -3.3% | 8.0% |
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 | 1.8 | 1.7 | 1.5 | 1.5 | 1.6 | 1.9 | 1.6 | 1.9 | 2.0 | 2.3 | 2.6 | 1.6 | |
| Quick Ratio | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 1.0 | 0.8 | 1.0 | 1.1 | 1.5 | 1.8 | 1.2 | |
| Debt / Equity | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| LT Debt / Equity | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| Interest Coverage | · | · | 1.1 | 1.5 | 2.3 | 2.6 | 4.9 | 6.5 | 6.2 | 8.6 | -2.5 | 11.1 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | |
| Receivables Turnover | 9.9 | 9.8 | 8.8 | 7.0 | 5.7 | 5.2 | 5.2 | 4.7 | 4.3 | 4.3 | 4.7 | 7.5 |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.5% | 8.5% | 12.5% | 23.2% | 10.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.8% | 14.6% | 15.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -59.3% | 272.9% | 217.8% | -80.4% | 21.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 68.9% | 32.4% | -9.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 2.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -59.7% | 253.0% | 206.0% | -81.0% | 17.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 63.3% | 27.2% | -11.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -0.54% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.91B | $4.79B | $4.41B | $3.92B | $3.19B | $2.89B | $2.93B | $2.70B | $2.59B | $2.48B | $2.59B | $2.74B | |
| Net Income TTM | $292M | $725M | $205M | $67M | $352M | $300M | $328M | $271M | $302M | $169M | $-101M | $1.29B | |
| P/E | 16.5 | 5.3 | 15.9 | 43.8 | 8.9 | 9.2 | 10.4 | 12.8 | 10.4 | 17.2 | -27.1 | 2.7 | |
| Earnings Yield | 6.0% | 18.7% | 6.3% | 2.3% | 11.2% | 10.9% | 9.6% | 7.8% | 9.7% | 5.8% | -3.7% | 37.4% |
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 | $1.24B | $1.25B | $1.28B | $1.22B | $1.17B | $1.25B | $1.21B | $1.19B | $1.15B | $1.17B | $1.11B | $1.10B | $1.03B | $1.06B | $1.01B | $933M | |
| Operating Expenses | $1.18B | $1.20B | $1.21B | $1.14B | $1.12B | $1.17B | $1.13B | $1.16B | $1.12B | $1.13B | $1.17B | $1.05B | $1.00B | $1.12B | $953M | $894M | |
| Operating Income | $58M | $48M | $67M | $73M | $47M | $73M | $82M | $26M | $35M | $41M | $-57M | $58M | $28M | $-55M | $60M | $39M | |
| Interest Expense | · | · | · | · | · | · | · | · | $19M | · | $12M | $12M | $14M | · | $12M | $16M | |
| Interest Income | $2M | $2M | $1M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $803.0K | $696.0K | |
| Other Non-op | $-428.0K | $2M | $7.0K | $-16M | $-4M | $10M | $-465.0K | $2M | $2M | $-3M | $4M | $16M | $3M | $27M | $2M | $1M | |
| Pretax Income | $41M | $172M | $183M | $61M | $34M | $758M | $113M | $-15M | $169M | $73M | $-12M | $166M | $72M | $31M | $46M | $-88M | |
| Income Tax | $10M | $62M | $57M | $20M | $8M | $206M | $38M | $4M | $44M | $17M | $9M | $42M | $19M | $24M | $13M | $-21M | |
| Net Income | $29M | $109M | $123M | $37M | $24M | $549M | $73M | $-21M | $124M | $53M | $-23M | $123M | $52M | $6M | $33M | $-67M | |
| EPS (Basic) | $6.68 | $24.99 | $28.19 | $8.43 | $5.50 | $125.00 | $16.54 | $-4.79 | $27.87 | $12.11 | $-5.02 | $25.96 | $10.91 | $1.50 | $6.78 | $-13.95 | |
| EPS (Diluted) | $6.62 | $24.76 | $27.91 | $8.35 | $5.45 | $124.05 | $16.42 | $-4.79 | $27.72 | $12.07 | $-5.02 | $25.89 | $10.88 | $1.53 | $6.76 | $-13.95 | |
| Shares (Basic) | 4,331,000 | -8,656,000 | 4,334,000 | 4,333,000 | 4,320,000 | -8,813,000 | 4,352,000 | 4,401,000 | 4,432,000 | -9,422,000 | 4,602,000 | 4,700,000 | 4,759,000 | -9,698,000 | 4,808,000 | 4,842,000 | |
| Shares (Diluted) | 4,375,000 | -8,736,000 | 4,378,000 | 4,373,000 | 4,358,000 | -8,837,000 | 4,384,000 | 4,401,000 | 4,457,000 | -9,437,000 | 4,602,000 | 4,713,000 | 4,776,000 | -9,711,000 | 4,820,000 | 4,842,000 | |
| EBITDA | $58M | · | $67M | $73M | $47M | · | $82M | $26M | $35M | · | $-57M | $58M | $28M | · | $60M | $39M |
资产负债表 26
| 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 | $136M | $267M | $191M | $176M | $157M | $261M | $244M | $141M | $131M | · | $160M | $112M | $123M | · | $150M | $126M | |
| Receivables | $462M | $519M | $494M | $419M | $460M | $478M | $487M | $434M | $468M | · | $514M | $441M | $479M | · | $510M | $449M | |
| Prepaid Expense | $136M | $125M | $135M | $127M | $135M | $116M | $140M | $132M | $137M | · | $101M | $119M | $113M | · | $87M | $98M | |
| Other Current Assets | $10M | $10M | $8M | $12M | $10M | $8M | $5M | $4M | $2M | · | $2M | $4M | $2M | · | $2M | $2M | |
| Current Assets | $2.21B | $2.43B | $2.24B | $2.01B | $2.03B | $2.10B | $2.08B | $1.94B | $1.95B | · | $1.80B | $1.67B | $1.64B | · | $1.64B | $1.60B | |
| PP&E (Net) | $576M | $587M | $560M | $552M | $544M | $549M | $556M | $544M | $548M | · | $540M | $511M | $507M | · | $468M | $442M | |
| PP&E (Gross) | · | $1.18B | · | · | · | $1.10B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $597M | · | · | · | $550M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.60B | $1.59B | $1.57B | $1.54B | $1.51B | $1.50B | $1.53B | $1.51B | $1.51B | $1.53B | $1.50B | $1.57B | $1.57B | $1.56B | $1.63B | $1.62B | |
| Intangibles | $55M | $62M | $69M | $37M | $48M | $57M | $65M | $73M | $102M | · | $123M | $134M | $148M | · | $202M | $217M | |
| Other Non-current Assets | $130M | $143M | $166M | $201M | $232M | $231M | $255M | $247M | $231M | · | $235M | $233M | $199M | · | $171M | $167M | |
| Total Assets | $8.18B | $8.40B | $7.85B | $7.62B | $7.62B | $7.68B | $7.42B | $7.23B | $7.26B | · | $6.69B | $6.60B | $6.54B | · | $7.28B | $7.16B | |
| Accounts Payable | $168M | $181M | $177M | $164M | $147M | $160M | $162M | $153M | $138M | · | $136M | $135M | $134M | · | $118M | $143M | |
| Current Liabilities | $1.23B | $1.39B | $1.69B | $1.58B | $1.25B | $1.20B | $1.33B | $1.21B | $1.24B | · | $1.15B | $1.11B | $1.13B | · | $1.14B | $1.02B | |
| Capital Leases | $366M | $378M | $379M | $376M | $371M | $363M | $386M | $377M | $367M | · | $372M | $383M | $388M | · | $387M | $402M | |
| Deferred Tax | $897M | $891M | $758M | $743M | $740M | $739M | $608M | $603M | $609M | · | $482M | $485M | $462M | · | $669M | $671M | |
| Other Non-current Liabilities | $28M | $29M | $29M | $27M | $27M | $27M | $30M | $35M | $32M | · | $36M | $33M | $37M | · | $34M | $29M | |
| Total Liabilities | $3.38B | $3.53B | $3.31B | $3.18B | $3.25B | $3.35B | $3.35B | $3.20B | $3.16B | · | $2.95B | $2.74B | $2.75B | · | $2.98B | $2.82B | |
| Long-term Debt | $822M | $881M | $732M | $816M | $865M | $748M | $765M | $835M | $816M | · | $762M | $707M | $691M | · | $710M | $606M | |
| Total Debt | $822M | · | $732M | $816M | $865M | · | $765M | $835M | $816M | · | $762M | $707M | $691M | · | $710M | $606M | |
| Common Stock | $20M | · | $20M | $20M | $20M | · | $20M | $20M | $20M | · | $20M | $20M | $20M | · | $20M | $20M | |
| Paid-in Capital | $347M | $380M | $366M | $365M | $368M | $357M | $363M | $362M | $373M | · | $387M | $385M | $388M | · | $395M | $393M | |
| Retained Earnings | $8.31B | $8.29B | $8.18B | $8.07B | $8.04B | $8.03B | $7.48B | $7.42B | $7.45B | · | $7.28B | $7.31B | $7.20B | · | $7.16B | $7.13B | |
| Treasury Stock | $4.52B | · | $4.48B | $4.48B | $4.48B | · | $4.47B | $4.42B | $4.39B | · | $4.31B | $4.24B | $4.20B | · | $4.16B | $4.14B | |
| Stockholders' Equity | $4.73B | $4.79B | $4.46B | $4.35B | $4.29B | $4.26B | $4.00B | $3.97B | $4.04B | · | $3.69B | $3.81B | $3.75B | · | $4.26B | $4.31B | |
| Liabilities + Equity | $8.18B | $8.40B | $7.85B | $7.62B | $7.62B | $7.68B | $7.42B | $7.23B | $7.26B | · | $6.69B | $6.60B | $6.54B | · | $7.28B | $7.16B |
现金流 13
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $1M | $921.0K | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Deferred Tax | $3M | $64M | $25M | $2M | $941.0K | $212M | $7M | $-4M | $12M | $18M | $-528.0K | $28M | $-2M | $-13M | $3M | $-10M | |
| Amort. of Intangibles | $6M | $7M | $10M | $7M | $8M | $8M | $8M | $10M | $11M | $11M | $12M | $13M | $14M | $14M | $15M | $15M | |
| Operating Cash Flow | $68M | $28M | $178M | $95M | $46M | $116M | $238M | $52M | $1M | $57M | $140M | $39M | $23M | $32M | $104M | $55M | |
| CapEx | $19M | $23M | $16M | $17M | $15M | $25M | $18M | $18M | $21M | $32M | $20M | $18M | $23M | $26M | $25M | $18M | |
| Investing Cash Flow | $10M | $-81M | $-67M | $-13M | $-19M | $-27M | $6M | $-21M | $-21M | $-34M | $-96M | $-21M | $-2M | $-12M | $-154M | $-37M | |
| Net Debt Issued | $-12M | · | · | · | $-7M | · | · | · | $-5M | · | · | · | $-4M | · | · | · | |
| Stock Repurchased | $34M | $0 | $0 | $0 | $3M | $16M | $49M | $29M | $20M | $61M | $63M | $46M | $23M | $17M | $20M | $25M | |
| Net Stock Activity | $-34M | · | · | · | $-3M | · | · | · | $-20M | · | · | · | $-23M | · | · | · | |
| Financing Cash Flow | $-152M | $125M | $-102M | $-67M | $-122M | $-65M | $-155M | $-23M | $2M | $-30M | $8M | $-20M | $-58M | $-10M | $81M | $-25M | |
| Net Change in Cash | $-77M | $74M | $8M | $22M | $-91M | $16M | $95M | $9M | $-23M | $1M | $48M | $-2M | $-36M | $20M | $25M | $-13M | |
| Free Cash Flow | $49M | · | · | · | $31M | · | · | · | $-20M | · | · | · | $257.0K | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-35M | · | · | · | $-10M | · | · | · |
盈利能力 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.7% | · | 5.2% | 6.0% | 4.1% | · | 6.8% | 2.2% | 3.1% | · | -5.1% | 5.2% | 2.7% | · | 5.9% | 4.2% | |
| Net Margin | 2.4% | · | 9.6% | 3.0% | 2.1% | · | 6.0% | -1.8% | 10.8% | · | -2.1% | 11.1% | 5.1% | · | 3.2% | -7.2% | |
| Pretax Margin | 3.3% | · | 14.3% | 5.0% | 2.9% | · | 9.4% | -1.2% | 14.6% | · | -1.1% | 15.0% | 7.0% | · | 4.6% | -9.4% | |
| EBITDA Margin | 4.7% | · | 5.2% | 6.0% | 4.1% | · | 6.8% | 2.2% | 3.1% | · | -5.1% | 5.2% | 2.7% | · | 5.9% | 4.2% | |
| ROA | 0.37% | · | 1.6% | 0.49% | 0.32% | · | 1.0% | -0.30% | 1.8% | · | -0.33% | 1.8% | 0.75% | · | 0.47% | -0.98% | |
| ROE | 0.64% | · | 2.9% | 0.88% | 0.57% | · | 1.9% | -0.54% | 3.2% | · | -0.58% | 3.0% | 1.3% | · | 0.80% | -1.6% | |
| ROIC | 0.79% | · | 0.89% | 0.94% | 0.70% | · | 1.1% | 0.69% | 0.54% | · | -2.3% | 0.96% | 0.46% | · | 0.87% | 0.61% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | · | 1.3 | 1.3 | 1.6 | · | 1.6 | 1.6 | 1.6 | · | 1.6 | 1.5 | 1.5 | · | 1.4 | 1.6 | |
| Quick Ratio | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.5 | 0.5 | · | 0.6 | 0.6 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | |
| LT Debt / Equity | 0.2 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.2 | · | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.8 | · | -4.8 | 4.9 | 1.9 | · | 5.1 | 2.5 |
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 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 2.7 | · | 2.6 | 2.8 | 2.5 | · | 2.4 | 2.7 | 2.4 | · | 2.2 | 2.5 | 2.1 | · | 1.9 | 2.0 |
估值 (TTM) 4
| 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 | $4.90B | · | $4.87B | $4.77B | $4.71B | · | $4.71B | $4.62B | $4.54B | · | $4.31B | $4.21B | $4.04B | · | $3.67B | $3.46B | |
| Net Income TTM | $213M | · | $256M | $112M | $200M | · | $229M | $134M | $277M | · | $158M | $214M | $24M | · | $101M | $183M | |
| P/E | 21.9 | · | 20.3 | 37.2 | 21.4 | · | 16.1 | 23.6 | 12.7 | · | 17.7 | 12.8 | 119.9 | · | 26.7 | 15.6 | |
| Earnings Yield | 4.6% | · | 4.9% | 2.7% | 4.7% | · | 6.2% | 4.2% | 7.9% | · | 5.7% | 7.8% | 0.83% | · | 3.8% | 6.4% |
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 | $4.91B | $4.79B | $4.41B | $3.92B | $3.19B |
| 营业利润率 % | 4.8% | 4.5% | 1.6% | 2.1% | 2.4% |
| 净收入 | $292M | $725M | $205M | $67M | $352M |
| 稀释后每股收益 (EPS) | $66.47 | $163.40 | $43.82 | $13.79 | $70.45 |
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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| 流动比率 | 1.8 | 1.7 | 1.5 | 1.5 | 1.6 |
| 速动比率 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $275M | $324M | $166M | $153M | $40M |
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。