HST Host Hotels & Resorts, Inc. - Common Stock
$21.83
价格 · 五月 20, 2026
截至...的财报数据 五月 8, 2026
52周区间
$14–$22
93% of range
分析师评级
HOLD
25 analysts
目标价
$23
+4% upside
P/E (TTM)
16.1
ROE
11.6%
净利润率
12.5%
HST 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$21.83
市值
$12.19B
P/E (TTM)
16.1
每股收益 (TTM)
$1.10
营收 (TTM)
$6.11B
股息收益率
5.1%
ROE
11.6%
负债/权益
—
52周区间
$14 – $22
HST 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
$6.11B
2016-12-31
→
2025-12-31
EPS
$1.10
2016-12-31
→
2025-12-31
自由现金流
—
2016-12-31
→
2018-12-31
利润率
12.5%
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
HST
同行中位数
P/E (TTM)
16.1
26.8
P/S (TTM) (市销率 (TTM))
2.0
1.4
P/B (市净率)
1.9
0.8
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
HST
同行中位数
Operating Margin (营业利润率)
14.0%
—
Net Profit Margin (净利润率)
12.5%
3.8%
ROA
5.9%
1.0%
ROE
11.6%
1.7%
ROIC
12.4%
—
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
HST
同行中位数
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
HST
同行中位数
Revenue YoY (营收同比增长)
7.6%
—
Revenue CAGR 3Y (营收3年复合年增长率)
7.6%
—
Revenue CAGR 5Y (营收5年复合年增长率)
30.4%
—
EPS YoY
11.1%
—
Net Income YoY (净利润同比增长)
9.8%
—
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
HST
同行中位数
Payout Ratio (派息率)
81.4%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
5.1%
派息率
81.4%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年3月31日 | $0.2000 |
| 2025年12月31日 | $0.3500 |
| 2025年9月30日 | $0.2000 |
| 2025年6月30日 | $0.2000 |
| 2025年3月31日 | $0.2000 |
| 2024年12月31日 | $0.3000 |
| 2024年9月30日 | $0.2000 |
| 2024年6月28日 | $0.2000 |
| 2024年3月27日 | $0.2000 |
| 2023年12月28日 | $0.4500 |
| 2023年9月28日 | $0.1800 |
| 2023年6月29日 | $0.1500 |
| 2023年3月30日 | $0.1200 |
| 2022年12月29日 | $0.3200 |
| 2022年9月29日 | $0.1200 |
| 2022年6月29日 | $0.0600 |
| 2022年3月30日 | $0.0300 |
| 2020年3月30日 | $0.2000 |
| 2019年12月30日 | $0.2500 |
| 2019年9月27日 | $0.2000 |
HST 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
25 位分析师
- 强烈买入 8 32.0%
- 买入 7 28.0%
- 持有 10 40.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
20 位分析师 · 2026-05-14
中位数
$23.00
现在
$21.83
最低
$20.00
最高
$27.00
中位数目标
$23.00
+5.4%
平均目标
$22.77
+4.3%
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
0.15%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.72 | $0.45 | 0.27% |
| 2025年12月31日 | $0.31 | $0.19 | 0.12% |
| 2025年9月30日 | $0.23 | $0.04 | 0.19% |
| 2025年6月30日 | $0.32 | $0.22 | 0.10% |
| 2025年3月31日 | $0.35 | $0.28 | 0.07% |
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 |
|---|---|---|---|---|---|---|
| HST | $12.19B | 16.1 | 7.6% | 12.5% | 11.6% | — |
| RHP | $5.96B | 25.1 | 10.2% | 9.4% | 37.5% | — |
| APLE | $2.79B | 16.0 | -1.3% | 12.4% | 5.5% | — |
| PK | $2.09B | -7.3 | -2.2% | -11.1% | -8.3% | — |
| DRH | $1.83B | 20.4 | -0.83% | 9.0% | 6.7% | — |
| SHO | $1.70B | 223.5 | 6.0% | 2.6% | 1.2% | — |
| PEB | $1.28B | -12.6 | 1.5% | -4.5% | -2.5% | — |
| XHR | $1.30B | 22.1 | 3.8% | 5.9% | 5.3% | — |
| RLJ | $1.13B | 745.0 | -1.4% | 2.1% | 1.3% | — |
| SVC | $309M | -1.5 | -4.3% | -11.2% | -30.1% | — |
| INN | $530M | -22.1 | -0.32% | -1.6% | -1.3% | — |
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 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.11B | $5.68B | $5.31B | $4.91B | $2.89B | $1.62B | $5.47B | $5.52B | $5.39B | $5.43B | $5.35B | $5.32B | |
| SG&A Expense | $124M | $123M | $132M | $107M | $99M | $89M | $107M | $104M | $98M | $106M | $94M | $43M | |
| Operating Expenses | $5.26B | $4.81B | $4.48B | $4.13B | $3.14B | $2.57B | $4.67B | $4.99B | $4.71B | $4.75B | $4.72B | $4.63B | |
| Operating Income | $855M | $875M | $827M | $775M | $-250M | $-953M | $799M | $530M | $676M | $684M | $631M | $694M | |
| Interest Expense | · | · | $191M | $156M | $191M | $194M | $222M | $176M | $167M | $154M | $227M | $207M | |
| Pretax Income | $818M | $721M | $788M | $669M | $-102M | $-961M | $962M | $1.30B | $651M | $811M | $574M | $755M | |
| Income Tax | $42M | $14M | $36M | $26M | $-91M | $-220M | $30M | $150M | $80M | $40M | $9M | $14M | |
| Net Income | $765M | $697M | $740M | $633M | $-11M | $-732M | $920M | $1.09B | $564M | $762M | $558M | $732M | |
| EPS (Basic) | $1.11 | $0.99 | $1.04 | $0.89 | $-0.02 | $-1.04 | $1.26 | $1.47 | $0.76 | $1.03 | $0.74 | $0.97 | |
| EPS (Diluted) | $1.10 | $0.99 | $1.04 | $0.88 | $-0.02 | $-1.04 | $1.26 | $1.47 | $0.76 | $1.02 | $0.74 | $0.96 | |
| Shares (Basic) | 691,400,000 | 702,100,000 | 709,700,000 | 714,700,000 | 710,300,000 | 705 | 730 | 739 | 738 | 743,000,000 | 752,400,000 | 755,400,000 | |
| Shares (Diluted) | 694,100,000 | 704,000,000 | 712,800,000 | 717,500,000 | 710,300,000 | 705 | 731 | 740 | 739 | 743,700,000 | 752,900,000 | 786,800,000 | |
| EBITDA | $855M | $875M | $827M | $775M | $-250M | $-953M | $799M | $530M | $676M | $684M | $650M | $710M |
资产负债表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $768M | $554M | $1.14B | $667M | $807M | $2.33B | $1.57B | $1.54B | $913M | $372M | $221M | $666M | |
| PP&E (Net) | $10.64B | $10.91B | $9.62B | $9.75B | $9.99B | $9.42B | $9.67B | $9.76B | $9.69B | $10.14B | $10.58B | $10.49B | |
| PP&E (Gross) | $21.16B | $20.81B | $18.80B | $18.43B | $18.45B | $18.28B | $17.99B | $18.18B | $17.93B | $17.99B | $18.09B | $17.75B | |
| Accum. Depreciation | $10.53B | $9.90B | $9.18B | $8.68B | $8.46B | $8.86B | $8.32B | $8.42B | $8.23B | $7.85B | $7.50B | $7.18B | |
| Total Assets | $13.05B | $13.05B | $12.24B | $12.27B | $12.35B | $12.89B | $12.30B | $12.09B | $11.69B | $11.41B | $11.66B | $12.17B | |
| Capital Leases | $563M | $560M | $563M | $568M | $564M | $610M | $606M | · | · | · | · | · | |
| Total Liabilities | $6.32B | $6.27B | $5.42B | $5.39B | $5.78B | $6.46B | $4.84B | $4.40B | $4.52B | $4.21B | $4.41B | $4.58B | |
| Long-term Debt | $1.27B | $896M | $746M | $758M | $436M | $442M | $445M | $455M | $1.50B | $1.22B | $1.27B | $1.58B | |
| Common Stock | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $8M | $8M | |
| Retained Earnings | $-670M | $-777M | $-839M | $-939M | $-1.19B | $-1.18B | $-307M | $-610M | $-1.07B | $-1.01B | $-1.14B | $-1.10B | |
| AOCI | $-68M | $-83M | $-70M | $-75M | $-76M | $-74M | $-56M | $-59M | $-60M | $-83M | $-107M | $-50M | |
| Stockholders' Equity | $6.56B | $6.61B | $6.63B | $6.71B | $6.44B | $6.32B | $7.32B | $7.49B | $6.97B | $6.99B | $7.06B | $7.34B | |
| Liabilities + Equity | $13.05B | $13.05B | $12.24B | $12.27B | $12.35B | $12.89B | $12.30B | $12.09B | $11.69B | $11.41B | $11.66B | $12.17B | |
| Shares Outstanding | 687,800,000 | 699,100,000 | 703,600,000 | 713,400,000 | 714,100,000 | 705,400,000 | 713 | 740 | 739,100,000 | 737,800,000 | 750,300,000 | 755,800,000 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $795M | $762M | $697M | $664M | $762M | $665M | $676M | $944M | $751M | $724M | $708M | $693M | |
| Stock-based Comp | $26M | $24M | $30M | $26M | $18M | $17M | $15M | $14M | $11M | $12M | $11M | $22M | |
| Deferred Tax | $28M | $8M | $26M | $20M | $-93M | $-165M | $7M | $4M | $38M | $27M | $5M | $-1M | |
| Operating Cash Flow | $1.51B | $1.50B | $1.44B | $1.42B | $292M | $-307M | $1.25B | $1.30B | $1.23B | $1.30B | $1.16B | $1.14B | |
| CapEx | · | · | · | · | · | · | · | $274M | $205M | $293M | $383M | $316M | |
| Investing Cash Flow | $-507M | $-2.04B | $-183M | $-618M | $-1.16B | $-195M | $58M | $100M | $-267M | $-99M | · | · | |
| Stock Issued | · | · | $1M | $1M | $138M | $0 | $0 | · | · | $4M | $2M | $4M | |
| Stock Repurchased | $205M | $107M | $182M | $27M | $0 | $147M | $482M | · | · | $218M | $675M | · | |
| Net Stock Activity | $-205M | $-107M | $-181M | $-26M | $138M | $-147M | $-482M | · | · | $-214M | $-673M | $4M | |
| Dividends Paid | $623M | $737M | $547M | $150M | $0 | $320M | $623M | $629M | $628M | $596M | $646M | $469M | |
| Financing Cash Flow | $-868M | $-13M | $-771M | $-874M | $-657M | $1.23B | $-1.31B | $-748M | $-402M | $-1.04B | · | · | |
| Net Change in Cash | $139M | $-565M | $489M | $-79M | $-1.52B | $726M | $-6M | $647M | $565M | $167M | $-421M | $-173M | |
| Taxes Paid | $11M | $11M | $12M | · | · | · | $93M | $82M | $40M | $15M | $9M | $22M | |
| Free Cash Flow | · | · | · | · | · | · | · | $1.03B | $1.02B | $1.01B | $783M | $826M | |
| Levered FCF | · | · | · | · | · | · | · | $870M | $879M | $864M | $553M | $616M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 14.0% | 15.4% | 15.6% | 15.8% | -8.6% | -58.8% | 14.6% | 9.6% | 12.6% | 12.6% | 12.1% | 13.3% | |
| Net Margin | 12.5% | 12.3% | 13.9% | 12.9% | -0.38% | -45.2% | 16.8% | 19.7% | 10.5% | 14.0% | 10.4% | 13.7% | |
| Pretax Margin | 13.4% | 12.7% | 14.8% | 13.6% | -3.5% | -59.3% | 17.6% | 23.5% | 12.1% | 14.9% | 10.8% | 14.2% | |
| EBITDA Margin | 14.0% | 15.4% | 15.6% | 15.8% | -8.6% | -58.8% | 14.6% | 9.6% | 12.6% | 12.6% | 12.1% | 13.3% | |
| ROA | 5.9% | 5.5% | 6.0% | 5.1% | -0.09% | -5.8% | 7.5% | 9.1% | 4.9% | 6.6% | 4.7% | 5.9% | |
| ROE | 11.6% | 10.5% | 11.1% | 9.6% | -0.17% | -10.7% | 12.4% | 15.0% | 8.1% | 10.8% | 7.8% | 10.1% | |
| ROIC | 12.4% | 13.0% | 11.9% | 11.1% | -0.42% | -11.6% | 10.6% | 6.3% | 8.5% | 9.3% | 9.1% | 9.5% |
流动性与偿付能力 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | 4.3 | 5.0 | -1.3 | -4.9 | 3.6 | 3.0 | 4.0 | 4.4 | 2.8 | 3.3 |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.6% | 7.0% | 8.2% | 69.8% | 78.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.6% | 25.3% | 48.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 30.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 11.1% | -4.8% | 18.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 7.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 9.8% | -5.8% | 16.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 6.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 14.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.11B | $5.68B | $5.31B | $4.91B | $2.89B | $1.62B | $5.47B | $5.52B | $5.39B | $5.43B | $5.35B | $5.32B | |
| Net Income TTM | $765M | $697M | $740M | $633M | $-11M | $-732M | $920M | $1.09B | $564M | $762M | $558M | $732M | |
| Market Cap | $12.19B | $12.25B | $13.70B | $11.45B | $12.42B | $10.32B | $13.23B | $12.34B | $14.67B | $13.90B | $11.51B | $17.97B | |
| P/E | 16.1 | 17.7 | 18.7 | 18.2 | -869.5 | -14.1 | 14.7 | 11.3 | 26.1 | 18.5 | 20.7 | 24.8 | |
| P/S | 2.0 | 2.2 | 2.6 | 2.3 | 4.3 | 6.4 | 2.4 | 2.2 | 2.7 | 2.6 | 2.2 | 3.4 | |
| P/B | 1.9 | 1.9 | 2.1 | 1.7 | 1.9 | 1.6 | 1.8 | 1.6 | 2.1 | 2.0 | 1.6 | 2.4 | |
| P / Tangible Book | 1.9 | 1.9 | 2.1 | 1.7 | 1.9 | 1.6 | · | · | · | · | · | · | |
| P / Cash Flow | 8.1 | 8.2 | 9.5 | 8.1 | 42.5 | -33.6 | 10.6 | 9.5 | 11.9 | 10.7 | 9.8 | 15.6 | |
| P / FCF | · | · | · | · | · | · | · | 12.0 | 14.3 | 13.8 | 14.7 | 21.7 | |
| Dividend Yield | 5.1% | 6.0% | 4.0% | 1.3% | 0.00% | 3.1% | 4.7% | 5.1% | 4.3% | 4.3% | 5.6% | 2.6% | |
| Earnings Yield | 6.2% | 5.7% | 5.3% | 5.5% | -0.12% | -7.1% | 6.8% | 8.8% | 3.8% | 5.4% | 4.8% | 4.0% | |
| Payout Ratio | 81.4% | 105.7% | 73.9% | 23.7% | 0.00% | -43.7% | 67.7% | 57.9% | 111.3% | 78.2% | 115.8% | 64.1% | |
| Annual Payout | $623M | $737M | $547M | $150M | $0 | $320M | $623M | $629M | $628M | $596M | $646M | $469M |
损益表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.65B | $1.60B | $1.33B | $1.59B | $1.59B | $1.43B | $1.32B | $1.47B | $1.47B | $1.32B | $1.21B | $1.39B | $1.38B | $1.26B | $1.19B | $1.38B | |
| SG&A Expense | $28M | $41M | $27M | $25M | $31M | $42M | $25M | $29M | $27M | $42M | $29M | $30M | $31M | $30M | $29M | $25M | |
| Operating Expenses | $1.33B | $1.41B | $1.23B | $1.31B | $1.31B | $1.27B | $1.18B | $1.17B | $1.18B | $1.15B | $1.06B | $1.14B | $1.13B | $1.08B | $1.04B | $1.05B | |
| Operating Income | $319M | $192M | $101M | $277M | $285M | $157M | $135M | $292M | $291M | $173M | $157M | $249M | $248M | $178M | $148M | $327M | |
| Interest Expense | · | · | · | · | · | · | · | $50M | $47M | · | $48M | $45M | $49M | · | $40M | $37M | |
| Pretax Income | $518M | $144M | $172M | $252M | $250M | $103M | $90M | $258M | $270M | $143M | $128M | $228M | $289M | $146M | $122M | $299M | |
| Income Tax | $17M | $7M | $9M | $27M | $-1M | $-6M | $6M | $16M | $-2M | $9M | $15M | $14M | $-2M | $-3M | $6M | $39M | |
| Net Income | $494M | $135M | $161M | $221M | $248M | $108M | $82M | $239M | $268M | $132M | $111M | $210M | $287M | $147M | $114M | $256M | |
| EPS (Basic) | $0.72 | $0.21 | $0.23 | $0.32 | $0.35 | $0.15 | $0.12 | $0.34 | $0.38 | $0.18 | $0.16 | $0.30 | $0.40 | $0.21 | $0.16 | $0.36 | |
| EPS (Diluted) | $0.72 | $0.20 | $0.23 | $0.32 | $0.35 | $0.15 | $0.12 | $0.34 | $0.38 | $0.19 | $0.16 | $0.29 | $0.40 | $0.20 | $0.16 | $0.36 | |
| Shares (Basic) | 687,500,000 | -1,386,400,000 | 687,500,000 | 692,500,000 | 697,800,000 | -1,407,100,000 | 700,900,000 | 704,300,000 | 704,000,000 | -1,424,700,000 | 709,700,000 | 711,300,000 | 713,400,000 | -1,429,300,000 | 714,900,000 | 714,800,000 | |
| Shares (Diluted) | 689,300,000 | -1,387,600,000 | 689,500,000 | 693,900,000 | 698,300,000 | -1,409,800,000 | 702,400,000 | 705,900,000 | 705,500,000 | -1,427,200,000 | 711,900,000 | 713,200,000 | 714,900,000 | -1,433,200,000 | 717,600,000 | 717,000,000 | |
| EBITDA | $319M | · | $101M | $277M | $285M | · | $135M | $292M | $291M | · | $157M | $249M | $248M | · | $148M | $327M |
资产负债表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.70B | $768M | $539M | $490M | $428M | $554M | $564M | $805M | $1.35B | $1.14B | $916M | $802M | $563M | $667M | $883M | $699M | |
| PP&E (Net) | $9.70B | $10.64B | $10.67B | $10.79B | $10.86B | $10.91B | $10.96B | $10.02B | $9.56B | $9.62B | $9.68B | $9.72B | $9.72B | $9.75B | $9.48B | $9.54B | |
| PP&E (Gross) | $20.18B | $21.16B | $21.00B | $21.03B | $20.96B | $20.81B | $20.68B | $19.56B | $18.92B | · | $18.71B | $18.58B | $18.41B | · | $18.06B | $17.99B | |
| Accum. Depreciation | $10.48B | $10.53B | $10.33B | $10.24B | $10.10B | $9.90B | $9.72B | $9.54B | $9.35B | · | $9.03B | $8.86B | $8.69B | · | $8.57B | $8.45B | |
| Total Assets | $13.15B | $13.05B | $13.04B | $12.96B | $12.95B | $13.05B | $13.08B | $12.41B | $12.46B | · | $12.29B | $12.37B | $12.22B | · | $12.17B | $12.04B | |
| Capital Leases | · | $563M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $6.14B | $6.32B | $6.23B | $6.18B | $6.16B | $6.27B | $6.20B | $5.42B | $5.52B | · | $5.26B | $5.22B | $5.20B | · | $5.18B | $5.10B | |
| Long-term Debt | · | $1.27B | · | · | · | $896M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | $7M | $7M | $7M | · | $7M | $7M | |
| Retained Earnings | $-314M | $-670M | $-563M | $-585M | $-668M | $-777M | $-674M | $-615M | $-712M | · | $-652M | $-636M | $-739M | · | $-856M | $-885M | |
| AOCI | $-65M | $-68M | $-67M | $-74M | $-79M | $-83M | $-75M | $-78M | $-73M | · | $-73M | $-70M | $-73M | · | $-77M | $-74M | |
| Stockholders' Equity | $6.83B | $6.56B | $6.66B | $6.64B | $6.65B | $6.61B | $6.71B | $6.81B | $6.74B | · | $6.87B | $6.97B | $6.86B | · | $6.81B | $6.78B | |
| Liabilities + Equity | $13.15B | $13.05B | $13.04B | $12.96B | $12.95B | $13.05B | $13.08B | $12.41B | $12.46B | · | $12.29B | $12.37B | $12.22B | · | $12.17B | $12.04B | |
| Shares Outstanding | 684,900,000 | 687,800,000 | 687,700,000 | 687,500,000 | 693,700,000 | 699,100,000 | 699,000,000 | 702,300,000 | 705,000,000 | 703,600,000 | 705,400,000 | 711,400,000 | 711,200,000 | 713,400,000 | 714,900,000 | 714,900,000 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $190M | $208M | $196M | $195M | $196M | $197M | $197M | $188M | $180M | $186M | $174M | $168M | $169M | $166M | $164M | $162M | |
| Stock-based Comp | $6M | $10M | $5M | $5M | $6M | $7M | $6M | $5M | $6M | $11M | $6M | $6M | $7M | $7M | $9M | $5M | |
| Operating Cash Flow | $342M | $543M | $218M | $444M | $305M | $331M | $349M | $453M | $365M | $307M | $314M | $512M | $308M | $360M | $348M | $447M | |
| Investing Cash Flow | $914M | $-207M | $-102M | $-115M | $-83M | $-189M | $-1.08B | $-675M | $-100M | $80M | $12M | $-170M | $-105M | $-446M | $-112M | $32M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1M | · | |
| Stock Repurchased | $75M | $0 | $0 | $105M | $100M | $0 | $57M | $50M | $0 | $32M | $100M | $0 | $50M | $27M | $0 | $0 | |
| Net Stock Activity | $-75M | · | · | · | $-100M | · | · | · | $0 | · | · | · | $-50M | · | · | · | |
| Dividends Paid | $241M | $137M | $138M | $138M | $210M | $139M | $141M | $141M | $316M | $127M | $107M | $85M | $228M | $85M | $44M | $21M | |
| Financing Cash Flow | $-337M | $-145M | $-140M | $-256M | $-327M | $-142M | $482M | $-309M | $-44M | $-165M | $-210M | $-704M | $-308M | $-115M | $-44M | $-22M | |
| Net Change in Cash | $919M | $191M | $-25M | $77M | $-104M | $-8M | $-243M | $-533M | $219M | $224M | $114M | $255M | $-104M | $-200M | $189M | $455M | |
| Taxes Paid | $9M | $2M | $2M | $5M | $2M | $5M | $1M | $3M | $2M | $7M | $3M | $3M | $-1M | · | $0 | $1M |
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 | 19.4% | · | 7.6% | 17.5% | 17.9% | · | 10.2% | 19.9% | 19.8% | · | 12.9% | 17.9% | 18.0% | · | 12.4% | 23.7% | |
| Net Margin | 30.0% | · | 12.1% | 13.9% | 15.6% | · | 6.2% | 16.3% | 18.2% | · | 9.1% | 15.1% | 20.8% | · | 9.6% | 18.5% | |
| Pretax Margin | 31.5% | · | 12.9% | 15.9% | 15.7% | · | 6.8% | 17.6% | 18.4% | · | 10.5% | 16.4% | 20.9% | · | 10.3% | 21.6% | |
| EBITDA Margin | 19.4% | · | 7.6% | 17.5% | 17.9% | · | 10.2% | 19.9% | 19.8% | · | 12.9% | 17.9% | 18.0% | · | 12.4% | 23.7% | |
| ROA | 3.8% | · | 1.2% | 1.7% | 1.9% | · | 0.65% | 1.9% | 2.2% | · | 0.91% | 1.7% | 2.4% | · | 0.92% | 2.1% | |
| ROE | 7.3% | · | 2.4% | 3.3% | 3.7% | · | 1.2% | 3.5% | 3.9% | · | 1.6% | 3.0% | 4.3% | · | 1.8% | 3.9% | |
| ROIC | 4.5% | · | 1.4% | 3.7% | 4.3% | · | 1.9% | 4.0% | 4.3% | · | 2.0% | 3.4% | 3.6% | · | 2.1% | 4.2% |
流动性与偿付能力 1
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | 5.8 | 6.2 | · | 3.3 | 5.5 | 5.1 | · | 3.7 | 8.8 |
效率 1
| 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
估值 (TTM) 10
| 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 | $6.16B | · | $5.83B | $5.96B | $5.85B | · | $5.47B | $5.54B | $5.46B | · | $5.18B | $5.34B | $5.03B | · | $4.49B | $3.95B | |
| Net Income TTM | $1.12B | · | $712M | $790M | $837M | · | $700M | $828M | $876M | · | $722M | $867M | $773M | · | $367M | $193M | |
| Market Cap | $13.12B | · | $11.70B | $10.56B | $9.86B | · | $12.30B | $12.63B | $14.58B | · | $11.34B | $11.97B | $11.73B | · | $11.35B | $11.21B | |
| P/E | 11.8 | · | 16.7 | 13.6 | 11.9 | · | 17.6 | 15.4 | 16.8 | · | 15.9 | 13.9 | 15.3 | · | 31.1 | 60.3 | |
| P/S | 2.1 | · | 2.0 | 1.8 | 1.7 | · | 2.2 | 2.3 | 2.7 | · | 2.2 | 2.2 | 2.3 | · | 2.5 | 2.8 | |
| P/B | 1.9 | · | 1.8 | 1.6 | 1.5 | · | 1.8 | 1.9 | 2.2 | · | 1.6 | 1.7 | 1.7 | · | 1.7 | 1.7 | |
| P / Tangible Book | 1.9 | · | 1.8 | 1.6 | 1.5 | · | 1.8 | 1.9 | 2.2 | · | 1.6 | 1.7 | 1.7 | · | 1.7 | 1.7 | |
| P / Cash Flow | 38.4 | · | · | · | 32.3 | · | · | · | 39.9 | · | · | · | 38.1 | · | · | · | |
| Earnings Yield | 8.5% | · | 6.0% | 7.4% | 8.4% | · | 5.7% | 6.5% | 5.9% | · | 6.3% | 7.2% | 6.6% | · | 3.2% | 1.7% | |
| Payout Ratio | 48.8% | · | · | · | 84.7% | · | · | · | 117.9% | · | · | · | 79.4% | · | · | · |
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 | $6.11B | $5.68B | $5.31B | $4.91B | $2.89B |
| 营业利润率 % | 14.0% | 15.4% | 15.6% | 15.8% | -8.6% |
| 净收入 | $765M | $697M | $740M | $633M | $-11M |
| 稀释后每股收益 (EPS) | $1.10 | $0.99 | $1.04 | $0.88 | $-0.02 |
最新新闻 提及该公司的近期头条新闻
交易信号 近期买入/卖出信号，包含入场价和风险/回报比
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。