RHP Ryman Hospitality Properties, Inc. (REIT)
$109.47
价格 · 五月 20, 2026
截至...的财报数据 五月 1, 2026
52周区间
$84–$112
89% of range
分析师评级
BUY
19 analysts
目标价
$120
+9% upside
P/E (TTM)
25.1
ROE
37.5%
净利润率
9.4%
RHP 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$109.47
市值
$5.96B
P/E (TTM)
25.1
每股收益 (TTM)
$3.77
营收 (TTM)
$2.58B
股息收益率
4.8%
ROE
37.5%
负债/权益
—
52周区间
$84 – $113
RHP 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
$2.58B
2016-12-31
→
2025-12-31
EPS
$3.77
2016-12-31
→
2025-12-31
自由现金流
—
利润率
9.4%
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
RHP
同行中位数
P/E (TTM)
25.1
25.4
P/S (TTM) (市销率 (TTM))
2.3
1.5
P/B (市净率)
7.9
0.9
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
RHP
同行中位数
Operating Margin (营业利润率)
18.9%
—
Net Profit Margin (净利润率)
9.4%
4.1%
ROA
4.3%
1.4%
ROE
37.5%
2.7%
ROIC
63.0%
—
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
RHP
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
RHP
同行中位数
Revenue YoY (营收同比增长)
10.2%
—
Revenue CAGR 3Y (营收3年复合年增长率)
12.6%
—
Revenue CAGR 5Y (营收5年复合年增长率)
37.5%
—
EPS YoY
-13.9%
—
Net Income YoY (净利润同比增长)
-10.4%
—
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
RHP
同行中位数
Payout Ratio (派息率)
117.3%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
4.8%
派息率
117.3%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年3月31日 | $1.2000 |
| 2025年12月31日 | $1.2000 |
| 2025年9月30日 | $1.1500 |
| 2025年6月30日 | $1.1500 |
| 2025年3月31日 | $1.1500 |
| 2024年12月31日 | $1.1500 |
| 2024年9月30日 | $1.1000 |
| 2024年6月28日 | $1.1000 |
| 2024年3月27日 | $1.1000 |
| 2023年12月28日 | $1.1000 |
| 2023年9月28日 | $1.0000 |
| 2023年6月29日 | $1.0000 |
| 2023年3月30日 | $0.7500 |
| 2022年12月29日 | $0.2500 |
| 2022年9月29日 | $0.1000 |
| 2020年3月30日 | $0.9500 |
| 2019年12月30日 | $0.9000 |
| 2019年9月27日 | $0.9000 |
| 2019年6月27日 | $0.9000 |
| 2019年3月28日 | $0.9000 |
RHP 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
19 位分析师
- 强烈买入 5 26.3%
- 买入 13 68.4%
- 持有 1 5.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
15 位分析师 · 2026-05-17
中位数
$120.00
← 低于所有目标
$109.47
最低
$110.00
最高
$133.00
中位数目标
$120.00
+9.6%
平均目标
$119.53
+9.2%
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
0.08%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $1.03 | $0.81 | 0.22% |
| 2025年12月31日 | $1.11 | $1.22 | -0.11% |
| 2025年9月30日 | $0.53 | $0.44 | 0.09% |
| 2025年6月30日 | $1.12 | $1.19 | -0.07% |
| 2025年3月31日 | $1.00 | $0.74 | 0.26% |
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 |
|---|---|---|---|---|---|---|
| RHP | $5.96B | 25.1 | 10.2% | 9.4% | 37.5% | — |
| HST | $12.19B | 16.1 | 7.6% | 12.5% | 11.6% | — |
| 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 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.58B | $2.34B | $2.16B | $1.81B | $939M | $524M | $1.60B | $1.28B | $1.18B | $1.15B | $1.09B | $1.04B | |
| Cost of Revenue | $1.44B | $1.32B | $1.23B | $1.04B | $621M | $473M | $957M | $771M | $734M | $722M | · | · | |
| SG&A Expense | $43M | $42M | $43M | $43M | $39M | $29M | $36M | $31M | $31M | $27M | $29M | $28M | |
| Operating Expenses | $2.09B | $1.85B | $1.70B | $1.48B | $998M | $828M | $1.34B | $1.06B | $999M | $934M | $930M | $888M | |
| Operating Income | $487M | $491M | $454M | $327M | $-59M | $-304M | $268M | $214M | $186M | $215M | $162M | $153M | |
| Interest Expense | · | · | $211M | $148M | $125M | $116M | $132M | $75M | $66M | $64M | $64M | $61M | |
| Interest Income | $20M | $28M | $21M | $6M | $6M | $7M | $12M | $10M | $12M | $12M | $12M | $12M | |
| Other Non-op | · | · | · | · | · | · | · | · | $928.0K | $4M | $-11M | $23M | |
| Pretax Income | $255M | $294M | $248M | $174M | $-190M | $-434M | $147M | $276M | $127M | $163M | $100M | $125M | |
| Income Tax | $7M | $14M | $-94M | $39M | $5M | $27M | $18M | $12M | $-49M | $3M | $-12M | $-1M | |
| Net Income | $243M | $272M | $311M | $135M | $-195M | $-461M | $128M | $265M | $176M | $159M | $112M | $126M | |
| EPS (Basic) | $3.94 | $4.54 | $5.39 | $2.34 | $-3.21 | $-7.59 | $2.82 | $5.16 | $3.44 | $3.12 | $2.18 | $2.38 | |
| EPS (Diluted) | $3.77 | $4.38 | $5.36 | $2.33 | $-3.21 | $-7.59 | $2.81 | $5.14 | $3.43 | $3.11 | $2.16 | $2.17 | |
| Shares (Basic) | 61,830,000 | 59,859,000 | 57,750,000 | 55,140,000 | 55,047,000 | 54,962,000 | 51,609,000 | 51,294,000 | 51,147,000 | 51,009,000 | 51,241,000 | 50,861,000 | |
| Shares (Diluted) | 65,957,000 | 63,632,000 | 58,061,000 | 55,377,000 | 55,047,000 | 54,962,000 | 51,975,000 | 51,507,000 | 51,371,000 | 51,312,000 | 51,612,000 | 55,880,000 | |
| EBITDA | $487M | $491M | $454M | $327M | $-59M | $-304M | $268M | $214M | $185M | $214M | $162M | $153M |
资产负债表 19
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $471M | $478M | $592M | $334M | $141M | $57M | $362M | $103M | $58M | $59M | $56M | $76M | |
| Inventory | $17M | $16M | $14M | $12M | $8M | $7M | $10M | $10M | $8M | $8M | $8M | $7M | |
| PP&E (Net) | $4.97B | $4.12B | $3.96B | $3.17B | $3.03B | $3.12B | $3.13B | $3.15B | $2.07B | $2.00B | $1.98B | $2.04B | |
| PP&E (Gross) | $7.69B | $6.65B | $6.27B | $5.30B | $4.98B | $4.94B | $4.83B | $4.69B | $3.49B | $3.32B | $3.24B | $3.20B | |
| Accum. Depreciation | $2.72B | $2.52B | $2.31B | $2.12B | $1.95B | $1.82B | $1.70B | $1.54B | $1.43B | $1.32B | $1.26B | $1.16B | |
| Intangibles | $64M | $116M | $124M | $106M | $127M | $167M | $207M | $247M | $4M | · | · | · | |
| Total Assets | $6.18B | $5.22B | $5.19B | $4.04B | $3.58B | $3.56B | $4.09B | $3.85B | $2.52B | $2.41B | $2.33B | $2.39B | |
| Capital Leases | · | · | · | · | · | · | · | · | · | $639.0K | $659.0K | $678.0K | |
| Deferred Tax | · | · | · | $13M | $5M | $665.0K | · | · | · | $1M | $1M | $14M | |
| Total Liabilities | $4.97B | $4.28B | $4.27B | $3.63B | $3.60B | $3.24B | $3.22B | · | · | · | · | · | |
| Long-term Debt | · | · | · | · | · | · | · | · | $1.62B | $1.52B | $1.46B | $1.34B | |
| Common Stock | $630.0K | $599.0K | $597.0K | $552.0K | $551.0K | $550.0K | $549.0K | $513.0K | $512.0K | $510.0K | $513.0K | $510.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | $897M | $893M | $888M | $882M | |
| Retained Earnings | · | · | $-894M | $-979M | $-1.09B | $-911M | $-496M | $-389M | $-479M | $-492M | $-473M | $-447M | |
| Treasury Stock | $27M | $24M | $21M | $18M | $18M | $18M | $17M | $15M | $13M | $12M | $10M | $8M | |
| AOCI | $-13M | $-15M | $-19M | $-11M | $-29M | $-58M | $-28M | $-28M | $-27M | $-22M | $-25M | $-26M | |
| Stockholders' Equity | $750M | $549M | $569M | $95M | $-22M | $205M | $645M | $470M | $378M | $368M | $380M | $401M | |
| Liabilities + Equity | $6.18B | $5.22B | $5.19B | $4.04B | $3.58B | $3.56B | $4.09B | $3.85B | $2.52B | $2.41B | $2.33B | $2.39B | |
| Shares Outstanding | 63,006,000 | 59,903,000 | 59,712,000 | 55,167,000 | 55,072,000 | 54,982,000 | 54,897,000 | 51,336,000 | 51,198,000 | 51,017,000 | 51,291,000 | 51,044,000 |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $278M | $236M | $211M | $209M | $220M | $215M | $214M | $121M | $112M | $110M | $114M | $112M | |
| Stock-based Comp | $14M | $14M | $15M | $15M | $12M | $9M | $8M | $8M | $7M | $6M | $6M | $6M | |
| Deferred Tax | $2M | $10M | $-96M | $8M | $4M | $27M | $14M | $10M | $-53M | $321.0K | $-14M | $-6M | |
| Amort. of Intangibles | $15M | $8M | $7M | $23M | $40M | $40M | $40M | $200.0K | $100.0K | · | · | · | |
| Operating Cash Flow | $591M | $577M | $557M | $420M | $111M | $-162M | $355M | $322M | $296M | $294M | $238M | $252M | |
| CapEx | · | · | · | · | · | · | · | · | · | · | $80M | $58M | |
| Investing Cash Flow | $-1.23B | $-410M | $-1.01B | $-189M | $-290M | $-173M | $-163M | $-423M | $-215M | $-180M | $-75M | $-59M | |
| Debt Issued | $625M | $1.00B | $400M | · | $600M | · | $702M | · | · | · | $400M | · | |
| Net Debt Issued | $625M | $1.00B | $400M | · | $600M | · | $702M | · | · | · | $400M | · | |
| Stock Issued | $276M | · | $395M | · | · | · | $283M | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $25M | · | · | |
| Net Stock Activity | $276M | · | $395M | · | · | · | $283M | · | · | $-25M | · | · | |
| Dividends Paid | $286M | $266M | $176M | $6M | $502.0K | $102M | $183M | $172M | $162M | $151M | $131M | $109M | |
| Financing Cash Flow | $567M | $-290M | $712M | $51M | $262M | $-6M | $80M | $172M | $-83M | $-112M | $-184M | $-178M | |
| Net Change in Cash | $-76M | $-124M | $256M | $281M | $83M | $-341M | $271M | $70M | $-2M | $3M | $-20M | $15M | |
| Taxes Paid | $2M | $3M | $6M | $27M | $500.0K | $2M | $4M | $2M | $4M | $2M | $5M | $-100.0K | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | $155M | $189M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $83M | $126M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 18.9% | 21.0% | 21.0% | 18.1% | -6.2% | -57.9% | 16.7% | 16.8% | 15.6% | 18.6% | 14.8% | 14.7% | |
| Net Margin | 9.4% | 12.0% | 15.8% | 7.5% | -20.7% | -87.9% | 8.0% | 20.8% | 14.9% | 13.9% | 10.2% | 12.2% | |
| Pretax Margin | 9.9% | 12.6% | 11.5% | 9.6% | -20.2% | -82.7% | 9.2% | 21.7% | 10.7% | 14.2% | 9.1% | 12.0% | |
| EBITDA Margin | 18.9% | 21.0% | 21.0% | 18.1% | -6.2% | -57.9% | 16.7% | 16.8% | 15.6% | 18.6% | 14.8% | 14.7% | |
| ROA | 4.3% | 5.4% | 7.4% | 3.5% | -5.5% | -12.1% | 3.2% | 8.3% | 7.1% | 6.7% | 4.7% | 5.2% | |
| ROE | 37.5% | 50.1% | 102.9% | 369.5% | -212.8% | -108.4% | 23.0% | 62.4% | 47.2% | 42.6% | 28.6% | 21.8% | |
| ROIC | 63.0% | 85.2% | 109.8% | 266.7% | 270.8% | -157.2% | 36.3% | 43.7% | 67.7% | 56.9% | 47.8% | 38.6% |
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 | · | · | 2.1 | 2.2 | -0.5 | -2.6 | 2.0 | 2.9 | 2.8 | 3.3 | 2.5 | 2.5 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.1 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | |
| Inventory Turnover | 87.2 | 87.9 | 94.1 | 101.7 | 80.0 | 54.1 | 95.0 | 86.3 | · | · | · | · |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 10.2% | 8.4% | 19.5% | 92.2% | 79.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 12.6% | 35.5% | 60.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 37.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -13.9% | -18.3% | 130.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 17.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -10.4% | -12.7% | 130.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 21.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 22.8% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.58B | $2.34B | $2.16B | $1.81B | $939M | $524M | $1.60B | $1.28B | $1.18B | $1.15B | $1.09B | $1.04B | |
| Net Income TTM | $243M | $272M | $311M | $135M | $-195M | $-461M | $128M | $265M | $176M | $159M | $112M | $126M | |
| Market Cap | $5.96B | $6.25B | $6.57B | $4.51B | $5.06B | $3.73B | $4.76B | $3.42B | $3.53B | $3.21B | $2.65B | $2.69B | |
| P/E | 25.1 | 23.8 | 20.5 | 35.1 | -28.6 | -8.9 | 30.8 | 13.0 | 20.1 | 20.3 | 23.9 | 24.3 | |
| P/S | 2.3 | 2.7 | 3.0 | 2.5 | 5.4 | 7.1 | 3.0 | 2.7 | 3.0 | 2.8 | 2.4 | 2.6 | |
| P/B | 7.9 | 11.4 | 11.5 | 47.4 | -227.8 | 18.1 | 7.4 | 7.3 | 9.3 | 8.7 | 7.0 | 6.7 | |
| P / Tangible Book | 8.7 | 14.4 | 14.8 | · | · | 97.2 | · | · | · | · | · | · | |
| P / Cash Flow | 10.1 | 10.8 | 11.8 | 10.7 | 45.5 | -23.1 | 13.4 | 10.6 | 11.9 | 10.9 | 11.3 | 10.9 | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | 17.1 | 14.3 | |
| Dividend Yield | 4.8% | 4.3% | 2.7% | 0.13% | 0.01% | 2.8% | 3.9% | 5.0% | 4.6% | 4.7% | 5.0% | 4.1% | |
| Earnings Yield | 4.0% | 4.2% | 4.9% | 2.9% | -3.5% | -11.2% | 3.2% | 7.7% | 5.0% | 4.9% | 4.2% | 4.1% | |
| Payout Ratio | 117.3% | 95.0% | 51.5% | 4.3% | -0.26% | -22.2% | 142.9% | 65.1% | 91.8% | 94.8% | 117.8% | 86.5% | |
| Annual Payout | $286M | $266M | $176M | $6M | $502.0K | $102M | $183M | $172M | $162M | $151M | $131M | $109M |
损益表 16
| 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 | $665M | $738M | $592M | $660M | $587M | $648M | $550M | $613M | $528M | $633M | $529M | $505M | $492M | $569M | $468M | $470M | |
| Cost of Revenue | $374M | $432M | $350M | $332M | $327M | $386M | $313M | $317M | $309M | $381M | $302M | $267M | $275M | $336M | $259M | $249M | |
| SG&A Expense | $11M | $11M | $10M | $11M | $11M | $11M | $10M | $9M | $12M | $12M | $10M | $10M | $11M | $12M | $9M | $12M | |
| Operating Expenses | $527M | $595M | $504M | $520M | $471M | $527M | $444M | $445M | $432M | $509M | $427M | $383M | $386M | $453M | $371M | $364M | |
| Operating Income | $138M | $143M | $89M | $139M | $116M | $121M | $106M | $168M | $96M | $124M | $102M | $122M | $106M | $116M | $97M | $106M | |
| Interest Expense | · | · | · | · | · | · | · | · | $60M | · | $59M | $49M | $43M | · | $40M | $34M | |
| Interest Income | $5M | $4M | $5M | $6M | $5M | $6M | $7M | $7M | $8M | $7M | $6M | $5M | $3M | $2M | $1M | $1M | |
| Other Non-op | $-362.0K | · | $2M | $-196.0K | $-108.0K | · | $3M | $-4.0K | $321.0K | · | $6M | $-287.0K | $-236.0K | · | $2M | $-283.0K | |
| Pretax Income | $76M | $73M | $30M | $84M | $67M | $72M | $61M | $117M | $43M | $69M | $43M | $74M | $63M | $72M | $58M | $69M | |
| Income Tax | $7M | $-1M | $-4M | $8M | $4M | $184.0K | $922.0K | $12M | $530.0K | $-101M | $2M | $4M | $2M | $11M | $10M | $18M | |
| Net Income | $70M | $74M | $35M | $72M | $63M | $69M | $59M | $101M | $43M | $139M | $41M | $70M | $61M | $61M | $47M | $51M | |
| EPS (Basic) | $1.12 | $1.17 | $0.55 | $1.17 | $1.05 | $1.15 | $0.99 | $1.68 | $0.72 | $2.41 | $0.69 | $1.18 | $1.11 | $1.06 | $0.82 | $0.91 | |
| EPS (Diluted) | $1.03 | $1.12 | $0.53 | $1.12 | $1.00 | $1.12 | $0.94 | $1.65 | $0.67 | $2.55 | $0.64 | $1.15 | $1.02 | $1.08 | $0.79 | $0.91 | |
| Shares (Basic) | 63,023,000 | -122,441,000 | 63,000,000 | 61,352,000 | 59,919,000 | -119,675,000 | 59,900,000 | 59,895,000 | 59,739,000 | -113,468,000 | 59,707,000 | 56,329,000 | 55,182,000 | -110,255,000 | 55,159,000 | 55,150,000 | |
| Shares (Diluted) | 67,663,000 | -130,923,000 | 67,335,000 | 65,732,000 | 63,813,000 | -126,896,000 | 63,901,000 | 63,223,000 | 63,404,000 | -125,374,000 | 63,620,000 | 60,489,000 | 59,326,000 | -114,886,000 | 59,315,000 | 55,862,000 | |
| EBITDA | $138M | · | $89M | $139M | $116M | · | $106M | $168M | $96M | · | $102M | $122M | $106M | · | $97M | $106M |
资产负债表 16
| 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 | $424M | $471M | $483M | $421M | $414M | $478M | $535M | $498M | $465M | $592M | $543M | $508M | $319M | $334M | $225M | $179M | |
| Inventory | · | $17M | · | · | · | $16M | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Net) | $5.02B | $4.97B | $4.93B | $4.93B | $4.17B | $4.12B | $4.09B | $4.05B | $3.99B | · | $3.93B | $3.93B | $3.16B | · | $3.18B | $3.20B | |
| PP&E (Gross) | $7.81B | $7.69B | $7.64B | $7.56B | $6.75B | $6.65B | $6.57B | $6.46B | $6.35B | · | $6.20B | $6.15B | $5.34B | · | $5.26B | $5.24B | |
| Accum. Depreciation | $2.79B | $2.72B | $2.71B | $2.64B | $2.58B | $2.52B | $2.47B | $2.42B | $2.36B | · | $2.27B | $2.22B | $2.17B | · | $2.08B | $2.04B | |
| Intangibles | · | $64M | · | · | · | · | $118M | $120M | $122M | · | $126M | $129M | $105M | · | $107M | $108M | |
| Total Assets | $6.19B | $6.18B | $6.20B | $6.11B | $5.24B | $5.22B | $5.20B | $5.14B | $5.09B | · | $5.06B | $4.99B | $4.03B | · | $3.95B | $3.86B | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $18M | $16M | $14M | · | $9M | $5M | |
| Total Liabilities | $4.99B | $4.97B | $4.99B | $4.87B | $4.28B | $4.28B | $4.28B | $4.21B | $4.20B | · | $4.25B | $4.16B | $3.61B | · | $3.59B | $3.56B | |
| Common Stock | $631.0K | $630.0K | $630.0K | $630.0K | $600.0K | $599.0K | $599.0K | $599.0K | $599.0K | · | $597.0K | $597.0K | $553.0K | · | $552.0K | $552.0K | |
| Retained Earnings | · | · | · | · | · | · | · | $-882M | $-918M | · | $-972M | $-953M | $-959M | · | $-1.02B | $-1.06B | |
| Treasury Stock | $28M | $27M | $26M | $25M | $24M | $24M | $23M | $22M | $21M | · | $18M | $18M | $18M | · | $18M | $18M | |
| AOCI | $-12M | $-13M | $-13M | $-15M | $-15M | $-15M | $-16M | $-18M | $-18M | · | $-20M | $-20M | $-17M | · | $-12M | $-20M | |
| Stockholders' Equity | $733M | $750M | $758M | $800M | $532M | $549M | $552M | $563M | $530M | · | $471M | $498M | $100M | · | $52M | $6M | |
| Liabilities + Equity | $6.19B | $6.18B | $6.20B | $6.11B | $5.24B | $5.22B | $5.20B | $5.14B | $5.09B | · | $5.06B | $4.99B | $4.03B | · | $3.95B | $3.86B | |
| Shares Outstanding | 63,109,000 | 63,006,000 | 63,000,000 | 62,999,000 | 60,001,000 | 59,903,000 | 59,901,000 | 59,900,000 | 59,890,000 | · | 59,708,000 | 59,692,000 | 55,254,000 | · | 55,163,000 | 55,155,000 |
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 | $76M | $74M | $73M | $67M | $64M | $61M | $59M | $59M | $57M | $57M | $58M | $48M | $48M | $48M | $48M | $57M | |
| Stock-based Comp | $4M | $3M | $4M | $3M | $4M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Deferred Tax | $6M | $-3M | $-4M | $7M | $3M | $-519.0K | $51.0K | $11M | $-488.0K | $-101M | $1M | $3M | $767.0K | $4M | $4M | $710.0K | |
| Operating Cash Flow | $169M | $165M | $205M | $122M | $98M | $167M | $218M | $184M | $7M | $187M | $154M | $184M | $32M | $174M | $118M | $132M | |
| Investing Cash Flow | $-114M | $-106M | $-65M | $-932M | $-131M | $-97M | $-129M | $-106M | $-79M | $-85M | $-43M | $-837M | $-49M | $-41M | $-26M | $-113M | |
| Debt Issued | $700M | $0 | $0 | · | · | $0 | $0 | $0 | $1.00B | $0 | $0 | · | · | · | · | · | |
| Net Debt Issued | $0 | · | · | · | · | · | · | · | $1.00B | · | · | · | · | · | · | · | |
| Stock Issued | · | $0 | $0 | · | · | · | · | · | · | $0 | $0 | · | · | · | · | · | |
| Dividends Paid | $78M | $73M | $73M | $69M | $70M | $66M | $66M | $66M | $67M | $60M | $60M | $42M | $14M | $6M | $12.0K | $8.0K | |
| Financing Cash Flow | $-104M | $-75M | $-74M | $799M | $-82M | $-64M | $-69M | $-75M | $-82M | $-58M | $-70M | $853M | $-14M | $-9M | $-3M | $68M | |
| Net Change in Cash | $-49M | $-16M | $66M | $-11M | $-115M | $5M | $21M | $3M | $-154M | $44M | $42M | $200M | $-31M | $124M | $89M | $87M |
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 | 20.7% | · | 15.0% | 21.1% | 19.8% | · | 19.2% | 27.4% | 18.2% | · | 19.3% | 24.2% | 21.5% | · | 20.7% | 22.5% | |
| Net Margin | 10.6% | · | 5.9% | 10.9% | 10.7% | · | 11.0% | 17.1% | 8.1% | · | 7.7% | 13.9% | 12.4% | · | 10.1% | 10.8% | |
| Pretax Margin | 11.5% | · | 5.1% | 12.7% | 11.4% | · | 11.2% | 19.1% | 8.2% | · | 8.1% | 14.6% | 12.7% | · | 12.3% | 14.6% | |
| EBITDA Margin | 20.7% | · | 15.0% | 21.1% | 19.8% | · | 19.2% | 27.4% | 18.2% | · | 19.3% | 24.2% | 21.5% | · | 20.7% | 22.5% | |
| ROA | 1.2% | · | 0.61% | 1.3% | 1.2% | · | 1.2% | 2.1% | 0.94% | · | 0.91% | 1.6% | 1.6% | · | 1.3% | 1.4% | |
| ROE | 11.2% | · | 5.3% | 10.5% | 11.9% | · | 11.8% | 19.8% | 13.6% | · | 15.6% | 27.8% | 194.7% | · | 768.7% | -320.1% | |
| ROIC | 17.1% | · | 13.1% | 15.8% | 20.5% | · | 18.9% | 26.8% | 18.0% | · | 20.6% | 23.4% | 103.4% | · | 154.9% | 1268.3% |
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 | · | · | · | · | · | · | · | · | 1.6 | · | 1.7 | 2.5 | 2.5 | · | 2.4 | 3.1 |
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 | $2.50B | · | $2.39B | $2.41B | $2.28B | · | $2.22B | $2.17B | $2.05B | · | $1.99B | $1.93B | $1.73B | · | $1.54B | $1.25B | |
| Net Income TTM | $240M | · | $229M | $295M | $266M | · | $243M | $254M | $215M | · | $219M | $230M | $135M | · | $65M | $-46M | |
| Market Cap | $5.82B | · | $5.64B | $6.22B | $5.49B | · | $6.42B | $5.98B | $6.92B | · | $4.97B | $5.55B | $4.96B | · | $4.06B | $4.19B | |
| P/E | 25.1 | · | 25.0 | 20.9 | 21.5 | · | 27.5 | 24.3 | 33.2 | · | 23.1 | 24.0 | 39.5 | · | 67.5 | -101.4 | |
| P/S | 2.3 | · | 2.4 | 2.6 | 2.4 | · | 2.9 | 2.8 | 3.4 | · | 2.5 | 2.9 | 2.9 | · | 2.6 | 3.4 | |
| P/B | 7.9 | · | 7.4 | 7.8 | 10.3 | · | 11.6 | 10.6 | 13.1 | · | 10.6 | 11.1 | 49.8 | · | 78.7 | 675.7 | |
| P / Tangible Book | 7.9 | · | 7.4 | 7.8 | 10.3 | · | 14.8 | 13.5 | 17.0 | · | 14.4 | 15.0 | · | · | · | · | |
| P / Cash Flow | 34.4 | · | · | · | 55.9 | · | · | · | 926.5 | · | · | · | 156.3 | · | · | · | |
| Earnings Yield | 4.0% | · | 4.0% | 4.8% | 4.7% | · | 3.6% | 4.1% | 3.0% | · | 4.3% | 4.2% | 2.5% | · | 1.5% | -0.99% | |
| Payout Ratio | 110.0% | · | · | · | 111.5% | · | · | · | 157.0% | · | · | · | 23.0% | · | · | · |
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 | $2.58B | $2.34B | $2.16B | $1.81B | $939M |
| 营业利润率 % | 18.9% | 21.0% | 21.0% | 18.1% | -6.2% |
| 净收入 | $243M | $272M | $311M | $135M | $-195M |
| 稀释后每股收益 (EPS) | $3.77 | $4.38 | $5.36 | $2.33 | $-3.21 |
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。