SRJN Spire Inc. 6.375% Junior Subordinated Notes due 2086
NYSE · Utilities · 在 SEC EDGAR 上查看 ↗ 收盘 十月 5, 2026 10-K/10-Q 八月 5, 2026
$21.22
· % 处于52周区间
· 高于低点
· 至高点
$21.0052周低点
$25.4352周高点
市值 (MRQ)
$1.25B
P/E (TTM)
4.6
EPS (TTM)
$4.57
收入 (TTM)
$2.57B
SRJN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$21.22
市值 (MRQ)
$1.25B
P/E (TTM)
4.6
EPS (TTM)
$4.57
收入 (TTM)
$2.57B
ROE (TTM)
8.5%
负债/权益 (MRQ)
1.4
52周区间
$21–$25
SRJN 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
区间
条形图
柱状图粒度会根据所选周期进行调整 — 将鼠标悬停在图表上可查看柱状图的开盘价/最高价/最低价/收盘价。
关于 Spire Inc. 6.375% Junior Subordinated Notes due 2086 公司概况（来自维基百科）
Spire Inc. is a regional public utility holding company based in St. Louis, Missouri. It provides natural gas service as a regulated utility; it also pursues other profit-making businesses. Its primary subsidiary, Laclede Gas Company, is the largest natural gas distribution utility in Missouri, serving about 631,000 residential, commercial and industrial customers in the city of St. Louis and ten counties in eastern Missouri. Its corporate headquarters is in the 700 Market building in downtown St. Louis.
On April 29, 2016, the company began trading on the New York Stock Exchange under the symbol SR. It had previously been known as the Laclede Group, trading under the symbol LG.
## History
Laclede Gas Company was one of the original 12 industrial companies that made up the Dow Jones Industrial Average but was removed in 1899. On December 7, 2009, executives from The Laclede Group visited the New York Stock Exchange (NYSE) to ring the closing bell and commemorate the company's 120th anniversary of trading on the exchange. The Company first listed its stock on November 14, 1889, making it the 8th-oldest listed stock on the NYSE.
On February 1, 2012, Laclede hired its first female CEO, Suzanne Sitherwood.
In 2013, The Laclede Group acquired Missouri Gas Energy from Southern Union Company, expanding their Missouri holdings to include Kansas City.
In 2014 Laclede acquired Alabama Gas Corporation (Alagasco), which serves the Greater Birmingham, East Lauderdale County, Gadsden, Jasper, Anniston-Oxford, Greater Tuscaloosa, Greater Montgomery, Opelika-Auburn, Tuskegee, Selma, and many Black Belt communities as Spire Alabama Inc.
On April 28, 2016, The Laclede Group shareholders approved renaming the company to Spire. Later in 2016, Spire acquired Energy South, Inc from Sempra U.S. Gas & Power, the parent company of Mobile Gas and Willmut Gas. Mobile Gas operates in Mobile, Alabama as Spire Gulf Coast Inc. while Willmut gas operates in Hattiesburg, Mississippi as Spire Mississippi Inc..
来源：维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
行业板块Utilities
行业Utilities
国家US
10年表现 收入、净利润、利润率和每股收益趋势
收入$2.48B2023-09-30 → 2025-09-30
EPS$4.372023-09-30 → 2025-09-30
自由现金流$-344M2023-09-30 → 2025-09-30
净利率11.1%2023-09-30 → 2025-09-30
估值与比率
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 | SRJN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| P/E (TTM) | 4.6 | · | · | · | |
| P/S (TTM) | 0.5 | · | · | · | |
| 市净率 (MRQ) | 0.4 | · | · | · | |
| 股价/自由现金流 (TTM) | -4.4 | · | · | · | |
| 市现率 (TTM) | 2.2 | · | · | · | |
| PEG Ratio (市盈率增长比) | ≈0.2 | · | · | · |
同行中位数按每项指标的标准化基础计算，可能与本股票显示的TTM/MRQ基础不完全匹配。
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 | SRJN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 营业利润率 (TTM) | 21.4% | · | · | · | |
| 息税折旧摊销前利润率 (TTM) | 33.3% | · | · | · | |
| 税前利润率 (TTM) | 13.6% | · | · | · | |
| 净利润率 (TTM) | 11.1% | · | · | · | |
| ROA (TTM) | 2.5% | · | · | · | |
| ROE (TTM) | 8.5% | · | · | · | |
| ROIC | 5.0% | · | · | · |
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 | SRJN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 负债/股东权益比率 (MRQ) | 1.4 | · | · | · | |
| 流动比率 (MRQ) | 0.6 | · | · | · | |
| Quick Ratio (速动比率) | 0.0 | · | · | · | |
| 长期负债/股东权益 (MRQ) | 1.3 | · | · | · | |
| Interest Coverage (利息保障倍数) | 2.6 | · | · | · |
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 | SRJN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Revenue YoY (营收同比增长) | -4.5% | · | · | · | |
| Revenue CAGR 3Y (营收3年复合年增长率) | 4.0% | · | · | · | |
| Revenue CAGR 5Y (营收5年复合年增长率) | 5.9% | · | · | · | |
| EPS YoY | 4.3% | · | · | · | |
| Net Income YoY (净利润同比增长) | 8.3% | · | · | · | |
| EPS CAGR 3Y (每股收益年复合增长率（3年）) | 3.4% | · | · | · | |
| EPS CAGR 5Y (每股收益年复合增长率（5年）) | 24.9% | · | · | · | |
| Net Income CAGR 3Y (净利润年复合增长率（3年）) | 7.2% | · | · | · | |
| Net Income CAGR 5Y (净利润年复合增长率（5年）) | 25.1% | · | · | · |
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 | SRJN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Asset Turnover (资产周转率) | 0.2 | · | · | · |
价值 · ≈ 5年均值 · 行业中值 · 相对于中值的评判
股息 收益率、派息率、股息历史、5年CAGR
派息率67.1%
年度化派息≈$1.59
| 除息日 | 金额 | 货币 | 收益率 |
|---|---|---|---|
| 八月 31, 2026 | $0.40 | USD | ≈4.6% |
| 五月 29, 2026 | $0.62 | USD | ≈2.6% |
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
15.9%
| 期间 | 报告 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|---|
| 2026年9月30日 | $-0.26 | $-0.27 | 4.5% | |
| 2026年6月30日 | $-0.26 | $-0.27 | 4.5% | |
| 2026年3月31日 | $3.76 | $3.70 | 1.7% | |
| 2025年12月31日 | $1.77 | $1.71 | 3.2% | |
| 2025年9月30日 | $-0.47 | $-0.44 | -7.6% | |
| 2025年6月30日 | $0.01 | $-0.10 | 110.1% | |
| 2025年3月31日 | $3.60 | $3.78 | -4.9% |
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
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.48B | $2.59B | $2.67B | $2.20B | $2.24B | $1.86B | $1.95B | · | · | · | $1.98B | $1.63B | |
| Cost of Revenue | $1.02B | $1.23B | $1.39B | · | · | · | · | · | · | · | · | · | |
| Operating Expenses | $1.95B | $2.10B | $2.25B | $1.79B | $1.79B | $1.65B | $1.65B | $1.67B | $1.40B | $1.25B | $1.70B | $1.46B | |
| Operating Income | $524M | $488M | $419M | $408M | $450M | $206M | $302M | $294M | $341M | $282M | $272M | $166M | |
| Interest Expense | $204M | $201M | $186M | $120M | $107M | $106M | $104M | $98M | $89M | $77M | $75M | $46M | |
| Other Non-op | $12M | $22M | $23M | $-9M | $-3M | $100.0K | $21M | $-8M | $-13M | $9M | $1M | $-3M | |
| Pretax Income | $331M | $310M | $256M | $280M | $340M | $101M | $219M | $188M | $239M | $214M | $199M | $117M | |
| Income Tax | $60M | $59M | $39M | $59M | $68M | $12M | $34M | $-26M | $78M | $70M | $62M | $32M | |
| Net Income | $272M | $251M | $218M | $221M | $272M | $89M | $185M | $214M | $162M | $144M | $137M | $85M | |
| EPS (Basic) | $4.39 | $4.20 | $3.86 | $3.96 | $4.97 | $1.44 | $3.53 | $4.35 | $3.44 | $3.26 | $3.16 | $2.36 | |
| EPS (Diluted) | $4.37 | $4.19 | $3.85 | $3.95 | $4.96 | $1.44 | $3.52 | $4.33 | $3.43 | $3.24 | $3.16 | $2.35 | |
| Shares (Basic) | 58 | 56 | 52 | 52,000,000 | 51,600,000 | 51,200,000 | 50,700,000 | 49,100,000 | 46,900,000 | 44,100,000 | 43,200,000 | 35,800,000 | |
| Shares (Diluted) | 58 | 56 | 52 | 52,100,000 | 51,700,000 | 51,300,000 | 50,800,000 | 49,300,000 | 47,000,000 | 44,300,000 | 43,300,000 | 35,900,000 | |
| EBITDA | $822M | $767M | $673M | $646M | $663M | $404M | $484M | $448M | $476M | $420M | $403M | $250M |
资产负债表
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $4M | $6M | $6M | $4M | $4M | $6M | $4M | $7M | $5M | $14M | $16M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | $29M | |
| Prepaid Expense | $48M | $48M | $48M | $41M | $29M | $29M | $29M | $31M | $28M | $25M | $25M | $22M | |
| Other Current Assets | $64M | $50M | $85M | $123M | $66M | $33M | $10M | $37M | $6M | · | · | · | |
| Current Assets | $808M | $771M | $1.08B | $1.59B | $1.32B | $591M | $614M | $660M | $726M | $570M | $530M | $628M | |
| PP&E (Net) | $1.01B | $955M | $628M | $491M | $471M | $432M | $478M | $174M | $52M | $14M | $14M | $9M | |
| PP&E (Gross) | $1.14B | $1.05B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $129M | $97M | $71M | $51M | $32M | $19M | $13M | $10M | $9M | $8M | $8M | $7M | |
| Goodwill | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.16B | $946M | $938M | |
| Other Non-current Assets | $381M | $352M | $306M | $258M | $265M | $226M | $163M | $129M | $77M | $129M | $75M | $65M | |
| Total Assets | $11.58B | $10.86B | $10.31B | $10.08B | $9.36B | $8.24B | $7.62B | $6.84B | $6.55B | $6.06B | $5.28B | $5.07B | |
| Accounts Payable | $248M | $237M | $253M | $617M | $410M | $243M | $302M | $290M | $257M | $211M | $146M | $177M | |
| Short-term Debt | $1.32B | $947M | $956M | $1.04B | $672M | $648M | $743M | $554M | $477M | $399M | $338M | $287M | |
| Current Liabilities | $2.55B | $1.70B | $1.76B | $2.35B | $1.61B | $1.45B | $1.47B | $1.32B | $1.10B | $1.16B | $854M | $786M | |
| Capital Leases | $59M | $63M | $70M | · | $54M | $58M | · | · | · | · | · | · | |
| Deferred Tax | $887M | $808M | $744M | $675M | $612M | $511M | $451M | $436M | $708M | $607M | $482M | $384M | |
| Other Non-current Liabilities | $138M | $141M | $140M | $163M | $152M | $138M | $69M | $67M | $64M | $66M | $77M | $75M | |
| Long-term Debt | $3.86B | $3.75B | $3.71B | $3.24B | $975M | $975M | $975M | $2.08B | · | $2.09B | $1.71B | $1.85B | |
| Total Debt | $5.17B | $4.69B | $4.67B | $4.28B | $3.67B | $3.13B | $2.87B | $2.45B | $2.47B | $2.23B | $2.19B | $2.14B | |
| Common Stock | $59M | $58M | $53M | $52M | $52M | $52M | $51M | $51M | $48M | $46M | $43M | $43M | |
| Paid-in Capital | $1.98B | $1.90B | $1.62B | $1.57B | $1.52B | $1.55B | $1.51B | $1.48B | $1.33B | $1.18B | $1.04B | $1.03B | |
| Retained Earnings | $1.09B | $1.02B | $958M | $906M | $843M | $721M | $776M | $716M | $614M | $551M | $494M | $438M | |
| AOCI | $19M | $12M | $48M | $47M | $4M | $-41M | $-31M | $6M | $3M | $-4M | $-2M | $-2M | |
| Stockholders' Equity | $3.39B | $3.23B | $2.92B | $2.82B | $2.66B | $2.52B | $2.54B | $2.26B | $1.99B | $1.77B | $1.57B | $1.51B | |
| Liabilities + Equity | $11.58B | $10.86B | $10.31B | $10.08B | $9.36B | $8.24B | $7.62B | $6.84B | $6.55B | $6.06B | $5.29B | $5.07B | |
| Shares Outstanding | 59,000,000 | 57,700,000 | 53,200,000 | 52,500,000 | 51,700,000 | 51,600,000 | 51,000,000 | 50,700,000 | 48,263,243 | 45,650,642 | 43,335,012 | 43,183,818 |
现金流
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $298M | $278M | $255M | $237M | $213M | $197M | $182M | $168M | $154M | $138M | $131M | $83M | |
| Other Non-cash | $8M | $383M | $-32M | $-403M | $-235M | $184M | $85M | $74M | $-27M | $47M | $55M | $-45M | |
| Operating Cash Flow | $578M | $912M | $440M | $55M | $250M | $470M | $451M | $457M | $288M | $328M | $322M | $123M | |
| CapEx | $922M | $861M | $662M | $552M | $625M | $638M | $823M | $499M | $438M | $293M | $290M | $171M | |
| Investing Cash Flow | $-916M | $-1.03B | $-696M | $-547M | $-622M | $-632M | $-838M | $-532M | $-434M | $-613M | $-299M | $-1.44B | |
| Debt Issued | $150M | $495M | $755M | $300M | $629M | $510M | $230M | $75M | $420M | $245M | $35M | $769M | |
| Net Debt Issued | $108M | $38M | $474M | $244M | $514M | $363M | $46M | $-30M | $26M | $165M | $200.0K | $-80M | |
| Stock Issued | $76M | $287M | $42M | $52M | $1M | $41M | $20M | $155M | $147M | $137M | $3M | $460M | |
| Net Stock Activity | $76M | $287M | $42M | $52M | $1M | $41M | $20M | $155M | $147M | $137M | $3M | $460M | |
| Dividends Paid | $182M | $167M | $151M | $142M | $133M | $128M | $119M | $109M | $96M | $85M | $79M | $62M | |
| Financing Cash Flow | $345M | $124M | $261M | $501M | $379M | $160M | $372M | $89M | $147M | $276M | $-26M | $1.28B | |
| Net Change in Cash | $6M | $9M | $5M | $9M | $7M | $-2M | $-16M | $14M | $2M | $-9M | $-2M | $-37M | |
| Taxes Paid | $3M | $900.0K | $2M | $2M | $2M | $3M | $-3M | $-2M | $-1M | $3M | $1M | $-3M | |
| Free Cash Flow | $-344M | $51M | $-222M | $-497M | $-375M | $-168M | $-372M | $-43M | $-150M | $35M | $33M | $-48M | |
| Levered FCF | $-512M | $-112M | $-380M | $-592M | $-460M | $-261M | $-460M | $-155M | $-210M | $-17M | $-19M | $-82M |
盈利能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 21.2% | 18.8% | 15.7% | 18.6% | 20.1% | · | · | · | · | · | 13.8% | 10.2% | |
| Net Margin | 11.0% | 9.7% | 8.2% | 10.0% | 12.2% | · | · | · | · | · | 6.9% | 5.2% | |
| Pretax Margin | 13.4% | 11.9% | 9.6% | 12.7% | 15.2% | · | · | · | · | · | 10.1% | 7.2% | |
| EBITDA Margin | 33.2% | 29.6% | 25.3% | 29.4% | 29.7% | · | · | · | · | · | 20.4% | 15.3% | |
| ROA | 2.4% | 2.3% | 2.1% | 2.2% | 3.0% | 1.1% | 2.5% | 3.2% | 2.5% | 2.5% | 2.6% | 2.1% | |
| ROE | 7.9% | 7.6% | 7.4% | 7.8% | 10.2% | 3.5% | 7.2% | 9.4% | 8.0% | 8.1% | 8.6% | 5.6% | |
| ROIC | 5.0% | 5.0% | 4.7% | 4.5% | 5.7% | 3.2% | 4.7% | 6.8% | 4.9% | 4.8% | 5.0% | 3.3% |
流动性与偿付能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | 0.5 | 0.6 | 0.7 | 0.8 | 0.4 | 0.4 | 0.5 | 0.7 | 0.5 | 0.6 | 0.8 | |
| Quick Ratio | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt / Equity | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.2 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | |
| LT Debt / Equity | 1.0 | 1.1 | 1.2 | 1.0 | 1.1 | 1.0 | 0.8 | 0.8 | 1.0 | 1.0 | 1.1 | 1.2 | |
| Interest Coverage | 2.6 | 2.4 | 2.3 | 3.4 | 4.2 | 2.0 | 2.9 | 2.8 | 3.6 | 3.7 | 3.7 | 3.6 |
效率
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | · | · | · | · | · | 0.4 | 0.4 |
每股
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Book Value / Share | $57.45 | $56.03 | $54.84 | $53.69 | $51.42 | $48.88 | $49.86 | $44.51 | $41.26 | $38.73 | $36.44 | · | |
| Revenue / Share | $42187393.53 | $46.06 | $50.69 | $42.20 | $43.24 | · | · | · | · | · | $45.64 | $45.33 | |
| Cash Flow / Share | $9846678.02 | $16.21 | $8.37 | $1.06 | $4.83 | $9.16 | $8.88 | $9.26 | $6.13 | $7.41 | $7.45 | $3.42 | |
| Cash / Share | $0.10 | $0.08 | $0.11 | $0.12 | $0.08 | $0.08 | $0.11 | $0.09 | $0.15 | $0.11 | $0.32 | · | |
| Dividend / Share | $3.14 | $3.02 | $2.88 | $2.74 | $2.60 | $2.49 | $2.37 | $2.25 | $2.10 | $1.96 | $1.84 | $1.76 | |
| EPS (TTM) | $4.37 | $4.19 | $3.85 | $3.95 | $4.96 | $1.44 | $3.52 | $4.33 | $3.43 | $3.24 | $3.16 | $2.35 |
增长率
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.5% | -2.8% | 21.3% | -1.7% | 20.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.0% | 5.1% | 12.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 4.3% | 8.8% | -2.5% | -20.4% | 244.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 3.4% | -5.5% | 38.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 24.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 8.3% | 15.4% | -1.5% | -18.7% | 206.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 7.2% | -2.6% | 34.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 25.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid CAGR 5Y | 7.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM)
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.48B | $2.59B | $2.67B | $2.20B | $2.24B | $1.86B | $1.95B | $2.05B | $1.73B | $1.53B | $1.98B | $1.63B | |
| Net Income TTM | $272M | $251M | $218M | $221M | $272M | $89M | $185M | $214M | $162M | $144M | $137M | $85M | |
| Payout Ratio | 67.1% | 66.6% | 69.3% | 64.3% | 49.0% | 144.5% | 64.5% | 50.7% | 59.5% | 59.1% | 57.7% | 73.2% | |
| Annual Payout | $182M | $167M | $151M | $142M | $133M | $128M | $119M | $109M | $96M | $85M | $79M | $62M |
损益表
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | $762M | $334M | $422M | $1.05B | $669M | $294M | $414M | $1.13B | $757M | $310M | $418M | $1.12B | $814M | $314M | $448M | |
| Cost of Revenue | · | $343M | · | · | · | $297M | · | · | · | · | · | · | · | · | · | · | |
| Operating Expenses | · | $589M | $335M | $353M | $745M | $520M | $274M | $383M | $830M | $617M | $314M | $406M | $863M | $664M | $284M | $410M | |
| Operating Income | · | $174M | $-500.0K | $69M | $306M | $149M | $20M | $31M | $299M | $139M | $-4M | $12M | $260M | $150M | $30M | $38M | |
| Interest Expense | · | $60M | $59M | $50M | $47M | $48M | $50M | $49M | $52M | $51M | $48M | $47M | $47M | $44M | $34M | $29M | |
| Other Non-op | · | $5M | $3M | $5M | $3M | $600.0K | $-5M | $2M | $7M | $18M | $4M | $6M | $7M | $6M | $-600.0K | $-12M | |
| Pretax Income | · | $118M | $-56M | $24M | $262M | $101M | $-34M | $-16M | $254M | $106M | $-48M | $-28M | $220M | $113M | $-5M | $-4M | |
| Income Tax | · | $23M | $-16M | $3M | $53M | $20M | $-9M | $-3M | $49M | $21M | $-17M | $-7M | $41M | $22M | $2M | $-2M | |
| Net Income | · | $95M | $-40M | $21M | $209M | $81M | $-26M | $-13M | $204M | $85M | $-31M | $-22M | $179M | $91M | $-7M | $-1M | |
| EPS (Basic) | · | $1.55 | $-0.76 | $0.29 | $3.52 | $1.34 | $-0.63 | $-0.28 | $3.59 | $1.52 | $-0.65 | $-0.48 | $3.33 | $1.66 | $-0.22 | $-0.10 | |
| EPS (Diluted) | · | $1.54 | $-0.77 | $0.29 | $3.51 | $1.34 | $-0.63 | $-0.28 | $3.58 | $1.52 | $-0.66 | $-0.48 | $3.33 | $1.66 | $-1009999.22 | $-0.10 | |
| Shares (Basic) | · | 59,000,000 | · | 58,900,000 | 58,300,000 | 57,700,000 | · | 57,700,000 | 55,800,000 | 53,500,000 | · | 52,500,000 | 52,500,000 | 52,400,000 | 52,400,000 | 52,200,000 | |
| Shares (Diluted) | · | 59,200,000 | · | 59,100,000 | 58,500,000 | 57,900,000 | · | 57,700,000 | 55,900,000 | 53,600,000 | · | 52,500,000 | 52,600,000 | 52,600,000 | 52,600,000 | 52,200,000 | |
| EBITDA | · | $255M | · | $69M | $306M | $221M | · | $31M | $299M | $206M | · | $12M | $260M | $212M | · | $38M |
资产负债表
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $4M | $6M | $13M | $15M | $12M | $4M | $7M | $26M | $5M | · | $5M | $7M | $5M | · | $16M | |
| Prepaid Expense | · | $34M | $48M | $61M | $39M | $42M | $48M | $59M | $34M | $43M | · | $55M | $32M | $32M | · | $55M | |
| Other Current Assets | · | $62M | $64M | $70M | $65M | $67M | $50M | $94M | $93M | $73M | · | $67M | $60M | $145M | · | $105M | |
| Current Assets | · | $1.04B | $808M | $780M | $908M | $988M | $771M | $826M | $1.01B | $1.22B | · | $861M | $1.11B | $1.63B | · | $1.26B | |
| PP&E (Net) | · | $1.00B | $1.01B | $1.01B | $1.01B | $982M | $955M | $918M | $886M | $687M | · | $583M | $520M | $509M | · | $477M | |
| PP&E (Gross) | · | · | $1.14B | · | · | · | $1.05B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $139M | $129M | $120M | $111M | $104M | $97M | $90M | $116M | $76M | · | $66M | $61M | $56M | · | $46M | |
| Goodwill | · | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | $1.17B | · | $1.17B | $1.17B | $1.17B | · | $1.17B | |
| Other Non-current Assets | · | $350M | $381M | $350M | $351M | $351M | $352M | $298M | $299M | $303M | · | $264M | $264M | $260M | · | $285M | |
| Total Assets | · | $11.88B | $11.58B | $11.40B | $11.35B | $11.28B | $10.86B | $10.71B | $10.71B | $10.63B | · | $10.04B | $10.05B | $10.33B | $10.08B | $9.78B | |
| Accounts Payable | · | $310M | $248M | $240M | $284M | $292M | $237M | $205M | $193M | $294M | · | $196M | $232M | $507M | · | $581M | |
| Short-term Debt | · | $412M | $1.32B | $1.01B | $1.01B | $1.16B | $947M | $771M | $786M | $1.05B | · | $558M | $561M | $1.23B | · | $709M | |
| Current Liabilities | · | $1.71B | $2.55B | $2.09B | $2.11B | $1.99B | $1.70B | $1.71B | $1.65B | $2.21B | · | $1.53B | $1.41B | $2.40B | · | $1.75B | |
| Capital Leases | · | · | $59M | · | · | · | $63M | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | $914M | $887M | $900M | $891M | $838M | $808M | $820M | $817M | $761M | · | $736M | $738M | $699M | · | $676M | |
| Other Non-current Liabilities | · | $142M | $138M | $140M | $137M | $142M | $141M | $145M | $145M | $141M | · | $147M | $146M | $157M | · | $165M | |
| Long-term Debt | · | · | $3.86B | · | · | · | $3.75B | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | $4.86B | · | $4.51B | $4.36B | $4.86B | · | $4.19B | $4.21B | $4.30B | · | $4.11B | $4.26B | $4.38B | · | $3.92B | |
| Common Stock | · | $59M | $59M | $59M | $59M | $58M | $58M | $58M | $58M | $55M | · | $53M | $53M | $52M | · | $52M | |
| Paid-in Capital | · | $1.98B | $1.98B | $1.98B | $1.98B | $1.93B | $1.90B | $1.90B | $1.90B | $1.73B | · | $1.58B | $1.58B | $1.57B | · | $1.57B | |
| Retained Earnings | · | $1.13B | $1.09B | $1.18B | $1.21B | $1.05B | $1.02B | $1.09B | $1.16B | $997M | · | $1.03B | $1.09B | $953M | · | $949M | |
| AOCI | · | $22M | $19M | $20M | $23M | $24M | $12M | $39M | $36M | $29M | · | $31M | $26M | $45M | · | $32M | |
| Stockholders' Equity | · | $3.43B | $3.39B | $3.48B | $3.51B | $3.31B | $3.23B | $3.33B | $3.39B | $3.05B | $2.92B | $2.93B | $2.99B | $2.86B | $2.82B | $2.85B | |
| Liabilities + Equity | · | $11.88B | $11.58B | $11.40B | $11.35B | $11.28B | $10.86B | $10.71B | $10.71B | $10.63B | · | $10.04B | $10.05B | $10.33B | · | $9.78B | |
| Shares Outstanding | · | 59,100,000 | 59,000,000 | 59,000,000 | 59,000,000 | 58,300,000 | 57,700,000 | 57,700,000 | 57,700,000 | 55,000,000 | · | 52,600,000 | 52,600,000 | 52,500,000 | · | 52,500,000 |
现金流
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $81M | $76M | $76M | $74M | $72M | $71M | $71M | $69M | $67M | $66M | $64M | $63M | $62M | $61M | $60M | |
| Other Non-cash | · | $-95M | · | · | · | $-72M | · | · | · | $-82M | · | · | · | $-324M | · | · | |
| Operating Cash Flow | · | $81M | $-5M | $129M | $373M | $81M | $83M | $270M | $489M | $70M | $36M | $224M | $351M | $-171M | $-150M | $50M | |
| CapEx | · | $203M | $223M | $220M | $219M | $261M | $230M | $222M | $183M | $226M | $179M | $176M | $153M | $155M | $150M | $127M | |
| Investing Cash Flow | · | $-201M | $-220M | $-219M | $-217M | $-260M | $-225M | $-218M | $-359M | $-225M | $-179M | $-176M | $-189M | $-152M | $-148M | $-125M | |
| Debt Issued | · | $1.10B | $0 | $150M | $0 | $0 | $320M | $0 | $175M | $0 | $0 | $0 | $550M | $205M | $0 | $0 | |
| Net Debt Issued | · | $1.09B | · | · | · | $-7M | · | · | · | $-7M | · | · | · | $174M | · | · | |
| Stock Issued | · | $300.0K | $200.0K | $400.0K | $43M | $33M | $-200.0K | $400.0K | $174M | $113M | $38M | $400.0K | $3M | $400.0K | $0 | $28M | |
| Net Stock Activity | · | $300.0K | · | · | · | $33M | · | · | · | $113M | · | · | · | $400.0K | · | · | |
| Dividends Paid | · | $47M | $46M | $46M | $45M | $45M | $43M | $44M | $42M | $39M | $38M | $38M | $38M | $36M | $36M | $36M | |
| Financing Cash Flow | · | $119M | $218M | $92M | $-151M | $186M | $144M | $-65M | $-110M | $155M | $144M | $-45M | $-160M | $321M | $288M | $90M | |
| Net Change in Cash | · | $-1M | $-7M | $2M | $4M | $7M | $1M | $-13M | $21M | $-500.0K | $800.0K | $4M | $2M | $-2M | $-10M | $15M | |
| Taxes Paid | · | $1M | $700.0K | $1M | $1M | $200.0K | $0 | $0 | $600.0K | $300.0K | $200.0K | $400.0K | $1M | $300.0K | $1M | $900.0K | |
| Free Cash Flow | · | $-122M | · | · | · | $-180M | · | · | · | $-156M | · | · | · | $-326M | · | · | |
| Levered FCF | · | $-170M | · | · | · | $-218M | · | · | · | $-197M | · | · | · | · | · | · |
盈利能力
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 22.8% | · | 16.4% | 29.1% | 22.2% | · | 7.4% | 26.5% | 18.4% | · | 2.9% | 23.2% | 18.4% | · | 8.5% | |
| Net Margin | · | 12.5% | · | 5.0% | 19.9% | 12.2% | · | -3.0% | 18.1% | 11.2% | · | -5.2% | 16.0% | 11.2% | · | -0.31% | |
| Pretax Margin | · | 15.5% | · | 5.7% | 24.9% | 15.2% | · | -3.8% | 22.5% | 14.0% | · | -6.8% | 19.6% | · | · | -0.78% | |
| EBITDA Margin | · | 33.4% | · | 16.4% | 29.1% | 33.0% | · | 7.4% | 26.5% | 27.3% | · | 2.9% | 23.2% | 26.1% | · | 8.5% | |
| ROA | · | 0.82% | · | 0.19% | 1.9% | 0.74% | · | -0.12% | 2.0% | 0.81% | · | -0.22% | 1.8% | 0.91% | · | -0.01% | |
| ROE | · | 2.8% | · | 0.61% | 6.1% | 2.6% | · | -0.40% | 6.4% | 2.9% | · | -0.75% | 6.2% | 3.3% | · | -0.05% | |
| ROIC | · | 1.7% | · | 0.76% | 3.1% | 1.5% | · | 0.33% | 3.2% | 1.5% | · | 0.13% | 2.9% | · | · | 0.22% |
流动性与偿付能力
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.6 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.8 | 0.7 | · | 0.7 | |
| Quick Ratio | · | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| Debt / Equity | · | 1.4 | · | 1.3 | 1.2 | 1.5 | · | 1.3 | 1.2 | 1.4 | · | 1.4 | 1.4 | 1.5 | · | 1.4 | |
| LT Debt / Equity | · | 1.3 | · | 1.0 | 1.0 | 1.1 | · | 1.0 | 1.0 | 1.1 | · | 1.2 | 1.2 | 1.1 | · | 1.1 | |
| Interest Coverage | · | 2.9 | · | 1.4 | 6.5 | 3.1 | · | 0.6 | 5.7 | 2.8 | · | 0.3 | 5.5 | · | · | 1.3 |
效率
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.0 |
每股
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Book Value / Share | · | $58.08 | · | $58.99 | $59.47 | $56.76 | · | $57.77 | $58.76 | $55.47 | · | $55.75 | $56.78 | $54.55 | · | $54.21 | |
| Revenue / Share | · | $12.88 | · | $7.14 | $17.97 | $11.56 | · | $7.18 | $20.19 | $14.12 | · | $7.97 | $21.36 | $15.48 | · | $8.57 | |
| Cash Flow / Share | · | $1.37 | · | · | · | $1.40 | · | · | · | $1.31 | · | · | · | $-3.25 | · | · | |
| Cash / Share | · | $0.07 | · | $0.22 | $0.26 | $0.20 | · | $0.13 | $0.44 | $0.09 | · | $0.10 | $0.13 | $0.09 | · | $0.30 | |
| Dividend / Share | · | $0.82 | $0.79 | $0.79 | $0.79 | $0.79 | $0.76 | $0.76 | $0.76 | $0.76 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 | $0.69 | |
| EPS (TTM) | $10.00 | $4.57 | · | $4.51 | $3.94 | $4.01 | · | $4.16 | $3.96 | $3.71 | · | $-1009994.71 | $-1009994.33 | $-1009994.39 | · | $1010002.90 |
估值 (TTM)
| 指标 | 趋势 | Q4 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.90B | $2.57B | · | $2.44B | $2.43B | $2.51B | · | $2.61B | $2.61B | $2.61B | · | $2.67B | $2.70B | $2.46B | · | $2.17B | |
| Net Income TTM | $609M | $285M | · | $286M | $252M | $247M | · | $246M | $237M | $212M | · | $242M | $262M | $256M | · | $218M | |
| P/E | 2.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 42.1% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Payout Ratio | · | 49.7% | · | · | · | 54.9% | · | · | · | 45.6% | · | · | · | 39.9% | · | · | |
| Annual Payout | · | $185M | · | $179M | $177M | $173M | · | $162M | $157M | $153M | · | $148M | $146M | $144M | · | $140M |
最近期在左侧 · 空值显示为 ·
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
| 指标 | 2025-09-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|
| 收入 | $2.48B | · | $2.59B | · | · |
| 营业利润率 % | 21.2% | · | 18.8% | · | · |
| 净收入 | $272M | · | $251M | · | · |
| 稀释后每股收益 (EPS) | $4.37 | · | $4.19 | · | · |
| 指标 | 2025-09-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 1.5 | · | 1.5 | · | · |
| 流动比率 | 0.3 | · | 0.5 | · | · |
| 速动比率 | 0.0 | · | 0.0 | · | · |
| 指标 | 2025-09-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|
| 自由现金流 | $-344M | · | $51M | · | · |
机构持有人 (13F) 2 家申报者 · $7K 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
持有人
2
持有价值
$7K
新仓位
0
已退出持仓
0
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 0 | 0 | 1 | 0 | · |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。 与上一季度变动未显示：在此两个季度之间，申报方覆盖范围差异过大，无法进行可靠的比较。
| 机构 | 价值 | 股份 | % 已追踪的13F | 类型 |
|---|---|---|---|---|
| First Command Advisory Services, Inc. | $4681 | 197 | 66.56% | 股份 |
| PNC Financial Services Group, Inc. | $2352 | 99 | 33.44% | 股份 |
公司内部人士 2 位内幕人士 · 1 位高管 · 1 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Adam W. Woodard | Treasurer | 2026年6月15日 I | 7039 | 0 | 0 | $0 |
| Paul D Koonce | 董事 | 2026年6月11日 P | 8000 | 1 | 0 | $39230 |
来自SEC表格3/4/5申报的内部人士；净额=仅公开市场买卖
ETF持仓 由 1 只交易所交易基金持有
权重仅反映直接股权持仓（N-PORT）；杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| PFFA · ETFis Series Trust I | 0.91% | 959864 NS | 2026年7月31日 | N-PORT |
SRJN 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
评级 · 18 位分析师
买入
6 33.3%
强烈买入
7 38.9%
买入
5 27.8%
持有
0 0.0%
卖出
0 0.0%
强烈卖出
同行比较（GICS 子行业） 关键指标与行业同行对比
财年依据，价格截至各公司上一个财年末收盘价。
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| SRJN | · | · | -4.5% | 11.0% | 7.9% | · |
| ATO | $27.59B | 22.9 | 12.9% | 25.5% | 9.0% | · |
| UGI | $7.13B | 10.8 | 1.1% | 9.3% | 14.5% | · |
| NFG | $8.35B | 16.3 | 17.1% | 22.8% | 17.4% | · |
| SWX | $5.78B | 13.2 | 9.6% | · | 11.2% | · |
| NJR | $4.84B | 14.5 | 9.9% | 24.8% | 13.8% | · |
| SR | · | · | · | · | · | · |
| OGS | $4.84B | 17.7 | · | · | 8.0% | · |
| MDU | · | 21.0 | 6.7% | 10.2% | 6.9% | · |
| CPK | · | 20.9 | 18.1% | 15.1% | 9.1% | · |
| NWN | $1.94B | 16.9 | 11.8% | 8.8% | 7.9% | · |
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 + 号。
您的选择已保存，并会跟随您浏览所有股票。
来源：SEC 10-Q 于 八月 5, 2026 申报