UDR UDR, Inc. Common Stock
$39.68
价格 · 六月 26, 2026
截至...的财报数据 四月 30, 2026
52周区间
$33–$42
78% of range
分析师评级
HOLD
28 analysts
目标价
$41
+2% upside
P/E (TTM)
32.5
ROE
11.2%
净利润率
22.1%
UDR 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$39.68
市值
$12.04B
P/E (TTM)
32.5
每股收益 (TTM)
$1.13
营收 (TTM)
$1.71B
股息收益率
4.7%
ROE
11.2%
负债/权益
—
52周区间
$33 – $42
UDR 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
$1.71B
2016-12-31
→
2025-12-31
EPS
$1.13
2016-12-31
→
2025-12-31
自由现金流
—
2016-12-31
→
2018-12-31
利润率
22.1%
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
UDR
同行中位数
P/E (TTM)
32.5
30.3
P/S (TTM) (市销率 (TTM))
7.0
6.7
P/B (市净率)
3.7
2.4
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
UDR
同行中位数
Operating Margin (营业利润率)
32.3%
—
Net Profit Margin (净利润率)
22.1%
23.2%
ROA
3.5%
3.7%
ROE
11.2%
8.1%
ROIC
16.8%
—
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
UDR
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
UDR
同行中位数
Revenue YoY (营收同比增长)
2.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
4.1%
—
Revenue CAGR 5Y (营收5年复合年增长率)
6.7%
—
EPS YoY
334.6%
—
Net Income YoY (净利润同比增长)
321.6%
—
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
UDR
同行中位数
Payout Ratio (派息率)
150.3%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
4.7%
派息率
150.3%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年4月15日 | $0.4350 |
| 2026年1月12日 | $0.4300 |
| 2025年10月9日 | $0.4300 |
| 2025年7月10日 | $0.4300 |
| 2025年4月10日 | $0.4300 |
| 2025年1月10日 | $0.4250 |
| 2024年10月10日 | $0.4250 |
| 2024年7月10日 | $0.4250 |
| 2024年4月9日 | $0.4250 |
| 2024年1月9日 | $0.4200 |
| 2023年10月6日 | $0.4200 |
| 2023年7月7日 | $0.4200 |
| 2023年4月6日 | $0.4200 |
| 2023年1月6日 | $0.3800 |
| 2022年10月7日 | $0.3800 |
| 2022年7月8日 | $0.3800 |
| 2022年4月8日 | $0.3800 |
| 2022年1月7日 | $0.3630 |
| 2021年10月7日 | $0.3630 |
| 2021年7月9日 | $0.3630 |
UDR 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
持有
28 位分析师
- 强烈买入 2 7.1%
- 买入 9 32.1%
- 持有 14 50.0%
- 卖出 3 10.7%
- 强烈卖出 0 0.0%
12个月价格目标
21 位分析师 · 2026-06-23
中位数
$41.00
现在
$39.68
最低
$36.00
最高
$44.00
中位数目标
$41.00
+3.3%
平均目标
$40.55
+2.2%
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
0.09%
下次报告
七月 28, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.57 | $0.11 | 0.46% |
| 2025年12月31日 | $0.08 | $0.15 | -0.07% |
| 2025年9月30日 | $0.12 | $0.13 | -0.01% |
| 2025年6月30日 | $0.11 | $0.13 | -0.02% |
| 2025年3月31日 | $0.23 | $0.12 | 0.11% |
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 |
|---|---|---|---|---|---|---|
| UDR | $12.04B | 32.5 | 2.4% | 22.1% | 11.2% | — |
| AVB | $25.40B | 24.5 | 4.4% | — | — | — |
| EQR | $23.82B | 21.4 | — | — | 10.1% | — |
| ESS | $16.86B | 25.2 | 6.4% | 37.2% | 12.7% | 69.9% |
| MAA | $16.24B | 36.7 | 0.83% | 20.2% | 7.7% | — |
| CPT | $11.48B | 31.1 | 81.7% | 2964.9% | 8.5% | — |
| IRT | $4.15B | 72.8 | 2.8% | 8.6% | 1.6% | — |
| CSR | $1.12B | 65.4 | 4.9% | 6.2% | 2.3% | — |
| NXRT | $763M | -23.9 | -3.2% | -12.8% | -9.1% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.71B | $1.67B | $1.63B | $1.52B | $1.29B | $1.24B | $1.15B | $1.05B | $996M | $960M | $872M | $818M | |
| SG&A Expense | $85M | $84M | $70M | $64M | $58M | $50M | $52M | $47M | $49M | $50M | $60M | $48M | |
| Operating Expenses | $1.40B | $1.40B | $1.34B | $1.29B | $1.16B | $1.11B | $936M | $828M | $811M | $785M | $735M | $691M | |
| Operating Income | $554M | $285M | $635M | $251M | $268M | $249M | $221M | $355M | $228M | $401M | $160M | $127M | |
| Interest Expense | · | · | $181M | $156M | $186M | $203M | $171M | $134M | $129M | $123M | $122M | $130M | |
| Other Non-op | $19M | $-12M | $18M | $-7M | $15M | $6M | $15M | $7M | $2M | $2M | $2M | $12M | |
| Pretax Income | $405M | $97M | $477M | $93M | $162M | $72M | $203M | $222M | $132M | $332M | $102M | $1M | |
| Income Tax | $835.0K | $879.0K | $2M | $349.0K | $1M | $3M | $4M | $688.0K | $-240.0K | $12M | $-4M | $-15M | |
| Net Income | $378M | $90M | $444M | $87M | $150M | $64M | $185M | $203M | $122M | $293M | $340M | $154M | |
| EPS (Basic) | $1.13 | $0.26 | $1.34 | $0.26 | $0.49 | $0.20 | $0.63 | $0.74 | $0.44 | $1.09 | $1.30 | $0.60 | |
| EPS (Diluted) | $1.13 | $0.26 | $1.34 | $0.26 | $0.48 | $0.20 | $0.63 | $0.74 | $0.44 | $1.08 | $1.29 | $0.59 | |
| Shares (Basic) | 330,322,000 | 329,290,000 | 328,765,000 | 321,671,000 | 300,326,000 | 294,545,000 | 285,247,000 | 268,179,000 | 267,024,000 | 265,386,000 | 258,669,000 | 251,528,000 | |
| Shares (Diluted) | 331,053,000 | 330,116,000 | 329,104,000 | 322,700,000 | 301,703,000 | 294,927,000 | 286,015,000 | 269,483,000 | 268,830,000 | 267,311,000 | 263,752,000 | 253,445,000 | |
| EBITDA | $1.23B | $980M | $1.33B | $930M | $888M | · | $729M | $790M | $621M | $600M | $541M | $127M |
资产负债表 11
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $1M | $3M | $1M | $967.0K | $1M | $8M | $185M | $2M | $2M | $7M | $15M | |
| Intangibles | $22M | $31M | $46M | $40M | $63M | $37M | $81M | · | · | · | · | · | |
| Total Assets | $10.61B | $10.90B | $11.37B | $11.04B | $10.78B | $9.64B | $9.64B | $7.71B | $7.73B | $7.68B | $7.66B | $6.83B | |
| Total Liabilities | $6.46B | $6.44B | $6.42B | $6.10B | $6.00B | $5.52B | $5.23B | $3.82B | $3.95B | $3.67B | $3.82B | $3.81B | |
| Long-term Debt | $5.82B | $5.83B | $5.80B | $5.49B | $5.41B | $4.98B | $4.71B | $3.55B | $3.67B | $3.40B | $3.57B | $3.57B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Paid-in Capital | $7.48B | $7.57B | $7.49B | $7.49B | $6.88B | $5.88B | $5.78B | $4.92B | $4.65B | $4.64B | $4.45B | $4.22B | |
| AOCI | $2M | $4M | $5M | $8M | $-4M | $-9M | $-10M | $-67.0K | $-3M | $-6M | $-13M | $-9M | |
| Stockholders' Equity | $3.29B | $3.44B | $3.99B | $4.10B | $3.44B | $3.23B | $3.36B | $2.91B | $2.83B | $3.09B | $2.90B | $2.74B | |
| Liabilities + Equity | $10.61B | $10.90B | $11.37B | $11.04B | $10.78B | $9.64B | $9.64B | $7.71B | $7.73B | $7.68B | $7.66B | $6.83B | |
| Shares Outstanding | 328,273,044 | 330,858,719 | 329,014,512 | 328,993,088 | 318,149,635 | 296,611,579 | 294,588,305 | 275,545,900 | 267,822,069 | 267,259,469 | 261,844,521 | 255,114,603 |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $680M | $695M | $692M | $680M | $620M | $619M | $508M | $436M | $436M | $426M | $381M | $364M | |
| Stock-based Comp | $26M | $33M | $33M | $28M | $22M | $20M | $24M | $14M | $13M | $13M | $18M | $14M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $-5M | $25M | |
| Other Non-cash | $-181M | $59M | $-336M | $26M | $-128M | · | $-87M | $-92M | $-52M | $-195M | $-303M | · | |
| Operating Cash Flow | $903M | $877M | $833M | $820M | $664M | $604M | $631M | $561M | $519M | $537M | $459M | $397M | |
| CapEx | · | · | · | · | · | · | · | $5M | $1M | $4M | $4M | $5M | |
| Investing Cash Flow | $-151M | $-276M | $-289M | $-930M | $-1.27B | $-461M | $-1.69B | $-114M | $-407M | $-113M | $-265M | $-299M | |
| Stock Issued | · | · | $-551.0K | $630M | $899M | $102M | $725M | $300M | · | $173M | $210M | $100M | |
| Stock Repurchased | $118M | · | $25M | $49M | · | $20M | · | $20M | · | · | · | · | |
| Net Stock Activity | $-118M | · | $-26M | $581M | $899M | · | $725M | $280M | · | $173M | $111M | $102M | |
| Dividends Paid | $568M | $558M | $540M | $484M | $434M | $419M | $383M | $342M | $328M | $309M | $283M | $256M | |
| Financing Cash Flow | $-750M | $-600M | $-539M | $111M | $613M | $-153M | $880M | $-260M | $-112M | $-429M | $-202M | $-114M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-74.0K | $-5M | $-8M | $-15M | |
| Taxes Paid | $1M | $1M | $2M | $1M | $5M | $1M | $2M | $625.0K | $2M | $693.0K | $-1M | $1M | |
| Free Cash Flow | · | · | · | · | · | · | · | $556M | $518M | $532M | $428M | $387M | |
| Levered FCF | · | · | · | · | · | · | · | $422M | · | · | $301M | $3.17B |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 32.3% | 17.0% | 39.0% | 16.5% | 20.8% | · | 19.2% | 33.9% | 18.7% | 18.2% | 17.8% | 15.5% | |
| Net Margin | 22.1% | 5.4% | 27.3% | 5.7% | 11.6% | · | 16.1% | 19.4% | 12.3% | 30.5% | 38.0% | 18.9% | |
| Pretax Margin | 23.6% | 5.8% | 29.3% | 6.1% | 12.6% | · | 17.6% | 21.2% | 9.0% | 11.0% | 11.4% | 0.14% | |
| EBITDA Margin | 72.0% | 58.6% | 81.5% | 61.3% | 68.8% | · | 63.3% | 75.5% | 63.1% | 62.5% | 60.5% | 15.5% | |
| ROA | 3.5% | 0.80% | 4.0% | 0.80% | 1.5% | · | 2.1% | 2.6% | 1.6% | 3.8% | 4.7% | 2.3% | |
| ROE | 11.2% | 2.4% | 11.0% | 2.3% | 4.5% | · | 5.9% | 7.1% | 4.1% | 9.8% | 12.1% | 5.6% | |
| ROIC | 16.8% | 8.2% | 15.8% | 6.1% | 7.7% | · | 6.5% | 12.2% | 6.6% | · | 5.7% | -99.0% |
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 | · | · | 3.5 | 1.6 | 1.4 | · | 1.3 | 2.6 | · | 1.4 | 1.3 | 1.0 |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.4% | 2.7% | 7.3% | 17.6% | 4.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.1% | 9.0% | 9.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 334.6% | -80.6% | 415.4% | -45.8% | 140.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 63.2% | -18.5% | 88.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 41.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 321.6% | -79.8% | 411.2% | -42.1% | 133.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 63.2% | -15.8% | 90.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 42.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.71B | $1.67B | $1.63B | $1.52B | $1.29B | $1.24B | $1.15B | $1.05B | $996M | $960M | $872M | $818M | |
| Net Income TTM | $378M | $90M | $444M | $87M | $150M | $64M | $185M | $203M | $122M | $293M | $340M | $154M | |
| Market Cap | $12.04B | $14.36B | $12.60B | $12.74B | $19.09B | · | $13.76B | $10.92B | $10.32B | $9.75B | $9.84B | $7.86B | |
| P/E | 32.5 | 167.0 | 28.6 | 149.0 | 125.0 | 192.2 | 74.1 | 53.5 | 87.5 | 33.8 | 29.1 | 52.2 | |
| P/S | 7.0 | 8.6 | 7.7 | 8.4 | 14.8 | · | 11.9 | 10.4 | 10.4 | 10.2 | 11.3 | 9.6 | |
| P/B | 3.7 | 4.2 | 3.2 | 3.1 | 5.5 | · | 4.1 | 3.8 | 3.7 | 3.2 | 3.4 | 2.9 | |
| P / Tangible Book | 3.7 | 4.2 | 3.2 | 3.1 | 5.6 | 3.6 | · | · | · | · | · | · | |
| P / Cash Flow | 13.3 | 16.4 | 15.1 | 15.5 | 28.7 | · | 21.8 | 19.5 | 19.9 | 18.2 | 22.8 | 20.0 | |
| P / FCF | · | · | · | · | · | · | · | 19.6 | 19.9 | 18.3 | 23.0 | 20.3 | |
| Dividend Yield | 4.7% | 3.9% | 4.3% | 3.8% | 2.3% | · | 2.8% | 3.1% | 3.2% | 3.2% | 2.9% | 3.3% | |
| Earnings Yield | 3.1% | 0.60% | 3.5% | 0.67% | 0.80% | 0.52% | 1.4% | 1.9% | 1.1% | 3.0% | 3.4% | 1.9% | |
| Payout Ratio | 150.3% | 623.4% | 121.5% | 556.4% | 289.2% | · | 207.1% | 168.5% | 269.7% | 105.5% | 83.2% | 165.9% | |
| Annual Payout | $568M | $558M | $540M | $484M | $434M | $419M | $383M | $342M | $328M | $309M | $283M | $256M |
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 | $426M | $433M | $432M | $425M | $422M | $423M | $420M | $415M | $414M | $413M | $410M | $405M | $400M | $400M | $391M | $369M | |
| SG&A Expense | $19M | $55M | $11M | $10M | $19M | $57M | $10M | $9M | $8M | $21M | $15M | $16M | $17M | $17M | $16M | $17M | |
| Operating Expenses | $353M | $350M | $356M | $348M | $348M | $356M | $350M | $347M | $351M | $344M | $332M | $334M | $333M | $336M | $328M | $318M | |
| Operating Income | $230M | $278M | $76M | $77M | $122M | $66M | $70M | $69M | $80M | $94M | $78M | $397M | $66M | $89M | $63M | $51M | |
| Interest Expense | · | · | · | · | · | · | · | · | $48M | · | $45M | $45M | $44M | · | $40M | $37M | |
| Other Non-op | $2M | $5M | $4M | $8M | $2M | $-31M | $6M | $6M | $6M | $9M | $-3M | $10M | $1M | $1.0K | $-7M | $3M | |
| Pretax Income | $203M | $238M | $44M | $40M | $82M | $-5M | $24M | $31M | $47M | $36M | $36M | $372M | $33M | $47M | $26M | $6M | |
| Income Tax | $455.0K | $37.0K | $382.0K | $258.0K | $158.0K | $312.0K | $-156.0K | $386.0K | $337.0K | $93.0K | $428.0K | $1M | $234.0K | $-683.0K | $377.0K | $312.0K | |
| Net Income | $190M | $223M | $40M | $38M | $77M | $-5M | $23M | $29M | $43M | $33M | $33M | $348M | $31M | $45M | $24M | $5M | |
| EPS (Basic) | $0.58 | $0.67 | $0.12 | $0.11 | $0.23 | $-0.01 | $0.06 | $0.08 | $0.13 | $0.10 | $0.10 | $1.05 | $0.09 | $0.14 | $0.07 | $0.01 | |
| EPS (Diluted) | $0.57 | $0.67 | $0.12 | $0.11 | $0.23 | $-0.01 | $0.06 | $0.08 | $0.13 | $0.10 | $0.10 | $1.05 | $0.09 | $0.14 | $0.07 | $0.01 | |
| Shares (Basic) | 327,301,000 | -661,752,000 | 330,668,000 | 330,778,000 | 330,628,000 | -658,010,000 | 329,421,000 | 329,056,000 | 328,823,000 | -657,741,000 | 328,760,000 | 328,957,000 | 328,789,000 | -639,390,000 | 324,701,000 | 318,351,000 | |
| Shares (Diluted) | 330,294,000 | -663,620,000 | 331,241,000 | 331,715,000 | 331,717,000 | -658,967,000 | 330,557,000 | 329,572,000 | 328,954,000 | -661,998,000 | 329,201,000 | 332,480,000 | 329,421,000 | -642,238,000 | 325,686,000 | 319,572,000 | |
| EBITDA | $394M | · | $76M | $77M | $291M | · | $70M | $69M | $254M | · | $78M | $397M | $239M | · | $63M | $51M |
资产负债表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $1M | $1M | $2M | $1M | $1M | $2M | $3M | $2M | $3M | $2M | $2M | $1M | $1M | $2M | $921.0K | |
| Intangibles | · | $22M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $10.33B | $10.61B | $10.60B | $10.65B | $10.75B | $10.90B | $11.08B | $11.12B | $11.19B | · | $11.42B | $11.09B | $10.97B | · | $11.10B | $11.00B | |
| Total Liabilities | $6.23B | $6.46B | $6.45B | $6.36B | $6.36B | $6.44B | $6.47B | $6.37B | $6.33B | · | $6.36B | $6.03B | $6.14B | · | $6.23B | $6.11B | |
| Long-term Debt | $5.66B | $5.82B | $5.83B | $5.78B | $5.81B | $5.83B | $5.87B | $5.78B | $5.76B | · | $5.75B | $5.43B | $5.58B | · | $5.63B | $5.52B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Paid-in Capital | $7.38B | $7.48B | $7.57B | $7.58B | $7.58B | $7.57B | $7.53B | $7.51B | $7.50B | · | $7.49B | $7.51B | $7.49B | · | $7.33B | $7.24B | |
| AOCI | $2M | $2M | $2M | $1M | $2M | $4M | $5M | $8M | $9M | · | $8M | $9M | $7M | · | $9M | $4M | |
| Stockholders' Equity | $3.29B | $3.29B | $3.27B | $3.32B | $3.33B | $3.44B | $3.51B | $3.72B | $3.92B | · | $4.15B | $4.12B | $3.92B | · | $3.95B | $3.87B | |
| Liabilities + Equity | $10.33B | $10.61B | $10.60B | $10.65B | $10.75B | $10.90B | $11.08B | $11.12B | $11.19B | · | $11.42B | $11.09B | $10.97B | · | $11.10B | $11.00B | |
| Shares Outstanding | 325,894,030 | 328,273,044 | 330,766,065 | 331,291,669 | 331,174,564 | 330,858,719 | 329,926,696 | 329,539,663 | 329,327,553 | · | 328,904,161 | 329,478,476 | 329,173,125 | · | 326,352,154 | 324,900,864 |
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 | $165M | $168M | $173M | $171M | $168M | $172M | $174M | $175M | $174M | $175M | $171M | $173M | $173M | $172M | $170M | $171M | |
| Stock-based Comp | $10M | $7M | $3M | $9M | $7M | $7M | $9M | $9M | $7M | $10M | $7M | $7M | $8M | $7M | $7M | $7M | |
| Other Non-cash | $-235M | · | · | · | $-96M | · | · | · | $-57M | · | · | · | $-44M | · | · | · | |
| Operating Cash Flow | $129M | $261M | $235M | $250M | $156M | $241M | $230M | $238M | $168M | $219M | $204M | $242M | $168M | $217M | $205M | $237M | |
| Investing Cash Flow | $284M | $3M | $-113M | $-59M | $18M | $-49M | $-148M | $-98M | $18M | $-73M | $-156M | $57M | $-117M | $-91M | $-264M | $-488M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $-11.0K | $-462.0K | $180M | $100M | $350M | |
| Stock Repurchased | $100M | $93M | $25M | · | · | · | · | · | · | $0 | $25M | · | · | $34M | · | · | |
| Net Stock Activity | $-100M | · | $-25M | · | · | · | · | · | · | · | $-25M | · | $-462.0K | · | · | · | |
| Dividends Paid | $141M | $142M | $142M | $142M | $141M | $140M | $140M | $140M | $138M | $138M | $138M | $138M | $125M | $124M | $123M | $121M | |
| Financing Cash Flow | $-415M | $-264M | $-121M | $-190M | $-176M | $-192M | $-81M | $-138M | $-189M | $-144M | $-46M | $-297M | $-52M | $-126M | $60M | $253M | |
| Taxes Paid | $61.0K | $9.0K | $90.0K | · | · | $-19.0K | $165.0K | $949.0K | $-51.0K | $-3.0K | $247.0K | $1M | $206.0K | $133.0K | $349.0K | $441.0K |
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 | 54.0% | · | 17.7% | 18.2% | 29.0% | · | 16.6% | 16.5% | 19.3% | · | 19.0% | 98.0% | 16.6% | · | 16.1% | 13.7% | |
| Net Margin | 44.6% | · | 9.4% | 8.9% | 18.2% | · | 5.4% | 7.0% | 10.4% | · | 8.0% | 85.9% | 7.8% | · | 6.0% | 1.4% | |
| Pretax Margin | 47.8% | · | 10.1% | 9.5% | 19.5% | · | 5.7% | 7.6% | 11.3% | · | 8.7% | 91.8% | 8.3% | · | 6.5% | 1.5% | |
| EBITDA Margin | 92.6% | · | 17.7% | 18.2% | 68.9% | · | 16.6% | 16.5% | 61.4% | · | 19.0% | 98.0% | 59.9% | · | 16.1% | 13.7% | |
| ROA | 1.8% | · | 0.37% | 0.35% | 0.70% | · | 0.20% | 0.26% | 0.39% | · | 0.29% | 3.1% | 0.29% | · | 0.22% | 0.05% | |
| ROE | 5.7% | · | 1.2% | 1.1% | 2.1% | · | 0.59% | 0.74% | 1.1% | · | 0.81% | 8.7% | 0.85% | · | 0.67% | 0.15% | |
| ROIC | 7.0% | · | 2.3% | 2.3% | 3.7% | · | 2.0% | 1.8% | 2.0% | · | 1.9% | 9.6% | 1.7% | · | 1.6% | 1.2% |
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 | · | · | · | · | · | · | · | · | 1.7 | · | 1.7 | 8.8 | 1.5 | · | 1.6 | 1.4 |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | $1.71B | · | $1.70B | $1.68B | $1.67B | · | $1.66B | $1.64B | $1.63B | · | $1.61B | $1.56B | $1.52B | · | $1.45B | $1.37B | |
| Net Income TTM | $345M | · | $177M | $166M | $171M | · | $127M | $452M | $455M | · | $435M | $407M | $73M | · | $60M | $48M | |
| Market Cap | $11.01B | · | $12.32B | $13.53B | $14.96B | · | $14.96B | $13.56B | $12.32B | · | $11.73B | $14.15B | $13.52B | · | $13.61B | $14.96B | |
| P/E | 32.8 | · | 71.7 | 85.1 | 90.3 | · | 122.5 | 30.3 | 27.3 | · | 27.2 | 35.2 | 195.5 | · | 231.7 | 306.9 | |
| P/S | 6.5 | · | 7.3 | 8.0 | 9.0 | · | 9.0 | 8.3 | 7.6 | · | 7.3 | 9.0 | 8.9 | · | 9.4 | 10.9 | |
| P/B | 3.4 | · | 3.8 | 4.1 | 4.5 | · | 4.3 | 3.6 | 3.1 | · | 2.8 | 3.4 | 3.4 | · | 3.4 | 3.9 | |
| P / Tangible Book | 3.4 | · | 3.8 | 4.1 | 4.5 | · | 4.3 | 3.6 | 3.1 | · | 2.8 | 3.4 | 3.4 | · | 3.4 | 3.9 | |
| P / Cash Flow | 85.5 | · | · | · | 95.8 | · | · | · | 73.5 | · | · | · | 80.4 | · | · | · | |
| Earnings Yield | 3.0% | · | 1.4% | 1.2% | 1.1% | · | 0.82% | 3.3% | 3.7% | · | 3.7% | 2.8% | 0.51% | · | 0.43% | 0.33% | |
| Payout Ratio | 74.4% | · | · | · | 183.4% | · | · | · | 320.4% | · | · | · | 404.0% | · | · | · |
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 | $1.71B | $1.67B | $1.63B | $1.52B | $1.29B |
| 营业利润率 % | 32.3% | 17.0% | 39.0% | 16.5% | 20.8% |
| 净收入 | $378M | $90M | $444M | $87M | $150M |
| 稀释后每股收益 (EPS) | $1.13 | $0.26 | $1.34 | $0.26 | $0.48 |
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。