vs
IDACORP INC（IDA）与温德姆酒店及度假村集团（WH）财务数据对比。点击上方公司名可切换其他公司
IDACORP INC的季度营收约是温德姆酒店及度假村集团的1.1倍（$360.1M vs $334.0M），IDACORP INC净利率更高（12.1% vs -18.0%，领先30.1%），IDACORP INC同比增速更快（-4.2% vs -76.3%），温德姆酒店及度假村集团自由现金流更多（$168.0M vs $-216.2M），过去两年温德姆酒店及度假村集团的营收复合增速更高（-4.6% vs -7.2%）
IDACORP Inc是注册于美国爱达荷州、总部设在博伊西的电力控股企业，成立于1998年10月1日，旗下拥有爱达荷电力公司、IDACORP金融公司及Ida-West能源公司，业务覆盖电力供应、能源服务及相关配套金融服务领域。
温德姆酒店及度假村集团是总部位于美国新泽西州帕西帕尼的酒店企业，自称是全球规模最大的酒店特许经营商，在全球范围内共设有9100家门店，旗下拥有多个酒店及度假住宿品牌，服务全球各地的出行旅客。
IDA vs WH — 直观对比
营收规模更大
IDA
是对方的1.1倍
$334.0M
营收增速更快
IDA
高出72.1%
-76.3%
净利率更高
IDA
高出30.1%
-18.0%
自由现金流更多
WH
多$384.2M
$-216.2M
两年增速更快
WH
近两年复合增速
-7.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $360.1M | $334.0M |
| 净利润 | $43.6M | $-60.0M |
| 毛利率 | — | — |
| 营业利润率 | 14.9% | — |
| 净利率 | 12.1% | -18.0% |
| 营收同比 | -4.2% | -76.3% |
| 净利润同比 | 15.1% | -170.6% |
| 每股收益（稀释后） | $0.78 | $-0.80 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收IDAWH
| Q1 26 | — | $334.0M | ||
| Q4 25 | $360.1M | $334.0M | ||
| Q3 25 | $526.4M | $382.0M | ||
| Q2 25 | $449.3M | $397.0M | ||
| Q1 25 | $411.1M | $316.0M | ||
| Q4 24 | $375.9M | $336.0M | ||
| Q3 24 | $532.5M | $396.0M | ||
| Q2 24 | $442.6M | $367.0M |
净利润IDAWH
| Q1 26 | — | $-60.0M | ||
| Q4 25 | $43.6M | $-60.0M | ||
| Q3 25 | $124.4M | $105.0M | ||
| Q2 25 | $95.8M | $87.0M | ||
| Q1 25 | $59.6M | $61.0M | ||
| Q4 24 | $37.9M | $85.0M | ||
| Q3 24 | $113.6M | $102.0M | ||
| Q2 24 | $89.5M | $86.0M |
营业利润率IDAWH
| Q1 26 | — | — | ||
| Q4 25 | 14.9% | -11.4% | ||
| Q3 25 | 27.5% | 46.6% | ||
| Q2 25 | 22.4% | 37.8% | ||
| Q1 25 | 13.4% | 35.4% | ||
| Q4 24 | 11.0% | 38.4% | ||
| Q3 24 | 25.1% | 43.2% | ||
| Q2 24 | 23.3% | 39.5% |
净利率IDAWH
| Q1 26 | — | -18.0% | ||
| Q4 25 | 12.1% | -18.0% | ||
| Q3 25 | 23.6% | 27.5% | ||
| Q2 25 | 21.3% | 21.9% | ||
| Q1 25 | 14.5% | 19.3% | ||
| Q4 24 | 10.1% | 25.3% | ||
| Q3 24 | 21.3% | 25.8% | ||
| Q2 24 | 20.2% | 23.4% |
每股收益（稀释后）IDAWH
| Q1 26 | — | $-0.80 | ||
| Q4 25 | $0.78 | $-0.77 | ||
| Q3 25 | $2.26 | $1.36 | ||
| Q2 25 | $1.76 | $1.13 | ||
| Q1 25 | $1.10 | $0.78 | ||
| Q4 24 | $0.72 | $1.06 | ||
| Q3 24 | $2.12 | $1.29 | ||
| Q2 24 | $1.71 | $1.07 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $215.7M | $64.0M |
| 总债务越低越好 | $3.3B | — |
| 股东权益账面价值 | $3.6B | $468.0M |
| 总资产 | $10.2B | $4.2B |
| 负债/权益比越低杠杆越低 | 0.93× | — |
8季度趋势，按日历期对齐
现金及短期投资IDAWH
| Q1 26 | — | $64.0M | ||
| Q4 25 | $215.7M | $64.0M | ||
| Q3 25 | $333.2M | $70.0M | ||
| Q2 25 | $474.5M | $50.0M | ||
| Q1 25 | $634.5M | $48.0M | ||
| Q4 24 | $368.9M | $103.0M | ||
| Q3 24 | $427.9M | $72.0M | ||
| Q2 24 | $169.6M | $70.0M |
总债务IDAWH
| Q1 26 | — | — | ||
| Q4 25 | $3.3B | $2.5B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.5B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | $3.1B | $2.4B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.4B |
股东权益IDAWH
| Q1 26 | — | $468.0M | ||
| Q4 25 | $3.6B | $468.0M | ||
| Q3 25 | $3.5B | $583.0M | ||
| Q2 25 | $3.4B | $570.0M | ||
| Q1 25 | $3.3B | $579.0M | ||
| Q4 24 | $3.3B | $650.0M | ||
| Q3 24 | $3.3B | $583.0M | ||
| Q2 24 | $3.2B | $623.0M |
总资产IDAWH
| Q1 26 | — | $4.2B | ||
| Q4 25 | $10.2B | $4.2B | ||
| Q3 25 | $10.1B | $4.3B | ||
| Q2 25 | $9.9B | $4.3B | ||
| Q1 25 | $9.6B | $4.2B | ||
| Q4 24 | $9.2B | $4.2B | ||
| Q3 24 | $9.1B | $4.2B | ||
| Q2 24 | $8.7B | $4.2B |
负债/权益比IDAWH
| Q1 26 | — | — | ||
| Q4 25 | 0.93× | 5.37× | ||
| Q3 25 | — | 4.43× | ||
| Q2 25 | — | 4.44× | ||
| Q1 25 | — | 4.29× | ||
| Q4 24 | 0.92× | 3.72× | ||
| Q3 24 | — | 4.19× | ||
| Q2 24 | — | 3.83× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $137.8M | $367.0M |
| 自由现金流经营现金流 - 资本支出 | $-216.2M | $168.0M |
| 自由现金流率自由现金流/营收 | -60.0% | 50.3% |
| 资本支出强度资本支出/营收 | 98.3% | — |
| 现金转化率经营现金流/净利润 | 3.16× | — |
| 过去12个月自由现金流最近4个季度 | $-577.5M | $437.0M |
8季度趋势，按日历期对齐
经营现金流IDAWH
| Q1 26 | — | $367.0M | ||
| Q4 25 | $137.8M | $152.0M | ||
| Q3 25 | $162.8M | $86.0M | ||
| Q2 25 | $176.9M | $70.0M | ||
| Q1 25 | $124.3M | $59.0M | ||
| Q4 24 | $136.4M | $134.0M | ||
| Q3 24 | $201.9M | $79.0M | ||
| Q2 24 | $146.4M | $1.0M |
自由现金流IDAWH
| Q1 26 | — | $168.0M | ||
| Q4 25 | $-216.2M | $136.0M | ||
| Q3 25 | $-127.9M | $75.0M | ||
| Q2 25 | $-156.4M | $58.0M | ||
| Q1 25 | $-77.0M | $52.0M | ||
| Q4 24 | $-48.9M | $109.0M | ||
| Q3 24 | $-16.1M | $71.0M | ||
| Q2 24 | $-199.6M | $-6.0M |
自由现金流率IDAWH
| Q1 26 | — | 50.3% | ||
| Q4 25 | -60.0% | 40.7% | ||
| Q3 25 | -24.3% | 19.6% | ||
| Q2 25 | -34.8% | 14.6% | ||
| Q1 25 | -18.7% | 16.5% | ||
| Q4 24 | -13.0% | 32.4% | ||
| Q3 24 | -3.0% | 17.9% | ||
| Q2 24 | -45.1% | -1.6% |
资本支出强度IDAWH
| Q1 26 | — | — | ||
| Q4 25 | 98.3% | 4.8% | ||
| Q3 25 | 55.2% | 2.9% | ||
| Q2 25 | 74.2% | 3.0% | ||
| Q1 25 | 49.0% | 2.2% | ||
| Q4 24 | 49.3% | 7.4% | ||
| Q3 24 | 41.0% | 2.0% | ||
| Q2 24 | 78.2% | 1.9% |
现金转化率IDAWH
| Q1 26 | — | — | ||
| Q4 25 | 3.16× | — | ||
| Q3 25 | 1.31× | 0.82× | ||
| Q2 25 | 1.85× | 0.80× | ||
| Q1 25 | 2.08× | 0.97× | ||
| Q4 24 | 3.60× | 1.58× | ||
| Q3 24 | 1.78× | 0.77× | ||
| Q2 24 | 1.63× | 0.01× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
WH
| Fee-related and other revenues | $334.0M | 100% |
| Management and other fees | $2.0M | 1% |
