ABR Arbor Realty Trust Common Stock
$5.41
가격 · 6월 3, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$5–$13
1% of range
애널리스트 평점
SELL
12 analysts
목표 주가
$8
+39% upside
P/E (TTM)
13.9
ROE
5.3%
순이익률
30.9%
ABR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$5.41
시가총액
$1.52B
P/E (TTM)
13.9
EPS (TTM)
$0.56
매출 (TTM)
—
배당 수익률
21.1%
ROE
5.3%
부채/자본
—
52주 범위
$5 – $13
ABR 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
—
EPS
$0.56
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
30.9%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ABR
동종업계 중앙값
P/E (TTM)
13.9
8.5
P/B
0.5
0.6
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ABR
동종업계 중앙값
Operating Margin (영업이익률)
34.6%
—
Net Profit Margin (순이익률)
30.9%
13.5%
ROA
1.1%
1.1%
ROE
5.3%
6.0%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ABR
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ABR
동종업계 중앙값
Revenue YoY (매출 YoY)
-18.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-6.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
3.3%
—
EPS YoY
-52.5%
—
Net Income YoY (순이익 YoY)
-44.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ABR
동종업계 중앙값
Payout Ratio (지급 비율)
202.7%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
21.1%
지급 비율
202.7%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 22일 | $0.1700 |
| 2026년 3월 10일 | $0.3000 |
| 2025년 11월 14일 | $0.3000 |
| 2025년 8월 15일 | $0.3000 |
| 2025년 5월 16일 | $0.3000 |
| 2025년 3월 7일 | $0.4300 |
| 2024년 11월 15일 | $0.4300 |
| 2024년 8월 16일 | $0.4300 |
| 2024년 5월 16일 | $0.4300 |
| 2024년 3월 1일 | $0.4300 |
| 2023년 11월 16일 | $0.4300 |
| 2023년 8월 14일 | $0.4300 |
| 2023년 5월 18일 | $0.4200 |
| 2023년 3월 10일 | $0.4000 |
| 2022년 11월 17일 | $0.4000 |
| 2022년 8월 12일 | $0.3900 |
| 2022년 5월 19일 | $0.3800 |
| 2022년 3월 3일 | $0.3700 |
| 2021년 11월 12일 | $0.3600 |
| 2021년 8월 13일 | $0.3500 |
ABR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
12 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 1 8.3%
- 보유 3 25.0%
- 매도 7 58.3%
- 적극 매도 1 8.3%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-31
중앙값
$7.50
← 모든 목표가 하회
$5.41
저가
$6.50
고가
$8.50
중앙값 목표
$7.50
+38.6%
평균 목표
$7.50
+38.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.07 | $0.12 | -0.05% |
| 2025년 12월 31일 | $0.19 | $0.19 | -0.00% |
| 2025년 9월 30일 | $0.35 | $0.24 | 0.11% |
| 2025년 6월 30일 | $0.25 | $0.23 | 0.02% |
| 2025년 3월 31일 | $0.28 | $0.27 | 0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ABR | $1.52B | 13.9 | -18.0% | 30.9% | 5.3% | — |
| ARI | — | 12.0 | -10.6% | — | — | — |
| ORC | $1.31B | — | 1944.3% | 146.9% | 13.9% | — |
| TWO | — | -2.2 | — | — | — | — |
| LADR | $1.40B | 21.5 | -32.9% | 69.2% | 4.2% | — |
| CIM | — | — | — | — | — | — |
| MFA | $946M | 7.2 | 14.0% | 76.5% | 9.7% | — |
| PMT | $1.09B | 12.7 | — | -656.4% | 6.8% | — |
| ADAM | — | — | — | — | — | — |
| BRSP | — | -21.5 | -7.9% | -9.4% | -3.1% | — |
| IVR | $604M | 6.4 | 104.8% | 134.3% | 13.4% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $60M | $55M | $51M | $54M | $46M | $37M | $40M | $37M | $31M | $18M | $9M | $10M | |
| Operating Expenses | $373M | $334M | $316M | $257M | $198M | $270M | $182M | $169M | $150M | $111M | $74M | $69M | |
| Operating Income | $177M | $297M | $428M | $371M | $424M | $237M | $170M | $158M | $111M | $44M | $46M | $86M | |
| Interest Expense | · | · | $903M | $558M | $212M | $169M | $186M | $154M | $90M | $64M | $50M | $48M | |
| Interest Income | $940M | $1.17B | $1.33B | $948M | $466M | $339M | $316M | $252M | $156M | $116M | $107M | $107M | |
| Pretax Income | · | · | · | · | · | · | · | · | · | · | · | $93M | |
| Income Tax | $19M | $13M | $27M | $17M | $46M | $40M | $15M | $10M | $13M | $825.0K | · | · | |
| Net Income | $158M | $284M | $401M | $354M | $378M | $196M | $155M | $148M | $98M | $62M | $53M | $93M | |
| EPS (Basic) | $0.56 | $1.18 | $1.79 | $1.72 | $2.30 | $1.44 | $1.30 | $1.54 | $1.14 | $0.83 | $0.90 | $1.71 | |
| EPS (Diluted) | $0.56 | $1.18 | $1.75 | $1.67 | $2.28 | $1.41 | $1.27 | $1.50 | $1.12 | $0.83 | $0.90 | $1.70 | |
| Shares (Basic) | 192,956,154 | 188,701,149 | 184,641,642 | 165,355,167 | 137,830,691 | 113,811,471 | 92,851,327 | 70,208,165 | 57,890,574 | 51,305,095 | 50,857,750 | 50,143,648 | |
| Shares (Diluted) | 209,733,331 | 205,526,610 | 218,843,613 | 199,112,630 | 156,089,595 | 133,969,296 | 116,192,951 | 93,642,168 | 80,311,252 | 51,730,553 | 51,007,328 | 50,368,344 | |
| EBITDA | $177M | $297M | $428M | $371M | $424M | $237M | $170M | $158M | $111M | $44M | $5M | $7M |
대차대조표 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $483M | $504M | $929M | $534M | $405M | $340M | $300M | $160M | $104M | $139M | $189M | $50M | |
| Goodwill | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $27M | · | · | |
| Intangibles | $30M | $31M | $35M | $39M | $44M | $49M | $54M | $60M | $65M | $71M | · | · | |
| Total Assets | $14.49B | $13.49B | $15.74B | $17.04B | $15.07B | $7.66B | $6.24B | $4.61B | $3.63B | $2.97B | $1.83B | $1.87B | |
| Total Liabilities | $11.43B | $10.34B | $12.48B | $13.97B | $12.52B | $6.18B | $4.88B | $3.55B | $2.76B | $2.22B | $1.26B | $1.33B | |
| Long-term Debt | $11.07B | $9.96B | $11.99B | · | $12.13B | $5.87B | $4.68B | $3.37B | $2.60B | $2.07B | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $840.0K | $617.0K | $514.0K | $509.6K | $504.8K | |
| Retained Earnings | $-137M | $13M | $115M | $97M | $63M | $-63M | $-61M | $-74M | $-102M | $-125M | $-136M | $-152M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | $17M | |
| AOCI | · | · | · | · | · | · | · | · | $176.0K | $321.0K | $-5M | $-15M | |
| Stockholders' Equity | $2.95B | $3.02B | $3.12B | $2.94B | $2.42B | $1.34B | $1.18B | $895M | $696M | $587M | $565M | $535M | |
| Liabilities + Equity | $14.49B | $13.49B | $15.74B | $17.04B | $15.07B | $7.66B | $6.24B | $4.61B | $3.63B | $2.97B | $1.83B | $1.87B | |
| Shares Outstanding | 195,491,855 | 189,259,435 | 188,505,264 | 178,230,522 | 151,362,181 | 123,181,173 | 109,706,214 | 83,987,707 | 61,723,387 | 51,401,295 | 50,962,516 | 50,477,308 |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $23M | $10M | $10M | $9M | $7M | $8M | $8M | $7M | $7M | $5M | $5M | $7M | |
| Stock-based Comp | $14M | $14M | $15M | $15M | $10M | $9M | $10M | $6M | $5M | $4M | $3M | $2M | |
| Deferred Tax | $4M | $-12M | $-7M | $-2M | $11M | $5M | $150.0K | $-12M | $-7M | · | · | · | |
| Amort. of Intangibles | $2M | $3M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $3M | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | $-26M | $-72M | |
| Operating Cash Flow | $372M | $462M | $236M | $1.10B | $217M | $55M | $-227M | $-38M | $460M | $-199M | $36M | $31M | |
| Investing Cash Flow | $-1.28B | $1.15B | $1.88B | $-2.32B | $-6.75B | $-1.16B | $-995M | $-682M | $-907M | $-197M | $25M | $145M | |
| Stock Issued | $71M | $10M | $194M | $409M | $515M | $184M | $260M | $156M | $76M | · | · | $7M | |
| Stock Repurchased | $2M | $11M | $37M | $0 | $34M | $22M | $12M | $10M | · | · | · | · | |
| Net Stock Activity | $69M | $-1M | $156M | $409M | $480M | $162M | $249M | $146M | $76M | · | · | $7M | |
| Dividends Paid | $320M | $395M | $381M | $322M | $227M | $173M | $139M | $68M | $43M | $32M | $29M | $26M | |
| Financing Cash Flow | $799M | $-2.49B | $-1.83B | $1.57B | $6.89B | $1.13B | $1.39B | $817M | $523M | $326M | $77M | $-186M | |
| Net Change in Cash | $-110M | $-877M | $289M | $357M | $354M | $26M | $170M | $97M | $76M | $-69M | $138M | $-10M | |
| Taxes Paid | $26M | $27M | $30M | $28M | $38M | $35M | $20M | $20M | $21M | $264.0K | $287.0K | · |
수익성 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 34.6% | 47.8% | 59.4% | 60.0% | 72.2% | 54.4% | 48.7% | 47.7% | 43.2% | 29.2% | · | · | |
| Net Margin | 30.9% | 45.6% | 55.5% | 57.2% | 64.3% | 45.1% | 44.4% | 44.7% | 38.0% | 41.8% | 82.3% | 158.2% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | · | 158.2% | |
| EBITDA Margin | 34.6% | 47.8% | 59.4% | 60.0% | 72.2% | 54.4% | 48.7% | 47.7% | 43.2% | 29.2% | 8.4% | 12.5% | |
| ROA | 1.1% | 1.9% | 2.4% | 2.2% | 3.3% | 2.8% | 2.9% | 3.6% | 3.0% | 2.6% | 2.9% | 5.0% | |
| ROE | 5.3% | 9.2% | 13.2% | 13.2% | 20.1% | 15.5% | 14.9% | 18.6% | 15.2% | 10.8% | 9.7% | 19.1% |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | 0.5 | 0.7 | 2.0 | 1.4 | 0.9 | 1.0 | 1.2 | 0.7 | · | · |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -18.0% | -13.7% | 16.5% | 5.4% | 35.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -6.2% | 1.9% | 18.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -52.5% | -32.6% | 4.8% | -26.8% | 61.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -30.5% | -19.7% | 7.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -16.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -44.4% | -29.1% | 13.2% | -6.3% | 92.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -23.6% | -9.1% | 26.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -4.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 13.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income TTM | $158M | $284M | $401M | $354M | $378M | $196M | $155M | $148M | $98M | $62M | $53M | $93M | |
| Market Cap | $1.52B | $2.62B | $2.86B | $2.35B | $2.77B | $1.75B | $1.57B | $846M | $533M | $383M | $364M | $342M | |
| P/E | 13.9 | 11.7 | 8.7 | 7.9 | 8.0 | 10.1 | 11.3 | 6.7 | 7.7 | 9.0 | 7.9 | 4.0 | |
| P/B | 0.5 | 0.9 | 0.9 | 0.8 | 1.1 | 1.3 | 1.3 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | |
| P / Tangible Book | 0.5 | 0.9 | 0.9 | 0.8 | 1.2 | 1.4 | · | · | · | · | · | · | |
| P / Cash Flow | 4.1 | 5.7 | 12.1 | 2.1 | 12.8 | 31.7 | -6.9 | -22.4 | 1.2 | -1.9 | 10.0 | 11.1 | |
| Dividend Yield | 21.1% | 15.1% | 13.3% | 13.7% | 8.2% | 9.9% | 8.8% | 8.1% | 8.0% | 8.3% | 8.1% | 7.6% | |
| Earnings Yield | 7.2% | 8.5% | 11.5% | 12.7% | 12.4% | 9.9% | 8.8% | 14.9% | 13.0% | 11.1% | 12.6% | 25.1% | |
| Payout Ratio | 202.7% | 139.1% | 95.0% | 90.9% | 60.1% | 72.3% | 69.5% | 46.0% | 43.7% | 50.9% | 55.2% | 28.0% | |
| Annual Payout | $320M | $395M | $381M | $322M | $227M | $173M | $139M | $68M | $43M | $32M | $29M | $26M |
손익계산서 11
| 지표 | 추세 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $17M | $15M | $14M | $15M | $16M | $15M | $13M | $13M | $14M | $13M | $12M | $13M | $14M | $13M | $13M | $13M | |
| Operating Expenses | $107M | $102M | $98M | $92M | $80M | $74M | $81M | $94M | $85M | $75M | $76M | $79M | $86M | $81M | $57M | $58M | |
| Interest Expense | · | · | · | · | · | · | · | · | $218M | · | $229M | $227M | $219M | · | $160M | $107M | |
| Interest Income | $235M | $236M | $223M | $240M | $241M | $263M | $287M | $297M | $321M | $331M | $336M | $336M | $328M | $321M | $260M | $201M | |
| Pretax Income | · | · | · | · | · | · | · | · | $75M | · | · | · | $96M | · | · | · | |
| Income Tax | $2M | $4M | $8M | $3M | $4M | $752.0K | $5M | $4M | $4M | $8M | $6M | $6M | $8M | $4M | $-374.0K | $5M | |
| Net Income | $11M | $26M | $52M | $36M | $43M | $75M | $74M | $62M | $73M | $110M | $95M | $93M | $102M | $107M | $79M | $88M | |
| EPS (Basic) | $0.00 | $0.08 | $0.20 | $0.12 | $0.16 | $0.31 | $0.31 | $0.25 | $0.31 | $0.48 | $0.42 | $0.42 | $0.47 | $0.50 | $0.37 | $0.43 | |
| EPS (Diluted) | $0.00 | $0.08 | $0.20 | $0.12 | $0.16 | $0.31 | $0.31 | $0.25 | $0.31 | $0.47 | $0.41 | $0.41 | $0.46 | $0.50 | $0.36 | $0.41 | |
| Shares (Basic) | 194,194,906 | -383,089,290 | 193,748,462 | 192,236,206 | 190,060,776 | -377,178,874 | 188,513,832 | 188,655,801 | 188,710,390 | -365,313,896 | 187,023,395 | 181,815,469 | 181,116,674 | -321,336,841 | 170,227,553 | 163,044,217 | |
| Shares (Diluted) | 211,735,731 | -416,649,753 | 210,517,762 | 209,003,002 | 206,862,320 | -428,234,486 | 205,347,309 | 205,487,711 | 222,926,076 | -433,458,055 | 221,328,818 | 216,061,876 | 214,910,974 | -387,197,600 | 205,865,016 | 195,013,810 |
대차대조표 11
| 지표 | 추세 | 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 | $407M | $483M | $423M | $256M | $309M | $504M | $688M | $737M | $908M | $929M | $895M | $846M | $775M | $534M | $390M | $342M | |
| Goodwill | · | $57M | · | · | · | $57M | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | · | $30M | · | · | · | $31M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $14.69B | $14.49B | $13.89B | $13.56B | $13.37B | $13.49B | $13.88B | $14.20B | $15.10B | · | $15.90B | $16.16B | $16.59B | · | $17.76B | $17.58B | |
| Total Liabilities | $11.71B | $11.43B | $10.77B | $10.47B | $10.24B | $10.34B | $10.72B | $11.01B | $11.87B | · | $12.66B | $13.00B | $13.43B | · | $14.81B | $14.67B | |
| Long-term Debt | $11.39B | $11.07B | $10.41B | $10.13B | $9.89B | · | $10.32B | $10.60B | $11.42B | · | $12.21B | $12.57B | · | · | $14.46B | $14.28B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Retained Earnings | $-194M | $-137M | $-92M | $-73M | $-39M | $13M | $35M | $58M | $92M | · | $105M | $108M | $108M | · | $80M | $83M | |
| Stockholders' Equity | $2.87B | $2.95B | $3.00B | $2.97B | $3.01B | $3.02B | $3.03B | $3.05B | $3.10B | · | $3.10B | $3.02B | $3.02B | · | $2.82B | $2.78B | |
| Liabilities + Equity | $14.69B | $14.49B | $13.89B | $13.56B | $13.37B | $13.49B | $13.88B | $14.20B | $15.10B | · | $15.90B | $16.16B | $16.59B | · | $17.76B | $17.58B | |
| Shares Outstanding | 192,370,465 | 195,491,855 | 195,710,635 | 192,301,414 | 192,161,707 | 189,259,435 | 188,608,777 | 188,548,879 | 189,452,116 | 188,505,264 | 188,501,642 | 183,067,388 | 183,821,003 | 178,230,522 | 171,523,808 | 168,454,805 |
현금 흐름 12
| 지표 | 추세 | 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 | $7M | $8M | $5M | $6M | $4M | $3M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | |
| Stock-based Comp | $6M | $3M | $3M | $3M | $6M | $2M | $3M | $3M | $6M | $3M | $3M | $3M | $6M | $3M | $3M | $3M | |
| Deferred Tax | $-3M | $7M | $-2M | $-2M | $-137.0K | $-3M | $-2M | $-3M | $-4M | $-713.0K | $-2M | $-7M | $3M | $6M | $-5M | $-700.0K | |
| Operating Cash Flow | $-8M | $-17M | $179M | $60M | $151M | $47M | $85M | $70M | $260M | $77M | $57M | $158M | $-57M | $289M | $47M | $-72M | |
| Investing Cash Flow | $58M | $-553M | $-206M | $-207M | $-315M | $206M | $228M | $386M | $332M | $460M | $391M | $200M | $828M | $506M | $19M | $-824M | |
| Stock Issued | $0 | $0 | $40M | $2M | $29M | $10M | $0 | $0 | $0 | $1.0K | $84M | $27M | $83M | $96M | $45M | $130M | |
| Stock Repurchased | $31M | $2M | $0 | $0 | $0 | $0 | $0 | $11M | $0 | $-1.0K | $0 | $28M | $10M | $0 | $0 | · | |
| Net Stock Activity | $-31M | · | · | · | $29M | · | · | · | $0 | · | · | · | $73M | · | · | · | |
| Dividends Paid | $73M | $74M | $73M | $73M | $99M | $99M | $99M | $99M | $99M | $99M | $98M | $93M | $91M | $87M | $83M | $79M | |
| Financing Cash Flow | $200M | $574M | $226M | $145M | $-147M | $-460M | $-401M | $-955M | $-674M | $-315M | $-376M | $-595M | $-540M | $-858M | $117M | $1.16B | |
| Net Change in Cash | $250M | $4M | $200M | $-3M | $-311M | $-207M | $-88M | $-499M | $-83M | $223M | $71M | $-236M | $231M | $-64M | $182M | $262M | |
| Taxes Paid | $132.0K | $8M | $7M | $10M | $864.0K | $3M | $8M | $16M | $567.0K | $7M | $12M | $10M | $1M | $2M | $5M | $20M |
수익성 4
| 지표 | 추세 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 9.4% | · | 46.3% | 27.8% | 32.3% | · | 46.9% | 40.4% | 45.6% | · | 53.8% | 53.7% | 56.3% | · | 58.8% | 60.9% | |
| Pretax Margin | · | · | · | · | · | · | · | · | 46.9% | · | · | · | · | · | · | · | |
| ROA | 0.08% | · | 0.37% | 0.26% | 0.30% | · | 0.49% | 0.41% | 0.46% | · | 0.56% | 0.55% | 0.62% | · | 0.53% | 0.66% | |
| ROE | 0.38% | · | 1.7% | 1.2% | 1.4% | · | 2.4% | 2.0% | 2.4% | · | 3.2% | 3.2% | 3.6% | · | 3.3% | 3.8% |
효율성 1
| 지표 | 추세 | 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 |
가치 평가 (TTM) 8
| 지표 | 추세 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income TTM | $143M | · | $205M | $215M | $252M | · | $304M | $323M | $364M | · | $370M | $363M | $349M | · | $333M | $338M | |
| Market Cap | $1.48B | · | $2.39B | $2.06B | $2.26B | · | $2.93B | $2.71B | $2.51B | · | $2.86B | $2.71B | $2.11B | · | $1.97B | $2.21B | |
| P/E | 16.1 | · | 15.5 | 12.7 | 11.4 | · | 12.2 | 10.4 | 8.3 | · | 9.3 | 9.0 | 7.0 | · | 6.8 | 7.2 | |
| P/B | 0.5 | · | 0.8 | 0.7 | 0.8 | · | 1.0 | 0.9 | 0.8 | · | 0.9 | 0.9 | 0.7 | · | 0.7 | 0.8 | |
| P / Tangible Book | 0.5 | · | 0.8 | 0.7 | 0.8 | · | 1.0 | 0.9 | 0.8 | · | 0.9 | 0.9 | 0.7 | · | 0.7 | 0.8 | |
| P / Cash Flow | -179.3 | · | · | · | 15.0 | · | · | · | 9.7 | · | · | · | -37.2 | · | · | · | |
| Earnings Yield | 6.2% | · | 6.5% | 7.8% | 8.8% | · | 8.2% | 9.6% | 12.0% | · | 10.8% | 11.1% | 14.2% | · | 14.6% | 14.0% | |
| Payout Ratio | 664.8% | · | · | · | 229.1% | · | · | · | 134.8% | · | · | · | 88.5% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 영업이익률 % | 34.6% | 47.8% | 59.4% | 60.0% | 72.2% |
| 순이익 | $158M | $284M | $401M | $354M | $378M |
| 희석 EPS | $0.56 | $1.18 | $1.75 | $1.67 | $2.28 |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.