AFL AFLAC Incorporated Common Stock
$118.97
가격 · 6월 26, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$97–$120
94% of range
애널리스트 평점
HOLD
23 analysts
목표 주가
$112
P/E (TTM)
16.2
ROE
12.9%
순이익률
21.2%
AFL 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$118.97
시가총액
$57.20B
P/E (TTM)
16.2
EPS (TTM)
$6.82
매출 (TTM)
$17.16B
배당 수익률
2.1%
ROE
12.9%
부채/자본
—
52주 범위
$97 – $120
AFL 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
$17.16B
2016-12-31
→
2025-12-31
EPS
$6.82
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
21.2%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AFL
동종업계 중앙값
P/E (TTM)
16.2
15.0
P/S (TTM)
3.3
0.6
P/B
1.9
0.9
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AFL
동종업계 중앙값
Net Profit Margin (순이익률)
21.2%
5.3%
ROA
3.1%
0.28%
ROE
12.9%
6.8%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AFL
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AFL
동종업계 중앙값
Revenue YoY (매출 YoY)
-9.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-3.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-5.0%
—
EPS YoY
-29.2%
—
Net Income YoY (순이익 YoY)
-33.0%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AFL
동종업계 중앙값
Payout Ratio (지급 비율)
32.9%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.1%
지급 비율
32.9%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 20일 | $0.6100 |
| 2026년 2월 18일 | $0.6100 |
| 2025년 11월 19일 | $0.5800 |
| 2025년 8월 20일 | $0.5800 |
| 2025년 5월 21일 | $0.5800 |
| 2025년 2월 19일 | $0.5800 |
| 2024년 11월 20일 | $0.5000 |
| 2024년 8월 21일 | $0.5000 |
| 2024년 5월 21일 | $0.5000 |
| 2024년 2월 20일 | $0.5000 |
| 2023년 11월 14일 | $0.4200 |
| 2023년 8월 22일 | $0.4200 |
| 2023년 5월 16일 | $0.4200 |
| 2023년 2월 14일 | $0.4200 |
| 2022년 11월 15일 | $0.4000 |
| 2022년 8월 23일 | $0.4000 |
| 2022년 5월 17일 | $0.4000 |
| 2022년 2월 15일 | $0.4000 |
| 2021년 11월 16일 | $0.3300 |
| 2021년 8월 17일 | $0.3300 |
AFL 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
23 명의 애널리스트
- 적극 매수 1 4.3%
- 매수 2 8.7%
- 보유 12 52.2%
- 매도 7 30.4%
- 적극 매도 1 4.3%
12개월 목표 주가
14 명의 애널리스트 · 2026-06-22
중앙값
$112.00
지금
$118.97
저가
$99.00
고가
$130.00
중앙값 목표
$112.00
-5.9%
평균 목표
$112.43
-5.5%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.10%
다음 실적
8월 06, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.75 | $1.83 | -0.08% |
| 2025년 12월 31일 | $1.57 | $1.71 | -0.14% |
| 2025년 9월 30일 | $2.49 | $1.79 | 0.70% |
| 2025년 6월 30일 | $1.78 | $1.72 | 0.06% |
| 2025년 3월 31일 | $1.66 | $1.69 | -0.03% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AFL | $57.20B | 16.2 | -9.3% | 21.2% | 12.9% | — |
| MET | $51.73B | 16.8 | 8.6% | 4.4% | 12.1% | — |
| PRU | — | — | — | — | — | — |
| PFG | $19.18B | 16.8 | -3.1% | 7.6% | 10.3% | — |
| UNM | — | — | — | — | — | — |
| GL | $12.90B | 9.9 | 3.7% | 19.4% | 20.4% | — |
| PRI | $8.22B | 11.3 | 6.6% | 22.8% | 31.9% | — |
| OSCR | — | -8.5 | 27.5% | -3.8% | -44.5% | — |
| LNC | $8.46B | 7.6 | -1.2% | 6.5% | 12.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.16B | $18.93B | $18.70B | $19.14B | $21.55B | $22.15B | $22.31B | $21.76B | $21.67B | $22.56B | $20.87B | $22.73B | |
| SG&A Expense | $3.25B | $3.01B | $3.17B | $3.25B | $3.54B | $3.42B | $3.09B | $2.99B | $2.78B | $2.80B | $2.61B | $2.26B | |
| Operating Expenses | $5.34B | $5.06B | $5.23B | $5.38B | $5.87B | $6.19B | $5.92B | · | · | · | · | · | |
| Operating Income | · | · | · | $4.16B | $4.93B | $4.42B | $4.46B | $4.35B | $4.09B | $4.12B | $4.00B | $4.25B | |
| Interest Expense | · | · | $195M | $226M | $238M | $242M | $228M | $222M | $240M | $268M | $289M | $317M | |
| Other Non-op | · | · | $39M | $0 | $-73M | $-28M | $-1M | $-74M | $-69M | $-137M | $-233M | $67M | |
| Pretax Income | $4.53B | $6.42B | $5.26B | $4.87B | $5.21B | $4.16B | $4.45B | $3.98B | $4.02B | $4.07B | $3.86B | $4.49B | |
| Income Tax | $887M | $974M | $603M | $451M | $977M | $-619M | $1.14B | $1.06B | $-586M | $1.41B | $1.33B | $1.54B | |
| Net Income | $3.65B | $5.44B | $4.66B | $4.42B | $4.23B | $4.78B | $3.30B | $2.92B | $4.60B | $2.66B | $2.53B | $2.95B | |
| EPS (Basic) | $6.84 | $9.68 | $7.81 | $6.96 | $6.28 | $6.69 | $4.45 | $3.79 | $5.81 | $3.23 | $5.88 | $6.54 | |
| EPS (Diluted) | $6.82 | $9.63 | $7.78 | $6.93 | $6.25 | $6.67 | $4.43 | $3.77 | $5.77 | $3.21 | $5.85 | $6.50 | |
| Shares (Basic) | 532,885,000 | 562,492,000 | 596,173,000 | 634,816,000 | 673,617,000 | 713,702,000 | 742,414,000 | 769,588,000 | 792,042,000 | 822,942,000 | 430,654,000 | 451,204,000 | |
| Shares (Diluted) | 534,878,000 | 565,015,000 | 598,745,000 | 637,655,000 | 676,729,000 | 716,192,000 | 746,430,000 | 774,650,000 | 797,861,000 | 827,841,000 | 433,172,000 | 454,000,000 | |
| EBITDA | · | · | · | $4.16B | $4.93B | $4.42B | $4.46B | $4.35B | $4.09B | $4.30B | $4.07B | $4.25B |
대차대조표 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6.25B | $6.23B | $4.31B | $3.94B | $5.05B | $5.14B | $4.90B | $4.34B | $3.49B | $4.86B | $4.35B | $4.66B | |
| PP&E (Net) | $351M | $387M | $445M | $530M | $538M | $601M | $581M | $443M | $434M | $433M | $427M | $429M | |
| PP&E (Gross) | $1.02B | $1.04B | $1.10B | $1.19B | $1.20B | $1.26B | $1.19B | $1.02B | $981M | $942M | $895M | $866M | |
| Accum. Depreciation | $667M | $651M | $654M | $662M | $663M | $656M | $609M | $581M | $547M | $509M | $468M | $437M | |
| Goodwill | $260M | $263M | $265M | $265M | $268M | $269M | $140M | · | · | · | · | · | |
| Total Assets | $116.47B | $117.57B | $126.72B | $131.74B | $157.54B | $165.09B | $152.77B | $140.41B | $137.22B | $129.82B | $118.26B | $119.73B | |
| Total Liabilities | $86.98B | $91.47B | $104.74B | $111.60B | $124.29B | $131.53B | $123.81B | $116.94B | $112.62B | $109.34B | $100.55B | $101.42B | |
| Common Stock | $136M | $136M | $136M | $135M | $135M | $135M | $135M | $135M | $135M | $67M | $67M | $67M | |
| Retained Earnings | $54.68B | $52.28B | $47.99B | $44.37B | $41.38B | $37.98B | $34.29B | $31.79B | $29.89B | $25.98B | $24.01B | $22.16B | |
| Treasury Stock | $29.80B | $26.23B | $23.39B | $20.57B | $18.18B | $15.90B | $14.39B | $12.79B | $11.51B | $10.17B | $8.82B | $7.57B | |
| AOCI | · | · | $-5.52B | $-6.43B | $-8.41B | $8.93B | $6.62B | $2.15B | $4.03B | $2.63B | $625M | $1.98B | |
| Stockholders' Equity | $29.49B | $26.10B | $21.98B | $20.14B | $17.03B | $33.56B | $28.96B | $23.46B | $24.60B | $20.48B | $17.71B | $18.35B | |
| Liabilities + Equity | $116.47B | $117.57B | $126.72B | $131.74B | $157.54B | $165.09B | $152.77B | $140.41B | $137.22B | $129.82B | $118.26B | $119.77B | |
| Shares Outstanding | 518,690,000 | 549,964,000 | 578,479,000 | 615,256,000 | 652,132,000 | 692,454,000 | 726,793,000 | 755,286,000 | 780,910,000 | 811,621,000 | 424,380,000 | 442,445,000 |
현금 흐름 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $36M | $40M | $39M | $45M | $45M | $41M | $41M | $49M | $53M | $54M | $50M | $55M | |
| Deferred Tax | $-228M | $-356M | $-1.06B | $-730M | $-118M | $-1.41B | $335M | $-316M | $-1.22B | $524M | $41M | $461M | |
| Operating Cash Flow | $2.56B | $2.71B | $3.19B | $3.88B | $5.05B | $5.96B | $5.46B | $6.01B | $6.13B | $5.99B | $6.78B | $6.55B | |
| Investing Cash Flow | $1.56B | $2.78B | $817M | $-1.54B | $-2.38B | $-4.62B | $-3.17B | $-3.58B | $-5.43B | $-3.85B | $-4.90B | $-4.24B | |
| Stock Repurchased | $3.53B | $2.80B | $2.80B | $2.40B | $2.30B | $1.54B | $1.63B | $1.30B | $1.35B | $1.42B | $1.31B | $1.21B | |
| Net Stock Activity | $-3.53B | $-2.80B | $-2.80B | $-2.40B | $-2.30B | $-1.54B | $-1.63B | $-1.30B | $-1.35B | $-1.42B | $-1.31B | $-1.21B | |
| Dividends Paid | $1.20B | $1.09B | $966M | $979M | $855M | $769M | $771M | $793M | $661M | $658M | $656M | $654M | |
| Financing Cash Flow | $-4.07B | $-3.49B | $-3.72B | $-3.55B | $-2.74B | $-1.11B | $-1.71B | $-1.62B | $-2.06B | $-1.62B | $-2.19B | $-147M | |
| Net Change in Cash | $16M | $1.92B | $363M | $-1.11B | $-90M | $245M | $559M | $846M | $-1.37B | $509M | $-308M | $2.12B | |
| Taxes Paid | $1.17B | $1.37B | $1.57B | $961M | $880M | $800M | $1.38B | $998M | $780M | $1.53B | $996M | $1.42B |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | 21.3% | 22.3% | 19.9% | 20.0% | 20.0% | 18.9% | 19.1% | 19.5% | 18.7% | |
| Net Margin | 21.2% | 28.8% | 24.9% | 21.5% | 19.6% | 21.6% | 14.8% | 13.4% | 21.2% | 11.8% | 12.1% | 13.0% | |
| Pretax Margin | 26.4% | 33.9% | 28.1% | 23.6% | 24.1% | 18.8% | 19.9% | 18.3% | 18.5% | 18.0% | 18.5% | 19.8% | |
| EBITDA Margin | · | · | · | 21.3% | 22.3% | 19.9% | 20.0% | 20.0% | 18.9% | 19.1% | 19.5% | 18.7% | |
| ROA | 3.1% | 4.5% | 3.6% | 2.9% | 2.7% | 3.0% | 2.2% | 2.1% | 3.5% | 2.1% | 2.1% | 2.5% | |
| ROE | 12.9% | 21.4% | 20.9% | 19.9% | 13.0% | 14.5% | 11.3% | 12.5% | 19.8% | 12.3% | 14.5% | 16.3% | |
| ROIC | · | · | · | 17.0% | 12.1% | 15.1% | 11.5% | 13.6% | 19.0% | 13.7% | 15.1% | 15.2% |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | 18.4 | 20.7 | 18.2 | 19.6 | 19.6 | 17.0 | 16.1 | 14.1 | 13.4 |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.3% | 1.2% | -2.3% | -11.2% | -2.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -3.6% | -4.2% | -5.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -5.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -29.2% | 23.8% | 12.3% | 10.9% | -6.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -0.53% | 15.5% | 5.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 0.45% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -33.0% | 16.8% | 5.5% | 4.4% | -11.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -6.2% | 8.8% | -0.84% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -5.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 9.3% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17.16B | $18.93B | $18.70B | $19.14B | $21.55B | $22.15B | $22.31B | $21.76B | $21.67B | $22.56B | $20.87B | $22.73B | |
| Net Income TTM | $3.65B | $5.44B | $4.66B | $4.42B | $4.23B | $4.78B | $3.30B | $2.92B | $4.60B | $2.66B | $2.53B | $2.95B | |
| Market Cap | $57.20B | $56.89B | $47.72B | $44.26B | $38.08B | $30.79B | $38.45B | $34.41B | $17.14B | $14.12B | $12.71B | $13.51B | |
| P/E | 16.2 | 10.7 | 10.6 | 10.4 | 9.3 | 6.7 | 11.9 | 12.1 | 7.6 | 10.8 | 5.1 | 4.7 | |
| P/S | 3.3 | 3.0 | 2.6 | 2.3 | 1.8 | 1.4 | 1.7 | 1.6 | 0.8 | 0.6 | 0.6 | 0.6 | |
| P/B | 1.9 | 2.2 | 2.2 | 2.0 | 1.1 | 0.9 | 1.3 | 1.5 | 0.7 | 0.7 | 0.7 | 0.7 | |
| P / Tangible Book | 2.0 | 2.2 | 2.2 | 2.2 | 2.3 | 0.9 | · | · | · | · | · | · | |
| P / Cash Flow | 22.4 | 21.0 | 15.0 | 11.4 | 7.5 | 5.2 | 7.0 | 5.7 | 2.8 | 2.4 | 1.9 | 2.1 | |
| Dividend Yield | 2.1% | 1.9% | 2.0% | 2.2% | 2.2% | 2.5% | 2.0% | 2.3% | 3.9% | 4.7% | 5.2% | 4.8% | |
| Earnings Yield | 6.2% | 9.3% | 9.4% | 9.6% | 10.7% | 15.0% | 8.4% | 8.3% | 13.2% | 9.2% | 19.5% | 21.3% | |
| Payout Ratio | 32.9% | 20.0% | 20.7% | 23.3% | 19.8% | 16.1% | 23.3% | 27.2% | 14.4% | 24.8% | 25.9% | 22.2% | |
| Annual Payout | $1.20B | $1.09B | $966M | $979M | $855M | $769M | $771M | $793M | $661M | $658M | $656M | $654M |
손익계산서 14
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.35B | $4.87B | $4.74B | $4.16B | $3.40B | $5.40B | $2.95B | $5.14B | $5.44B | $3.78B | $4.95B | $5.17B | $4.80B | $3.95B | $4.70B | $5.32B | |
| SG&A Expense | $771M | $866M | $781M | $804M | $802M | $834M | $747M | $694M | $739M | $877M | $785M | $728M | $775M | $835M | $779M | $802M | |
| Operating Expenses | $1.29B | $1.39B | $1.31B | $1.33B | $1.31B | $1.34B | $1.26B | $1.20B | $1.26B | $1.39B | $1.28B | $1.25B | $1.31B | $1.36B | $1.30B | $1.33B | |
| Operating Income | · | · | · | · | · | · | · | · | · | · | $1.30B | $1.14B | $1.13B | · | $1.11B | $1.14B | |
| Interest Expense | · | · | · | · | · | · | · | $50M | $47M | · | $49M | $51M | $48M | · | $59M | $55M | |
| Other Non-op | · | · | · | · | · | · | · | $0 | $-2M | · | $3M | $35M | $0 | · | $1M | $0 | |
| Pretax Income | $1.23B | $1.57B | $1.99B | $822M | $145M | $2.14B | $92M | $2.02B | $2.17B | $290M | $1.80B | $1.82B | $1.34B | $538M | $1.33B | $1.71B | |
| Income Tax | $206M | $193M | $355M | $223M | $116M | $234M | $185M | $264M | $291M | $22M | $236M | $191M | $154M | $342M | $-452M | $314M | |
| Net Income | $1.02B | $1.38B | $1.64B | $599M | $29M | $1.90B | $-93M | $1.75B | $1.88B | $268M | $1.57B | $1.63B | $1.19B | $196M | $1.78B | $1.39B | |
| EPS (Basic) | $1.99 | $2.58 | $3.09 | $1.12 | $0.05 | $3.47 | $-0.17 | $3.11 | $3.27 | $0.50 | $2.65 | $2.72 | $1.94 | $0.34 | $2.83 | $2.18 | |
| EPS (Diluted) | $1.98 | $2.58 | $3.08 | $1.11 | $0.05 | $3.45 | $-0.17 | $3.10 | $3.25 | $0.49 | $2.64 | $2.71 | $1.94 | $0.34 | $2.82 | $2.17 | |
| Shares (Basic) | 513,071,000 | -1,078,560,000 | 530,050,000 | 536,688,000 | 544,707,000 | -1,134,866,000 | 557,899,000 | 564,573,000 | 574,886,000 | -1,207,020,000 | 591,246,000 | 600,742,000 | 611,205,000 | -1,284,994,000 | 629,350,000 | 640,707,000 | |
| Shares (Diluted) | 514,785,000 | -1,082,440,000 | 532,015,000 | 538,425,000 | 546,878,000 | -1,139,719,000 | 560,414,000 | 566,838,000 | 577,482,000 | -1,211,730,000 | 593,596,000 | 602,929,000 | 613,950,000 | -1,290,361,000 | 631,946,000 | 643,243,000 | |
| EBITDA | · | · | · | · | · | · | · | · | · | · | $1.30B | $1.14B | $1.13B | · | $880M | $1.13B |
대차대조표 14
| 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 | $5.65B | $6.25B | $6.77B | $6.96B | $5.23B | $6.23B | $5.61B | $6.06B | $5.10B | · | $5.50B | $4.72B | $3.81B | · | $4.71B | $5.17B | |
| PP&E (Net) | $354M | $351M | $367M | $390M | $391M | $387M | $421M | $398M | $418M | · | $445M | $500M | $528M | · | $488M | $512M | |
| PP&E (Gross) | · | $1.02B | · | · | · | $1.04B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $667M | · | · | · | $651M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | $260M | · | · | · | $263M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $116.28B | $116.47B | $122.31B | $124.74B | $120.26B | $117.57B | $128.44B | $120.17B | $124.74B | · | $125.11B | $130.63B | $134.97B | · | $128.10B | $135.63B | |
| Total Liabilities | $86.32B | $86.98B | $93.62B | $97.54B | $93.92B | $91.47B | $103.61B | $94.12B | $101.20B | · | $102.44B | $110.19B | $115.18B | · | $103.95B | $109.24B | |
| Common Stock | $136M | $136M | $136M | $136M | $136M | $136M | $136M | $136M | $136M | · | $136M | $136M | $135M | · | $135M | $135M | |
| Retained Earnings | $55.70B | $54.68B | $53.92B | $52.59B | $52.31B | $52.28B | $50.97B | $51.34B | $49.87B | · | $48.26B | $46.94B | $45.55B | · | $44.89B | $43.55B | |
| Treasury Stock | $30.84B | $29.80B | $29.00B | $28.00B | $27.17B | $26.23B | $25.48B | $24.98B | $24.18B | · | $22.69B | $21.99B | $21.29B | · | $19.98B | $19.34B | |
| AOCI | · | · | · | · | · | · | $-3.68B | $-3.29B | $-5.10B | · | $-5.76B | $-7.34B | $-7.28B | · | $-3.51B | $-548M | |
| Stockholders' Equity | $29.96B | $29.49B | $28.69B | $27.20B | $26.34B | $26.10B | $24.83B | $26.05B | $23.54B | $21.98B | $22.67B | $20.44B | $19.78B | $20.14B | $24.15B | $26.39B | |
| Liabilities + Equity | $116.28B | $116.47B | $122.31B | $124.74B | $120.26B | $117.57B | $128.44B | $120.17B | $124.74B | · | $125.11B | $130.63B | $134.97B | · | $128.10B | $135.63B | |
| Shares Outstanding | 510,530,000 | 518,690,000 | 525,710,000 | 534,809,000 | 542,493,000 | 549,964,000 | 556,717,000 | 561,369,000 | 570,278,000 | 578,479,000 | 586,897,000 | 595,969,000 | 605,952,000 | 615,256,000 | 623,868,000 | 634,526,000 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $968M | $315M | $1.25B | $399M | $589M | $333M | $1.27B | $255M | $849M | $582M | $1.52B | $624M | $890M | $1.03B | $1.08B | $510M | |
| Investing Cash Flow | $244M | $359M | $28M | $1.53B | $-359M | $1.52B | $-1.03B | $2.07B | $227M | $-1.16B | $245M | $1.38B | $-77M | $-693M | $-930M | $1.29B | |
| Stock Repurchased | $1.00B | $801M | $1.00B | $829M | $900M | $750M | $500M | $800M | $750M | $701M | $700M | $700M | $700M | $600M | $651M | $650M | |
| Net Stock Activity | $-1.00B | · | · | · | $-900M | · | · | · | $-750M | · | · | · | $-700M | · | · | · | |
| Dividends Paid | $304M | $292M | $299M | $301M | $306M | $267M | $270M | $272M | $278M | $236M | $239M | $243M | $248M | $239M | $242M | $248M | |
| Financing Cash Flow | $-1.76B | $-1.18B | $-1.46B | $-162M | $-1.26B | $-1.08B | $-826M | $-1.32B | $-256M | $-787M | $-992M | $-1.01B | $-933M | $-1.29B | $-612M | $-907M | |
| Net Change in Cash | $-591M | $-523M | $-197M | $1.73B | $-998M | $617M | $-448M | $962M | $792M | $-1.20B | $782M | $911M | $-134M | $-767M | $-463M | $898M | |
| Taxes Paid | $-18M | $563M | $-3M | $606M | $-1M | $562M | $28M | $777M | $0 | $699M | $105M | $765M | $0 | $361M | $95M | $582M |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | · | · | · | · | 26.2% | 22.0% | 23.6% | · | 18.3% | 21.0% | |
| Net Margin | 23.4% | · | 34.6% | 14.4% | 0.85% | · | -3.1% | 34.2% | 34.6% | · | 31.7% | 31.6% | 24.8% | · | 33.1% | 25.7% | |
| Pretax Margin | 28.2% | · | 42.1% | 19.8% | 4.3% | · | 3.1% | 39.3% | 39.9% | · | 36.5% | 35.3% | 28.0% | · | 22.9% | 31.5% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | · | · | 26.2% | 22.0% | 23.6% | · | 18.3% | 21.0% | |
| ROA | 0.86% | · | 1.3% | 0.49% | 0.02% | · | -0.07% | 1.4% | 1.5% | · | 1.2% | 1.2% | 0.84% | · | 1.1% | 0.93% | |
| ROE | 3.6% | · | 6.1% | 2.2% | 0.12% | · | -0.39% | 7.5% | 8.7% | · | 6.7% | 7.0% | 4.8% | · | 5.5% | 4.6% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | 5.0% | 5.0% | 5.1% | · | 5.3% | 3.5% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 26.5 | 22.3 | 23.6 | · | 14.9 | 20.6 |
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) 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16.64B | · | $15.25B | $15.64B | $16.92B | · | $17.30B | $19.30B | $19.34B | · | $18.87B | $18.62B | $18.77B | · | $20.43B | $21.29B | |
| Net Income TTM | $3.29B | · | $2.17B | $2.29B | $3.57B | · | $5.11B | $6.84B | $6.27B | · | $6.17B | $6.00B | $5.41B | · | $5.11B | $4.43B | |
| Market Cap | $56.01B | · | $58.72B | $56.40B | $60.32B | · | $62.24B | $50.14B | $48.96B | · | $45.04B | $41.60B | $39.10B | · | $35.06B | $35.11B | |
| P/E | 17.6 | · | 27.4 | 25.8 | 17.8 | · | 16.8 | 9.5 | 9.5 | · | 10.1 | 9.0 | 8.9 | · | 7.1 | 8.2 | |
| P/S | 3.4 | · | 3.9 | 3.6 | 3.6 | · | 3.6 | 2.6 | 2.5 | · | 2.4 | 2.2 | 2.1 | · | 1.7 | 1.6 | |
| P/B | 1.9 | · | 2.0 | 2.1 | 2.3 | · | 2.5 | 1.9 | 2.1 | · | 2.0 | 2.0 | 2.0 | · | 1.5 | 1.3 | |
| P / Tangible Book | 1.9 | · | 2.0 | 2.1 | 2.3 | · | 2.5 | 1.9 | 2.1 | · | 2.0 | 2.0 | 2.0 | · | 1.5 | 1.3 | |
| P / Cash Flow | 57.9 | · | · | · | 102.4 | · | · | · | 57.7 | · | · | · | 55.2 | · | · | · | |
| Earnings Yield | 5.7% | · | 3.6% | 3.9% | 5.6% | · | 5.9% | 10.6% | 10.5% | · | 9.9% | 11.2% | 11.2% | · | 14.1% | 12.1% | |
| Payout Ratio | 29.8% | · | · | · | 1055.2% | · | · | · | 14.8% | · | · | · | 20.9% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $17.16B | $18.93B | $18.70B | $19.14B | $21.55B |
| 영업이익률 % | — | — | — | 21.3% | 22.3% |
| 순이익 | $3.65B | $5.44B | $4.66B | $4.42B | $4.23B |
| 희석 EPS | $6.82 | $9.63 | $7.78 | $6.93 | $6.25 |
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.