ATO Atmos Energy Corporation Common Stock
$177.91
가격 · 5월 20, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$150–$193
66% of range
애널리스트 평점
HOLD
20 analysts
목표 주가
$191
+7% upside
P/E (TTM)
22.9
ROE
9.0%
순이익률
25.5%
ATO 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$177.91
시가총액
$27.59B
P/E (TTM)
22.9
EPS (TTM)
$7.46
매출 (TTM)
$4.70B
배당 수익률
2.0%
ROE
9.0%
부채/자본
—
52주 범위
$150 – $193
ATO 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
$4.70B
2016-09-30
→
2025-09-30
EPS
$7.46
2016-09-30
→
2025-09-30
잉여현금흐름
$-1.51B
2016-09-30
→
2025-09-30
마진
25.5%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ATO
동종업계 중앙값
P/E (TTM)
22.9
19.7
P/S (TTM)
5.9
2.8
P/B
2.0
1.5
Price / FCF (주가 / FCF)
-18.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ATO
동종업계 중앙값
Operating Margin (영업이익률)
33.2%
—
Net Profit Margin (순이익률)
25.5%
15.1%
ROA
4.5%
3.8%
ROE
9.0%
9.2%
ROIC
9.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ATO
동종업계 중앙값
Current Ratio (유동비율)
0.8
0.8
Quick Ratio (당좌 비율)
0.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ATO
동종업계 중앙값
Revenue YoY (매출 YoY)
12.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
10.8%
—
EPS YoY
9.2%
—
Net Income YoY (순이익 YoY)
14.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ATO
동종업계 중앙값
Payout Ratio (지급 비율)
46.2%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.0%
지급 비율
46.2%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 2월 23일 | $1.0000 |
| 2025년 11월 24일 | $1.0000 |
| 2025년 8월 25일 | $0.8700 |
| 2025년 5월 27일 | $0.8700 |
| 2025년 2월 25일 | $0.8700 |
| 2024년 11월 25일 | $0.8700 |
| 2024년 8월 26일 | $0.8050 |
| 2024년 5월 24일 | $0.8050 |
| 2024년 2월 23일 | $0.8050 |
| 2023년 11월 24일 | $0.8050 |
| 2023년 8월 18일 | $0.7400 |
| 2023년 5월 19일 | $0.7400 |
| 2023년 2월 16일 | $0.7400 |
| 2022년 11월 25일 | $0.7400 |
| 2022년 8월 19일 | $0.6800 |
| 2022년 5월 20일 | $0.6800 |
| 2022년 2월 17일 | $0.6800 |
| 2021년 11월 26일 | $0.6800 |
| 2021년 8월 20일 | $0.6250 |
| 2021년 5월 21일 | $0.6250 |
ATO 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
20 명의 애널리스트
- 적극 매수 2 10.0%
- 매수 4 20.0%
- 보유 14 70.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
11 명의 애널리스트 · 2026-05-18
중앙값
$192.00
지금
$177.91
저가
$170.00
고가
$206.00
중앙값 목표
$192.00
+7.9%
평균 목표
$191.00
+7.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.04%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $3.47 | $3.43 | 0.04% |
| 2025년 12월 31일 | $2.44 | $2.45 | -0.01% |
| 2025년 9월 30일 | $1.07 | $1.01 | 0.06% |
| 2025년 6월 30일 | $1.16 | $1.16 | 0.00% |
| 2025년 3월 31일 | $3.03 | $2.90 | 0.13% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ATO | $27.59B | 22.9 | 12.9% | 25.5% | 9.0% | — |
| NFG | $8.35B | 16.3 | 17.1% | 22.8% | 17.4% | — |
| UGI | $7.13B | 10.8 | 1.1% | 9.3% | 14.5% | — |
| SWX | $5.78B | 13.2 | 9.6% | — | 11.2% | — |
| NJR | $4.84B | 14.5 | 9.9% | 24.8% | 13.8% | — |
| OGS | $4.84B | 17.7 | — | — | 8.0% | — |
| SR | — | — | — | — | — | — |
| 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% | — |
| SPH | — | 11.5 | 7.9% | 7.4% | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.70B | $4.17B | $4.28B | $4.20B | $3.41B | $2.82B | $2.90B | $3.12B | $2.76B | $2.45B | |
| Cost of Revenue | · | · | $1.45B | $1.68B | $1.03B | $659M | $859M | $1.17B | · | · | |
| Gross Profit | · | · | · | · | · | · | · | · | · | $1.74B | |
| Operating Expenses | · | · | · | · | · | · | · | · | · | $1.08B | |
| Operating Income | $1.56B | $1.36B | $1.07B | $921M | $905M | $824M | $746M | $728M | $736M | $657M | |
| Interest Expense | · | · | $137M | $103M | $84M | $84M | $103M | $107M | $120M | $115M | |
| Other Non-op | $90M | $71M | $70M | $34M | $-2M | $7M | $7M | $-10M | $-11M | $-234.0K | |
| Pretax Income | $1.48B | $1.24B | $1000M | $852M | $819M | $747M | $650M | $611M | $604M | $542M | |
| Income Tax | $279M | $193M | $114M | $78M | $154M | $145M | $139M | $8M | $221M | $197M | |
| Net Income | $1.20B | $1.04B | $886M | $774M | $666M | $601M | $511M | $603M | $396M | $350M | |
| EPS (Basic) | $7.54 | $6.83 | $6.10 | $5.61 | $5.12 | $4.89 | $4.36 | $5.43 | $3.73 | $3.38 | |
| EPS (Diluted) | $7.46 | $6.83 | $6.10 | $5.60 | $5.12 | $4.89 | $4.35 | $5.43 | $3.73 | $3.38 | |
| Shares (Basic) | 158,943,000 | 152,508,000 | 145,121,000 | 137,830,000 | 129,779,000 | 122,788,000 | 117,200,000 | 111,012,000 | 106,100,000 | 103,524,000 | |
| Shares (Diluted) | 160,573,000 | 152,666,000 | 145,166,000 | 138,096,000 | 129,834,000 | 122,872,000 | 117,461,000 | 111,012,000 | 106,100,000 | 103,524,000 | |
| EBITDA | $2.29B | $2.03B | $1.67B | $1.46B | $1.38B | $1.25B | $1.14B | $1.08B | $1.05B | $668M |
대차대조표 23
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $203M | $307M | $15M | $52M | $117M | $21M | $25M | $14M | $26M | $48M | |
| Receivables | $376M | $366M | $329M | $364M | $343M | $231M | $231M | $253M | $222M | $216M | |
| Prepaid Expense | $80M | $75M | $58M | $59M | $49M | $40M | $39M | $33M | $32M | $21M | |
| Other Current Assets | $302M | $288M | $292M | $2.27B | $2.20B | $108M | $73M | $46M | $106M | $88M | |
| Current Assets | $1.05B | $1.13B | $886M | $3.05B | $2.84B | $471M | $458M | $479M | $540M | $682M | |
| Goodwill | $731M | $731M | $731M | $731M | $731M | $731M | $731M | $730M | $730M | $727M | |
| Intangibles | $75M | $83M | $92M | $0 | · | · | · | · | · | · | |
| Other Non-current Assets | $1.10B | $1.04B | $1.20B | $1.17B | $975M | $801M | $391M | $294M | $221M | $305M | |
| Total Assets | $28.25B | $25.19B | $22.52B | $22.19B | $19.61B | $15.36B | $13.37B | $11.87B | $10.75B | $10.01B | |
| Accounts Payable | $507M | $445M | $336M | $496M | $423M | $236M | $265M | $217M | $233M | $196M | |
| Short-term Debt | · | $0 | $242M | $185M | $0 | $0 | $465M | $576M | $448M | $830M | |
| Current Liabilities | $1.36B | $1.21B | $1.35B | $3.60B | $3.51B | $782M | $1.21B | $1.92B | $1.01B | $1.79B | |
| Capital Leases | $263M | $224M | $194M | $184M | $195M | $201M | · | · | · | · | |
| Deferred Tax | $2.92B | $2.59B | $2.30B | $2.00B | $1.71B | $1.46B | $1.30B | $1.15B | $1.88B | $1.60B | |
| Other Non-current Liabilities | $784M | $692M | $600M | $538M | $537M | $642M | $400M | $158M | $176M | $245M | |
| Long-term Debt | · | · | · | · | · | · | $3.53B | $3.07B | $3.07B | $2.44B | |
| Total Debt | · | $0 | $242M | $185M | · | $0 | $3.99B | $3.64B | $3.51B | $3.27B | |
| Common Stock | $808.0K | $776.0K | $742.0K | $704.0K | $662.0K | $629.0K | $597.0K | $556.0K | $531.0K | $520.0K | |
| Retained Earnings | $4.86B | $4.22B | $3.67B | $3.21B | $2.81B | $2.47B | $2.15B | $1.88B | $1.47B | $1.26B | |
| AOCI | $475M | $466M | $519M | $369M | $70M | $-58M | $-115M | $-84M | $-105M | $-188M | |
| Stockholders' Equity | $13.56B | $12.16B | $10.87B | $9.42B | $7.91B | $6.79B | $5.75B | $4.77B | $3.90B | $3.46B | |
| Liabilities + Equity | $28.25B | $25.19B | $22.52B | $22.19B | $19.61B | $15.36B | $13.37B | $11.87B | $10.75B | $10.01B | |
| Shares Outstanding | 161,568,384 | 155,258,845 | 148,492,783 | 140,896,598 | 132,419,754 | 125,882,477 | 119,338,925 | 111,273,683 | 106,104,634 | 103,930,560 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $735M | $670M | $604M | $536M | $478M | $430M | $391M | $361M | $320M | $293M | |
| Stock-based Comp | $13M | $11M | $10M | $11M | $11M | $10M | $11M | $13M | $14M | $15M | |
| Deferred Tax | $269M | $173M | $108M | $54M | $155M | $155M | $132M | $158M | $227M | $194M | |
| Other Non-cash | $-165M | $-163M | $1.85B | $-397M | $-2.39B | $-158M | $-77M | $-11M | $-90M | · | |
| Operating Cash Flow | $2.05B | $1.73B | $3.46B | $978M | $-1.08B | $1.04B | $969M | $1.12B | $867M | $795M | |
| CapEx | $3.56B | $2.94B | $2.81B | $2.44B | $1.97B | $1.94B | $1.69B | $1.47B | $1.14B | $1.09B | |
| Investing Cash Flow | $-3.56B | $-2.92B | $-2.80B | $-2.43B | $-1.96B | $-1.93B | $-1.68B | $-1.46B | $-1.06B | $-1.08B | |
| Debt Issued | $1.14B | $1.24B | $797M | $799M | $2.80B | $999M | $1.05B | $0 | $885M | $0 | |
| Net Debt Issued | $1.14B | $1.24B | $-1.40B | $599M | $2.80B | $999M | $470M | $0 | $635M | $0 | |
| Stock Issued | $698M | $750M | $807M | $777M | $607M | $624M | $694M | $395M | $99M | $99M | |
| Net Stock Activity | $698M | $750M | $807M | $777M | $607M | $624M | $694M | $395M | $99M | $99M | |
| Dividends Paid | $554M | $493M | $430M | $376M | $324M | $282M | $246M | $215M | $192M | $175M | |
| Financing Cash Flow | $1.41B | $1.48B | $-697M | $1.39B | $3.14B | $884M | $726M | $326M | $168M | $304M | |
| Net Change in Cash | $-105M | $290M | $-32M | $-65M | $96M | $-4M | $11M | $-13M | $-21M | $19M | |
| Taxes Paid | $4M | $15M | $15M | $16M | $8M | $-3M | $11M | $6M | $5M | $8M | |
| Free Cash Flow | $-1.51B | $-1.20B | $654M | $-1.47B | $-3.05B | $-898M | $-725M | $-343M | $-270M | $-292M | |
| Levered FCF | · | · | $532M | $-1.56B | $-3.12B | $-966M | $-806M | $-448M | $-346M | $-366M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 33.2% | 32.5% | 25.0% | 21.9% | 26.6% | 29.2% | 25.7% | 23.2% | · | · | |
| Net Margin | 25.5% | 25.0% | 20.7% | 18.4% | 19.5% | 21.3% | 17.6% | 19.4% | · | · | |
| Pretax Margin | 31.4% | 29.7% | 23.4% | 20.3% | 24.0% | 26.5% | 22.4% | 19.6% | · | · | |
| EBITDA Margin | 48.8% | 48.6% | 39.1% | 34.7% | 40.6% | 44.5% | 39.2% | 34.8% | · | · | |
| ROA | 4.5% | 4.4% | 4.0% | 3.7% | 3.8% | 4.2% | 4.0% | 5.3% | 3.8% | 3.7% | |
| ROE | 9.0% | 8.6% | 8.2% | 8.3% | 8.5% | 9.1% | 9.0% | 12.7% | 10.8% | 10.5% | |
| ROIC | 9.3% | 9.4% | 8.5% | 8.7% | 9.3% | 9.8% | 6.0% | 8.5% | 6.2% | 6.3% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 0.6 | 0.4 | 0.2 | 0.5 | 0.4 | |
| Quick Ratio | 0.4 | 0.6 | 0.3 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | |
| Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.7 | 0.8 | 0.9 | 0.9 | |
| LT Debt / Equity | · | · | · | · | · | · | 0.6 | 0.5 | 0.8 | 0.6 | |
| Interest Coverage | · | · | 7.8 | 9.0 | 10.8 | 9.8 | 7.2 | 6.8 | 6.1 | 5.8 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | · | · | |
| Receivables Turnover | 12.7 | 12.0 | 12.4 | 11.9 | 11.9 | 12.2 | 12.0 | 13.1 | · | · |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 12.9% | -2.6% | 1.8% | 23.3% | 20.8% | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.8% | 6.9% | 14.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.8% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 9.2% | 12.0% | 8.9% | 9.4% | 4.7% | · | · | · | · | · | |
| EPS CAGR 3Y | 10.0% | 10.1% | 7.6% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 8.8% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 14.9% | 17.7% | 14.4% | 16.4% | 10.7% | · | · | · | · | · | |
| Net Income CAGR 3Y | 15.7% | 16.2% | 13.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.8% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 14.4% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.70B | $4.17B | $4.28B | $4.20B | $3.41B | $2.82B | $2.90B | $3.12B | $2.76B | $2.45B | |
| Net Income TTM | $1.20B | $1.04B | $886M | $774M | $666M | $601M | $511M | $603M | $396M | $350M | |
| Market Cap | $27.59B | $21.54B | $15.73B | $14.35B | $11.68B | $12.03B | $13.59B | $10.45B | $8.90B | $7.74B | |
| Enterprise Value | · | $21.23B | $15.96B | $14.48B | · | $12.01B | $17.56B | $14.08B | $12.38B | $10.96B | |
| P/E | 22.9 | 20.3 | 17.4 | 18.2 | 17.2 | 19.5 | 26.2 | 17.3 | 22.5 | 22.0 | |
| P/S | 5.9 | 5.2 | 3.7 | 3.4 | 3.4 | 4.3 | 4.7 | 3.4 | 3.2 | 3.2 | |
| P/B | 2.0 | 1.8 | 1.4 | 1.5 | 1.5 | 1.8 | 2.4 | 2.2 | 2.3 | 2.2 | |
| P / Tangible Book | 2.2 | 1.9 | 1.6 | 1.7 | 1.6 | 2.0 | · | · | · | · | |
| P / Cash Flow | 13.5 | 12.4 | 4.5 | 14.7 | -10.8 | 11.6 | 14.0 | 9.3 | 10.3 | 9.7 | |
| P / FCF | -18.2 | -17.9 | 24.1 | -9.8 | -3.8 | -13.4 | -18.8 | -30.5 | -32.9 | -26.5 | |
| EV / EBITDA | · | 10.5 | 9.5 | 9.9 | · | 9.6 | 15.4 | 13.0 | 11.8 | 16.4 | |
| EV / FCF | · | -17.6 | 24.4 | -9.9 | · | -13.4 | -24.2 | -41.1 | -45.9 | -37.5 | |
| EV / Revenue | · | 5.1 | 3.7 | 3.4 | · | 4.3 | 6.1 | 4.5 | 4.5 | 4.5 | |
| Dividend Yield | 2.0% | 2.3% | 2.7% | 2.6% | 2.8% | 2.4% | 1.8% | 2.1% | 2.2% | 2.3% | |
| Earnings Yield | 4.4% | 4.9% | 5.8% | 5.5% | 5.8% | 5.1% | 3.8% | 5.8% | 4.5% | 4.5% | |
| Payout Ratio | 46.2% | 47.3% | 48.6% | 48.5% | 48.7% | 47.0% | 48.0% | 35.6% | 48.4% | 50.0% | |
| Annual Payout | $554M | $493M | $430M | $376M | $324M | $282M | $246M | $215M | $192M | $175M |
손익계산서 13
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.96B | $1.34B | $737M | $839M | $1.95B | $1.18B | $658M | $702M | $1.65B | $1.16B | $588M | $663M | $1.54B | $1.48B | $723M | $816M | |
| Cost of Revenue | · | · | · | · | $779M | $234M | · | · | $624M | $339M | · | $45M | $666M | $738M | · | $249M | |
| Operating Income | $765M | $515M | $219M | $252M | $629M | $459M | $185M | $220M | $551M | $399M | $154M | $169M | $423M | $321M | $105M | $155M | |
| Interest Expense | · | · | · | · | · | · | · | · | $55M | $52M | · | $31M | $37M | $37M | · | $26M | |
| Other Non-op | $18M | $22M | $21M | $20M | $24M | $25M | $17M | $20M | $17M | $18M | $15M | $16M | $17M | $21M | $7M | $13M | |
| Pretax Income | $734M | $504M | $213M | $231M | $603M | $431M | $159M | $199M | $512M | $365M | $137M | $154M | $403M | $306M | $84M | $142M | |
| Income Tax | $152M | $101M | $38M | $44M | $118M | $79M | $25M | $33M | $80M | $54M | $19M | $16M | $45M | $34M | $12M | $13M | |
| Net Income | $582M | $403M | $175M | $186M | $486M | $352M | $134M | $166M | $432M | $311M | $119M | $138M | $358M | $272M | $72M | $129M | |
| EPS (Basic) | $3.49 | $2.48 | $1.07 | $1.17 | $3.05 | $2.25 | $0.82 | $1.08 | $2.85 | $2.08 | $0.76 | $0.94 | $2.48 | $1.92 | $0.46 | $0.92 | |
| EPS (Diluted) | $3.47 | $2.44 | $1.04 | $1.16 | $3.03 | $2.23 | $0.82 | $1.08 | $2.85 | $2.08 | $0.77 | $0.94 | $2.48 | $1.91 | $0.45 | $0.92 | |
| Shares (Basic) | 166,464,000 | 162,727,000 | -315,820,000 | 159,285,000 | 159,177,000 | 156,301,000 | -301,868,000 | 153,309,000 | 151,271,000 | 149,796,000 | -286,691,000 | 146,051,000 | 143,941,000 | 141,820,000 | -272,567,000 | 139,881,000 | |
| Shares (Diluted) | 167,812,000 | 164,871,000 | -318,848,000 | 161,171,000 | 160,426,000 | 157,824,000 | -301,823,000 | 153,396,000 | 151,297,000 | 149,796,000 | -286,825,000 | 146,067,000 | 143,987,000 | 141,937,000 | -273,070,000 | 140,227,000 | |
| EBITDA | $765M | $709M | · | $252M | $629M | $640M | · | $220M | $551M | $564M | · | $169M | $423M | $467M | · | $155M |
대차대조표 22
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $126M | $367M | $203M | $709M | $544M | $585M | $307M | $675M | $262M | $278M | · | $56M | $95M | $172M | · | $328M | |
| Receivables | $645M | $731M | $376M | $400M | $661M | $629M | $366M | $392M | $596M | $646M | · | $331M | $524M | $826M | · | $375M | |
| Prepaid Expense | · | · | $80M | · | · | · | $75M | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $354M | $374M | $302M | $300M | $288M | $457M | $288M | $480M | $428M | $527M | · | $289M | $271M | $2.31B | · | $2.35B | |
| Current Assets | $1.26B | $1.64B | $1.05B | $1.55B | $1.59B | $1.83B | $1.13B | $1.71B | $1.43B | $1.68B | · | $889M | $1.07B | $3.63B | · | $3.28B | |
| Goodwill | $731M | $731M | $731M | $731M | $731M | $731M | $731M | $731M | $731M | $731M | · | $731M | $731M | $731M | · | $731M | |
| Intangibles | $70M | $73M | $75M | $77M | $79M | $81M | $83M | $85M | $87M | $90M | · | $94M | · | · | · | · | |
| Other Non-current Assets | $1.25B | $1.09B | $1.10B | $974M | $947M | $895M | $1.04B | $944M | $939M | $864M | · | $1.04B | $1.06B | $1.04B | · | $1.09B | |
| Total Assets | $30.38B | $29.80B | $28.25B | $27.71B | $26.98B | $26.50B | $25.19B | $24.89B | $24.00B | $23.68B | · | $21.77B | $21.31B | $23.37B | · | $21.66B | |
| Accounts Payable | $467M | $617M | $507M | $398M | $445M | $453M | $445M | $319M | $368M | $417M | · | $328M | $365M | $575M | · | $397M | |
| Short-term Debt | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $0 | $0 | $0 | · | · | |
| Current Liabilities | $1.26B | $1.45B | $1.36B | $1.13B | $1.20B | $1.17B | $1.21B | $985M | $1.06B | $1.17B | · | $1.03B | $1.11B | $3.53B | · | $3.26B | |
| Capital Leases | · | · | $263M | · | · | · | $224M | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $3.18B | $3.03B | $2.92B | $2.86B | $2.79B | $2.67B | $2.59B | $2.55B | $2.49B | $2.38B | · | $2.21B | $2.14B | $2.08B | · | $1.94B | |
| Other Non-current Liabilities | $802M | $792M | $784M | $695M | $682M | $684M | $692M | $596M | $596M | $602M | · | $521M | $508M | $530M | · | $526M | |
| Total Debt | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $0 | $0 | $0 | · | · | |
| Common Stock | $835.0K | $827.0K | $808.0K | $803.0K | $794.0K | $794.0K | $776.0K | $776.0K | $754.0K | $754.0K | · | $737.0K | $722.0K | $716.0K | · | $699.0K | |
| Retained Earnings | $5.52B | $5.10B | $4.86B | $4.83B | $4.78B | $4.43B | $4.22B | $4.21B | $4.17B | $3.86B | · | $3.66B | $3.63B | $3.38B | · | $3.24B | |
| AOCI | $465M | $470M | $475M | $478M | $477M | $482M | $466M | $510M | $496M | $469M | · | $404M | $361M | $391M | · | $305M | |
| Stockholders' Equity | $14.91B | $14.28B | $13.56B | $13.39B | $13.14B | $12.78B | $12.16B | $12.18B | $11.62B | $11.27B | $10.87B | $10.60B | $10.21B | $9.84B | $9.42B | $9.27B | |
| Liabilities + Equity | $30.38B | $29.80B | $28.25B | $27.71B | $26.98B | $26.50B | $25.19B | $24.89B | $24.00B | $23.68B | · | $21.77B | $21.31B | $23.37B | · | $21.66B | |
| Shares Outstanding | 166,918,310 | 165,434,477 | 161,568,384 | 160,521,011 | 158,835,123 | 158,726,065 | 155,258,845 | 155,229,024 | 150,874,552 | 150,834,397 | 148,492,783 | 147,304,538 | 144,484,650 | 143,155,761 | 140,896,598 | 139,888,756 |
현금 흐름 15
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $196M | $195M | $186M | $186M | $183M | $181M | $173M | $167M | $165M | $165M | $159M | $151M | $148M | $146M | $140M | $134M | |
| Deferred Tax | $135M | $93M | $54M | $44M | $100M | $71M | $34M | $29M | $66M | $44M | $33M | $16M | $29M | $30M | $13M | $777.0K | |
| Other Non-cash | · | $-383M | · | · | · | $-321M | · | · | · | $-275M | · | · | · | $-259M | · | · | |
| Operating Cash Flow | $723M | $308M | $348M | $496M | $923M | $282M | $331M | $411M | $747M | $245M | $238M | $329M | $2.70B | $189M | $48M | $289M | |
| CapEx | $1.00B | $1.03B | $964M | $867M | $840M | $891M | $808M | $714M | $646M | $770M | $722M | $668M | $620M | $796M | $718M | $536M | |
| Investing Cash Flow | $-1.00B | $-1.04B | $-968M | $-876M | $-829M | $-889M | $-804M | $-710M | $-645M | $-764M | $-718M | $-667M | $-618M | $-793M | $-715M | $-533M | |
| Debt Issued | $0 | $597M | $0 | $498M | $0 | $645M | $0 | $342M | $0 | $898M | $0 | $0 | $0 | $797M | $0 | $0 | |
| Net Debt Issued | · | $587M | · | · | · | $645M | · | · | · | $898M | · | · | · | $797M | · | · | |
| Stock Issued | $200M | $472M | $130M | $189M | $0 | $379M | $0 | $496M | $0 | $254M | $135M | $312M | $140M | $220M | $101M | $81M | |
| Net Stock Activity | · | $472M | · | · | · | $379M | · | · | · | $254M | · | · | · | $220M | · | · | |
| Dividends Paid | $164M | $160M | $141M | $138M | $138M | $135M | $126M | $125M | $122M | $120M | $111M | $108M | $106M | $105M | $97M | $95M | |
| Financing Cash Flow | $32M | $895M | $110M | $548M | $-139M | $887M | $103M | $714M | $-123M | $785M | $441M | $301M | $-2.16B | $724M | $391M | $-11M | |
| Net Change in Cash | $-244M | $168M | $-510M | $168M | $-44M | $281M | $-370M | $415M | $-22M | $266M | $-39M | $-37M | $-76M | $120M | $-277M | $-254M | |
| Free Cash Flow | · | $-725M | · | · | · | $-609M | · | · | · | $-524M | · | · | · | $-607M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-569M | · | · | · | $-639M | · | · |
수익성 7
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 39.0% | 38.3% | · | 30.0% | 32.2% | 39.1% | · | 31.4% | 33.5% | 34.4% | · | 25.5% | 27.4% | 21.6% | · | 18.9% | |
| Net Margin | 29.6% | 30.0% | · | 22.2% | 24.9% | 29.9% | · | 23.6% | 26.2% | 26.9% | · | 20.8% | 23.2% | 18.3% | · | 15.8% | |
| Pretax Margin | 37.4% | 37.5% | · | 27.5% | 30.9% | 36.7% | · | 28.4% | 31.1% | 31.5% | · | 23.2% | 26.1% | 20.6% | · | 17.3% | |
| EBITDA Margin | 39.0% | 52.8% | · | 30.0% | 32.2% | 54.4% | · | 31.4% | 33.5% | 48.7% | · | 25.5% | 27.4% | 31.5% | · | 18.9% | |
| ROA | 2.0% | 1.4% | · | 0.71% | 1.9% | 1.4% | · | 0.71% | 1.9% | 1.3% | · | 0.63% | 1.7% | 1.2% | · | 0.63% | |
| ROE | 4.2% | 3.0% | · | 1.5% | 3.9% | 2.9% | · | 1.5% | 4.0% | 2.9% | · | 1.4% | 3.7% | 3.0% | · | 1.5% | |
| ROIC | 4.1% | 2.9% | · | 1.5% | 3.9% | 2.9% | · | 1.5% | 4.0% | 3.0% | · | 1.4% | 3.7% | 2.9% | · | 1.5% |
유동성 및 지급능력 4
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.1 | · | 1.4 | 1.3 | 1.6 | · | 1.7 | 1.4 | 1.4 | · | 0.9 | 1.0 | 1.0 | · | 1.0 | |
| Quick Ratio | 0.6 | 0.8 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 0.8 | 0.8 | · | 0.4 | 0.6 | 0.3 | · | 0.2 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 9.9 | 7.7 | · | 5.4 | 11.3 | 8.7 | · | 5.9 |
효율성 2
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.1 | · | 0.0 | |
| Receivables Turnover | 3.0 | 2.0 | · | 2.1 | 3.1 | 1.8 | · | 1.9 | 2.9 | 1.6 | · | 1.9 | 2.8 | 2.2 | · | 2.5 |
가치 평가 (TTM) 15
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.09B | $5.31B | · | $4.67B | $5.48B | $4.68B | · | $4.17B | $5.01B | $4.85B | · | $4.50B | $5.49B | $4.96B | · | $4.08B | |
| Net Income TTM | $1.66B | $1.43B | · | $1.19B | $1.44B | $1.26B | · | $1.05B | $1.24B | $1.08B | · | $896M | $1.08B | $975M | · | $805M | |
| Market Cap | $30.83B | $27.73B | · | $24.74B | $24.55B | $22.11B | · | $18.11B | $17.93B | $17.48B | · | $17.14B | $16.23B | $16.04B | · | $15.68B | |
| Enterprise Value | · | · | · | · | · | · | · | $17.43B | $17.67B | $17.20B | · | $17.08B | $16.14B | $15.87B | · | · | |
| P/E | 18.3 | 18.9 | · | 20.5 | 16.8 | 16.9 | · | 16.8 | 14.2 | 15.6 | · | 18.6 | 14.6 | 15.9 | · | 18.9 | |
| P/S | 5.1 | 5.2 | · | 5.3 | 4.5 | 4.7 | · | 4.3 | 3.6 | 3.6 | · | 3.8 | 3.0 | 3.2 | · | 3.8 | |
| P/B | 2.1 | 1.9 | · | 1.8 | 1.9 | 1.7 | · | 1.5 | 1.5 | 1.6 | · | 1.6 | 1.6 | 1.6 | · | 1.7 | |
| P / Tangible Book | 2.2 | 2.1 | · | 2.0 | 2.0 | 1.8 | · | 1.6 | 1.7 | 1.7 | · | 1.8 | 1.7 | 1.8 | · | 1.8 | |
| P / Cash Flow | · | 90.0 | · | · | · | 78.4 | · | · | · | 71.3 | · | · | · | 84.9 | · | · | |
| P / FCF | · | -38.2 | · | · | · | -36.3 | · | · | · | -33.3 | · | · | · | -26.4 | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | 79.1 | 32.1 | 30.5 | · | 100.9 | 38.2 | 34.0 | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | · | -32.8 | · | · | · | -26.2 | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 4.2 | 3.5 | 3.5 | · | 3.8 | 2.9 | 3.2 | · | · | |
| Earnings Yield | 5.5% | 5.3% | · | 4.9% | 5.9% | 5.9% | · | 6.0% | 7.0% | 6.4% | · | 5.4% | 6.8% | 6.3% | · | 5.3% | |
| Payout Ratio | · | 39.8% | · | · | · | 38.5% | · | · | · | 38.5% | · | · | · | 38.5% | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 매출 | $4.70B | $4.17B | $4.28B | $4.20B | $3.41B |
| 영업이익률 % | 33.2% | 32.5% | 25.0% | 21.9% | 26.6% |
| 순이익 | $1.20B | $1.04B | $886M | $774M | $666M |
| 희석 EPS | $7.46 | $6.83 | $6.10 | $5.60 | $5.12 |
대차대조표
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 0.0 | 0.0 | 0.0 | — |
| 유동비율 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 |
| 당좌 비율 | 0.4 | 0.6 | 0.3 | 0.1 | 0.1 |
현금 흐름
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-1.51B | $-1.20B | $654M | $-1.47B | $-3.05B |
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.