BOKF BOK Financial Corporation - Common Stock
$128.75
가격 · 5월 20, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$91–$140
77% of range
애널리스트 평점
HOLD
15 analysts
목표 주가
$144
+12% upside
P/E (TTM)
12.9
ROE
10.1%
순이익률
26.6%
BOKF 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$128.75
시가총액
$7.18B
P/E (TTM)
12.9
EPS (TTM)
$9.17
매출 (TTM)
—
배당 수익률
2.1%
ROE
10.1%
부채/자본
—
52주 범위
$91 – $140
BOKF 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
$9.17
2017-12-31
→
2025-12-31
잉여현금흐름
$575M
2017-12-31
→
2025-12-31
마진
26.6%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
BOKF
동종업계 중앙값
P/E (TTM)
12.9
12.9
P/S (TTM)
3.3
2.2
P/B
1.2
1.2
Price / FCF (주가 / FCF)
12.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
BOKF
동종업계 중앙값
Net Profit Margin (순이익률)
26.6%
27.6%
ROA
1.1%
1.0%
ROE
10.1%
9.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
BOKF
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
BOKF
동종업계 중앙값
Revenue YoY (매출 YoY)
6.1%
—
Revenue CAGR 3Y (매출 CAGR 3년)
5.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
2.2%
—
EPS YoY
12.7%
—
Net Income YoY (순이익 YoY)
10.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
BOKF
동종업계 중앙값
Payout Ratio (지급 비율)
25.5%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.1%
지급 비율
25.5%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 13일 | $0.6300 |
| 2026년 2월 19일 | $0.6300 |
| 2025년 11월 12일 | $0.6300 |
| 2025년 8월 13일 | $0.5700 |
| 2025년 5월 15일 | $0.5700 |
| 2025년 2월 12일 | $0.5700 |
| 2024년 11월 15일 | $0.5700 |
| 2024년 8월 15일 | $0.5500 |
| 2024년 5월 14일 | $0.5500 |
| 2024년 2월 13일 | $0.5500 |
| 2023년 11월 14일 | $0.5500 |
| 2023년 8월 14일 | $0.5400 |
| 2023년 5월 12일 | $0.5400 |
| 2023년 2월 13일 | $0.5400 |
| 2022년 11월 14일 | $0.5400 |
| 2022년 8월 15일 | $0.5300 |
| 2022년 5월 10일 | $0.5300 |
| 2022년 5월 9일 | $0.5300 |
| 2022년 2월 14일 | $0.5300 |
| 2021년 11월 12일 | $0.5300 |
BOKF 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
15 명의 애널리스트
- 적극 매수 3 20.0%
- 매수 4 26.7%
- 보유 8 53.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
9 명의 애널리스트 · 2026-05-19
중앙값
$144.00
← 모든 목표가 하회
$128.75
저가
$130.00
고가
$165.00
중앙값 목표
$144.00
+11.8%
평균 목표
$144.00
+11.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.13%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $2.58 | $2.38 | 0.20% |
| 2025년 12월 31일 | $2.89 | $2.41 | 0.48% |
| 2025년 9월 30일 | $2.22 | $2.22 | 0.00% |
| 2025년 6월 30일 | $2.19 | $2.04 | 0.15% |
| 2025년 3월 31일 | $1.86 | $2.03 | -0.17% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| BOKF | $7.18B | 12.9 | 6.1% | 26.6% | 10.1% | — |
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| CFR | — | 12.8 | 8.3% | 29.0% | 14.8% | — |
| COLB | $8.26B | 12.2 | 18.8% | 310.7% | 8.5% | — |
| WAL | — | 9.6 | 99.7% | 713.6% | 13.5% | — |
| CBSH | $7.20B | 13.0 | 6.5% | 32.1% | 16.0% | — |
| VLY | — | 11.6 | 9.3% | 29.5% | 7.8% | — |
| PB | $6.43B | 12.1 | 4.8% | 43.4% | 7.1% | — |
| CBC | — | 13.8 | 13.8% | 38.3% | 11.3% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $1.07B | $181M | $62M | $161M | $419M | $244M | $131M | $82M | $63M | $67M | |
| Interest Income | $2.53B | $2.64B | $2.34B | $1.39B | $1.18B | $1.27B | $1.53B | $1.23B | $973M | $829M | $767M | $732M | |
| Pretax Income | $741M | $667M | $683M | $660M | $796M | $564M | $631M | $565M | $518M | $339M | $432M | $440M | |
| Income Tax | $163M | $143M | $152M | $140M | $180M | $129M | $130M | $119M | $183M | $106M | $139M | $144M | |
| Net Income | $578M | $524M | $531M | $520M | $618M | $435M | $501M | $446M | $335M | $233M | $289M | $292M | |
| EPS (Basic) | $9.17 | $8.14 | $8.02 | $7.68 | $8.95 | $6.19 | $7.03 | $6.63 | $5.11 | $3.53 | $4.22 | $4.23 | |
| EPS (Diluted) | $9.17 | $8.14 | $8.02 | $7.68 | $8.95 | $6.19 | $7.03 | $6.63 | $5.11 | $3.53 | $4.21 | $4.22 | |
| Shares (Basic) | 62,622,386 | 63,745,088 | 65,651,569 | 67,212,728 | 68,591,920 | 69,840,977 | 70,787,700 | 66,628,640 | 64,745,364 | 65,085,627 | 67,594,689 | 68,394,194 | |
| Shares (Diluted) | 62,622,386 | 63,745,088 | 65,651,569 | 67,212,735 | 68,594,322 | 69,844,172 | 70,802,612 | 66,662,273 | 64,806,284 | 65,143,898 | 67,691,658 | 68,544,770 | |
| EBITDA | $110M | $105M | $110M | $108M | $102M | $99M | $95M | $61M | $54M | $47M | $66M | $56M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | $2.84B | $1.18B | $1.26B | $1.14B | $2.32B | $2.54B | $2.64B | $2.48B | |
| PP&E (Net) | $639M | $634M | $622M | $565M | $574M | $551M | $536M | $330M | $317M | $326M | $306M | $274M | |
| PP&E (Gross) | $1.19B | $1.17B | $1.09B | $975M | $924M | $843M | $779M | $645M | $756M | $733M | $675M | $618M | |
| Accum. Depreciation | $547M | $537M | $472M | $409M | $350M | $292M | $244M | $315M | $438M | $407M | $368M | $344M | |
| Goodwill | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.05B | $1.05B | $1.05B | $447M | $449M | $385M | $378M | |
| Intangibles | $35M | $47M | $60M | $76M | $92M | $113M | $125M | $135M | $29M | $47M | $44M | $34M | |
| Total Assets | $52.24B | $49.69B | $49.82B | $47.79B | $50.25B | $46.67B | $42.17B | $38.02B | $32.27B | $32.77B | $31.48B | $29.09B | |
| Total Liabilities | $46.32B | $44.13B | $44.68B | $43.10B | $44.88B | $41.38B | $37.31B | $33.58B | $28.75B | $29.47B | $28.21B | $25.75B | |
| Long-term Debt | $4.63B | $4.45B | $8.96B | $7.14B | $2.49B | $3.82B | $8.62B | $7.42B | $5.85B | $5.72B | $6.28B | $3.73B | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $4.0K | $4.0K | $4.0K | $4.0K | |
| Retained Earnings | $6.02B | $5.59B | $5.21B | $4.82B | $4.45B | $3.97B | $3.73B | $3.37B | $3.05B | $2.82B | $2.70B | $2.53B | |
| Treasury Stock | $1.37B | $970M | $877M | $695M | $535M | $411M | $330M | $199M | $553M | $544M | $477M | $240M | |
| AOCI | $-166M | $-503M | $-599M | $-837M | $72M | $336M | $105M | $-73M | $-36M | $-11M | $22M | $57M | |
| Stockholders' Equity | $5.92B | $5.55B | $5.14B | $4.68B | $5.36B | $5.27B | $4.86B | $4.43B | $3.50B | $3.27B | $3.23B | $3.30B | |
| Liabilities + Equity | $52.24B | $49.69B | $49.82B | $47.79B | $50.25B | $46.67B | $42.17B | $38.02B | $32.27B | $32.77B | $31.48B | $29.09B | |
| Shares Outstanding | 60,620,507 | 64,121,299 | 76,593,292 | 76,423,345 | 76,254,029 | 75,995,205 | 75,758,597 | 75,711,492 | 75,147,686 | 74,993,407 | 74,530,364 | 74,003,754 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $110M | $105M | $110M | $108M | $102M | $99M | $95M | $61M | $54M | $47M | $38M | $37M | |
| Stock-based Comp | $23M | $23M | $16M | $12M | $10M | $16M | $16M | $4M | $24M | $10M | $12M | $10M | |
| Deferred Tax | $5M | $8M | $-20M | $-5M | $38M | $-75M | $4M | $60.0K | $26M | $-12M | $9M | $39M | |
| Amort. of Intangibles | $11M | $12M | $14M | $16M | $18M | $20M | $21M | $10M | $7M | $7M | $4M | $4M | |
| Other Non-cash | $23M | $770M | $-571M | $4.49B | $-4.46B | $-892M | $-1.09B | $-1.06B | $-224M | $-372M | $-81M | $-434M | |
| Operating Cash Flow | $740M | $1.43B | $66M | $5.12B | $-3.69B | $-416M | $-474M | $-552M | $215M | $-92M | $296M | $-37M | |
| CapEx | $164M | $172M | $166M | $215M | $204M | $141M | $385M | $345M | $251M | $200M | $265M | $307M | |
| Investing Cash Flow | $-1.52B | $-477M | $-1.79B | $-4.60B | $2.60B | $-2.46B | $-2.32B | $-1.81B | $740M | $-286M | $-2.00B | $-434M | |
| Stock Issued | · | $-4M | $-5M | $-5M | $-5M | $-5M | $-7.0K | $-88.0K | $4M | $12M | $7M | $4M | |
| Stock Repurchased | $413M | $90M | $177M | $155M | $118M | $76M | $129M | $53M | $7M | $67M | $230M | $12M | |
| Net Stock Activity | $-413M | $-94M | $-182M | $-160M | $-123M | $-81M | $-129M | $-54M | $-3M | $-54M | $-223M | $-8M | |
| Dividends Paid | $148M | $143M | $143M | $144M | $144M | $144M | $143M | $127M | $116M | $113M | $115M | $111M | |
| Financing Cash Flow | $1.01B | $-867M | $1.67B | $-1.95B | $2.75B | $2.80B | $2.91B | $1.19B | $-1.17B | $272M | $1.87B | $1.86B | |
| Net Change in Cash | $223M | $86M | $-53M | $-1.44B | $1.66B | $-78M | $115M | $-1.17B | $-220M | $-106M | $168M | $1.39B | |
| Taxes Paid | · | $101M | $174M | $80M | $135M | $136M | $87M | $92M | $122M | $80M | $102M | $67M | |
| Free Cash Flow | $575M | $1.26B | $-100M | $4.91B | $-3.90B | $-557M | $-858M | $-897M | $-36M | $-293M | $30M | $-344M | |
| Levered FCF | · | · | $-932M | $4.76B | $-3.94B | $-681M | $-1.19B | $-1.09B | $-121M | $-349M | $-13M | $-390M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 26.6% | 25.5% | 25.7% | 28.1% | 33.0% | 22.3% | 27.7% | 27.8% | 21.8% | 16.4% | 21.1% | 22.9% | |
| Pretax Margin | 34.0% | 32.5% | 33.1% | 35.6% | 42.5% | 28.9% | 34.9% | 35.3% | 33.7% | 23.8% | 31.5% | 33.7% | |
| EBITDA Margin | 5.1% | 5.1% | 5.3% | 5.8% | 5.5% | 5.1% | 5.3% | 3.8% | 3.5% | 3.3% | 4.8% | 4.4% | |
| ROA | 1.1% | 1.1% | 1.1% | 1.1% | 1.3% | 0.98% | 1.2% | 1.3% | 1.0% | 0.71% | 0.93% | 1.0% | |
| ROE | 10.1% | 9.8% | 10.8% | 10.4% | 11.6% | 8.6% | 10.8% | 11.2% | 9.6% | 7.0% | 8.7% | 8.9% |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.1% | -0.57% | 11.2% | -1.0% | -3.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 5.5% | 3.0% | 1.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 12.7% | 1.5% | 4.4% | -14.2% | 44.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 6.1% | -3.1% | 9.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 8.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 10.4% | -1.4% | 2.0% | -15.8% | 42.1% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 3.6% | -5.4% | 6.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 5.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 0.42% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.18B | $2.05B | $2.06B | $1.85B | $1.87B | $1.95B | $1.81B | $1.60B | $1.54B | $1.42B | $1.36B | $1.29B | |
| Net Income TTM | $578M | $524M | $531M | $520M | $618M | $435M | $501M | $446M | $335M | $233M | $289M | $292M | |
| Market Cap | $7.18B | $8.18B | $6.56B | $7.93B | $8.04B | $5.20B | $6.62B | $5.55B | $6.94B | $6.23B | $4.46B | $4.44B | |
| P/E | 12.9 | 13.1 | 10.7 | 13.5 | 11.8 | 11.1 | 12.4 | 11.1 | 18.1 | 23.5 | 14.2 | 14.2 | |
| P/S | 3.3 | 4.0 | 3.2 | 4.3 | 4.3 | 2.7 | 3.7 | 3.5 | 4.5 | 4.4 | 3.3 | 3.5 | |
| P/B | 1.2 | 1.5 | 1.3 | 1.7 | 1.5 | 1.0 | 1.4 | 1.3 | 2.0 | 1.9 | 1.4 | 1.3 | |
| P / Tangible Book | 1.5 | 1.8 | 1.6 | 2.2 | 1.9 | 1.3 | · | · | · | · | · | · | |
| P / Cash Flow | 9.7 | 5.7 | 99.1 | 1.5 | -2.2 | -12.5 | -14.0 | -10.1 | 32.3 | -66.6 | 15.1 | -121.3 | |
| P / FCF | 12.5 | 6.5 | -65.8 | 1.6 | -2.1 | -9.3 | -7.7 | -6.2 | -193.5 | -21.2 | 150.5 | -12.9 | |
| Dividend Yield | 2.1% | 1.8% | 2.2% | 1.8% | 1.8% | 2.8% | 2.2% | 2.3% | 1.7% | 1.8% | 2.6% | 2.5% | |
| Earnings Yield | 7.7% | 7.6% | 9.4% | 7.4% | 8.5% | 9.0% | 8.0% | 9.0% | 5.5% | 4.2% | 7.0% | 7.0% | |
| Payout Ratio | 25.5% | 27.3% | 27.0% | 27.6% | 23.3% | 33.2% | 28.7% | 28.5% | 34.7% | 48.8% | 40.0% | 38.0% | |
| Annual Payout | $148M | $143M | $143M | $144M | $144M | $144M | $143M | $127M | $116M | $113M | $115M | $111M |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $376M | $352M | · | $316M | $248M | $164M | · | $47M | $20M | |
| Interest Income | $616M | $626M | $644M | $642M | $619M | $639M | $680M | $672M | $645M | $638M | $617M | $570M | $517M | $452M | $363M | $294M | |
| Pretax Income | $200M | $229M | $177M | $181M | $155M | $175M | $173M | $211M | $107M | $111M | $168M | $196M | $208M | $216M | $196M | $169M | |
| Income Tax | $44M | $51M | $36M | $41M | $35M | $39M | $33M | $47M | $23M | $29M | $33M | $44M | $46M | $48M | $40M | $36M | |
| Net Income | $156M | $177M | $141M | $140M | $120M | $136M | $140M | $164M | $84M | $83M | $134M | $151M | $162M | $168M | $157M | $133M | |
| EPS (Basic) | $2.58 | $2.90 | $2.22 | $2.19 | $1.86 | $2.13 | $2.18 | $2.54 | $1.29 | $1.28 | $2.04 | $2.27 | $2.43 | $2.49 | $2.32 | $1.96 | |
| EPS (Diluted) | $2.58 | $2.90 | $2.22 | $2.19 | $1.86 | $2.13 | $2.18 | $2.54 | $1.29 | $1.28 | $2.04 | $2.27 | $2.43 | $2.49 | $2.32 | $1.96 | |
| Shares (Basic) | 60,033,282 | -126,973,421 | 62,840,270 | 63,208,027 | 63,547,510 | -127,748,802 | 63,489,581 | 63,714,204 | 64,290,105 | -132,222,645 | 65,548,307 | 65,994,132 | 66,331,775 | -135,056,619 | 67,003,199 | 67,453,748 | |
| Shares (Diluted) | 60,033,282 | -126,973,421 | 62,840,270 | 63,208,027 | 63,547,510 | -127,748,802 | 63,489,581 | 63,714,204 | 64,290,105 | -132,222,645 | 65,548,307 | 65,994,132 | 66,331,775 | -135,060,911 | 67,004,623 | 67,455,172 | |
| EBITDA | $27M | · | · | · | $27M | · | · | · | $26M | · | · | · | $27M | · | · | · |
대차대조표 15
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $631M | $639M | $636M | $637M | $636M | $634M | $633M | $632M | $628M | · | $616M | $618M | $623M | · | $569M | $574M | |
| PP&E (Gross) | · | $1.19B | · | · | · | $1.17B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $547M | · | · | · | $537M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | |
| Intangibles | $32M | $35M | $37M | $40M | $44M | $47M | $51M | $54M | $57M | · | $66M | $69M | $73M | · | $80M | $84M | |
| Total Assets | $53.76B | $52.24B | $50.19B | $51.00B | $50.47B | $49.69B | $50.08B | $50.40B | $50.16B | · | $48.93B | $49.24B | $45.52B | · | $43.65B | $45.38B | |
| Total Liabilities | $47.79B | $46.32B | $44.17B | $45.10B | $44.70B | $44.13B | $44.47B | $45.17B | $45.03B | · | $44.11B | $44.37B | $40.65B | · | $39.13B | $40.64B | |
| Long-term Debt | · | $4.63B | · | · | · | $4.45B | · | · | · | $8.96B | · | · | · | $7.14B | · | · | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | · | $5.0K | $5.0K | $5.0K | · | $5.0K | $5.0K | |
| Retained Earnings | $6.14B | $6.02B | $5.88B | $5.78B | $5.68B | $5.59B | $5.49B | $5.39B | $5.26B | · | $5.16B | $5.07B | $4.95B | · | $4.69B | $4.57B | |
| Treasury Stock | $1.38B | $1.37B | $1.08B | $1.04B | $977M | $970M | $970M | $970M | $932M | · | $826M | $767M | $744M | · | $663M | $613M | |
| AOCI | $-225M | $-166M | $-227M | $-289M | $-362M | $-503M | $-335M | $-606M | $-610M | · | $-929M | $-837M | $-729M | $-837M | $-905M | $-603M | |
| Stockholders' Equity | $5.97B | $5.92B | $6.02B | $5.89B | $5.77B | $5.55B | $5.61B | $5.23B | $5.13B | · | $4.81B | $4.86B | $4.87B | · | $4.51B | $4.74B | |
| Liabilities + Equity | $53.76B | $52.24B | $50.19B | $51.00B | $50.47B | $49.69B | $50.08B | $50.40B | $50.16B | · | $48.93B | $49.24B | $45.52B | · | $43.65B | $45.38B | |
| Shares Outstanding | 60,759,992 | 60,620,507 | 77,038,149 | 77,035,067 | 77,014,720 | 64,121,299 | 76,814,108 | 76,822,776 | 76,793,000 | · | 76,588,230 | 76,592,098 | 76,555,507 | · | 76,404,688 | 76,408,276 |
현금 흐름 16
| 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 | $27M | $28M | $28M | $27M | $27M | $27M | $26M | $26M | $26M | $29M | $24M | $30M | $27M | $27M | $27M | $27M | |
| Stock-based Comp | $6M | $5M | $6M | $6M | $6M | $5M | $8M | $6M | $5M | $2M | $3M | $4M | $7M | $5M | $4M | $10.0K | |
| Amort. of Intangibles | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Other Non-cash | $-437M | · | · | · | $-133M | · | · | · | $65M | · | · | · | $2.27B | · | · | · | |
| Operating Cash Flow | $-249M | $-238M | $868M | $89M | $20M | $541M | $247M | $464M | $179M | $-462M | $1.09B | $-3.02B | $2.46B | $-2.22B | $909M | $2.50B | |
| CapEx | $36M | $58M | $29M | $29M | $48M | $47M | $37M | $46M | $41M | $37M | $31M | $39M | $59M | $64M | $32M | $82M | |
| Investing Cash Flow | $-651M | $-739M | $-531M | $-687M | $435M | $-139M | $781M | $-522M | $-597M | $-185M | $-637M | $-656M | $-313M | $-2.28B | $-951M | $-472M | |
| Stock Issued | · | · | · | $-754.0K | $-5M | · | $-70.0K | $-438.0K | $-3M | · | $0 | $-194.0K | $-5M | $0 | $0 | $0 | |
| Stock Repurchased | $0 | $308M | $41M | $63M | $994.0K | $77.0K | $0 | $38M | $52M | $50M | $60M | $23M | $44M | $32M | $50M | $24M | |
| Net Stock Activity | $0 | · | · | · | $-6M | · | · | · | $-55M | · | · | · | $-49M | · | · | · | |
| Dividends Paid | $38M | $38M | $36M | $37M | $36M | $37M | $35M | $35M | $36M | $36M | $36M | $36M | $36M | $36M | $35M | $36M | |
| Financing Cash Flow | $654M | $1.21B | $-270M | $540M | $-473M | $-444M | $-628M | $-21M | $225M | $620M | $-523M | $3.76B | $-2.19B | $4.29B | $-386M | $-1.36B | |
| Net Change in Cash | $-246M | $232M | $67M | $-58M | $-18M | $-41M | $400M | $-80M | $-193M | $-27M | $-72M | $83M | $-38M | $-207M | $-428M | $670M | |
| Taxes Paid | · | · | $22M | $49M | $1M | · | $29M | $38M | $1M | · | $32M | $123M | $733.0K | $12M | $285.0K | $66M | |
| Free Cash Flow | $-284M | · | · | · | $-28M | · | · | · | $138M | · | · | · | $2.41B | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-137M | · | · | · | $2.28B | · | · | · |
수익성 5
| 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 | 28.1% | · | 25.7% | 26.2% | 23.8% | · | 27.1% | 29.5% | 18.4% | · | 27.0% | 28.5% | 30.6% | · | 30.9% | 30.0% | |
| Pretax Margin | 36.0% | · | 32.2% | 33.8% | 30.8% | · | 33.6% | 38.0% | 23.5% | · | 33.6% | 36.8% | 39.3% | · | 38.8% | 38.2% | |
| EBITDA Margin | 4.9% | · | · | · | 5.4% | · | · | · | 5.8% | · | · | · | 5.1% | · | · | · | |
| ROA | 0.30% | · | 0.28% | 0.28% | 0.24% | · | 0.28% | 0.33% | 0.17% | · | 0.29% | 0.32% | 0.35% | · | 0.35% | 0.29% | |
| ROE | 2.6% | · | 2.4% | 2.5% | 2.2% | · | 2.7% | 3.2% | 1.7% | · | 2.9% | 3.1% | 3.3% | · | 3.2% | 2.6% |
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) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.14B | · | $2.10B | $2.11B | $2.03B | · | $2.03B | $2.04B | $2.02B | · | $2.07B | $2.01B | $1.84B | · | $1.81B | $1.78B | |
| Net Income TTM | $556M | · | $541M | $564M | $507M | · | $522M | $533M | $532M | · | $605M | $603M | $514M | · | $540M | $550M | |
| Market Cap | $7.78B | · | $8.59B | $7.52B | $8.02B | · | $8.04B | $7.04B | $7.06B | · | $6.13B | $6.19B | $6.46B | · | $6.79B | $5.77B | |
| P/E | 14.5 | · | 13.2 | 11.1 | 13.2 | · | 13.0 | 11.3 | 11.5 | · | 8.8 | 9.0 | 11.1 | · | 11.2 | 9.4 | |
| P/S | 3.6 | · | 4.1 | 3.6 | 4.0 | · | 4.0 | 3.4 | 3.5 | · | 3.0 | 3.1 | 3.5 | · | 3.7 | 3.2 | |
| P/B | 1.3 | · | 1.4 | 1.3 | 1.4 | · | 1.4 | 1.3 | 1.4 | · | 1.3 | 1.3 | 1.3 | · | 1.5 | 1.2 | |
| P / Tangible Book | 1.6 | · | 1.7 | 1.6 | 1.7 | · | 1.8 | 1.7 | 1.8 | · | 1.7 | 1.6 | 1.7 | · | 2.0 | 1.6 | |
| P / Cash Flow | -31.3 | · | · | · | 395.9 | · | · | · | 39.4 | · | · | · | 2.6 | · | · | · | |
| P / FCF | -27.4 | · | · | · | -286.8 | · | · | · | 51.1 | · | · | · | 2.7 | · | · | · | |
| Earnings Yield | 6.9% | · | 7.6% | 9.0% | 7.6% | · | 7.7% | 8.9% | 8.7% | · | 11.3% | 11.1% | 9.0% | · | 8.9% | 10.6% | |
| Payout Ratio | 24.2% | · | · | · | 30.4% | · | · | · | 42.5% | · | · | · | 22.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $578M | $524M | $531M | $520M | $618M |
| 희석 EPS | $9.17 | $8.14 | $8.02 | $7.68 | $8.95 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $575M | $1.26B | $-100M | $4.91B | $-3.90B |
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
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.