BX Blackstone Inc. Common Stock
$118.75
가격 · 5월 22, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$102–$190
19% of range
애널리스트 평점
BUY
33 analysts
목표 주가
$144
+21% upside
P/E (TTM)
39.8
ROE
35.8%
순이익률
20.9%
BX 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$118.75
시가총액
$115.40B
P/E (TTM)
39.8
EPS (TTM)
$3.87
매출 (TTM)
$14.45B
배당 수익률
5.2%
ROE
35.8%
부채/자본
—
52주 범위
$102 – $190
BX 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
$14.45B
2016-12-31
→
2025-12-31
EPS
$3.87
2016-12-31
→
2025-12-31
잉여현금흐름
$4.55B
2016-12-31
→
2025-12-31
마진
20.9%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
BX
동종업계 중앙값
P/E (TTM)
39.8
29.4
P/S (TTM)
8.0
3.4
P/B
13.3
3.4
Price / FCF (주가 / FCF)
25.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
BX
동종업계 중앙값
Net Profit Margin (순이익률)
20.9%
21.1%
ROA
6.6%
1.5%
ROE
35.8%
12.1%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
BX
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
BX
동종업계 중앙값
Revenue YoY (매출 YoY)
9.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
19.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
18.8%
—
EPS YoY
6.9%
—
Net Income YoY (순이익 YoY)
8.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
BX
동종업계 중앙값
Payout Ratio (지급 비율)
199.2%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
5.2%
지급 비율
199.2%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 4일 | $1.1600 |
| 2026년 2월 9일 | $1.4900 |
| 2025년 11월 3일 | $1.2900 |
| 2025년 8월 4일 | $1.0300 |
| 2025년 4월 28일 | $0.9300 |
| 2025년 2월 10일 | $1.4400 |
| 2024년 10월 28일 | $0.8600 |
| 2024년 7월 29일 | $0.8200 |
| 2024년 4월 26일 | $0.8300 |
| 2024년 2월 2일 | $0.9400 |
| 2023년 10월 27일 | $0.8000 |
| 2023년 7월 28일 | $0.7900 |
| 2023년 4월 28일 | $0.8200 |
| 2023년 2월 3일 | $0.9100 |
| 2022년 10월 28일 | $0.9000 |
| 2022년 7월 29일 | $1.2700 |
| 2022년 4월 29일 | $1.3200 |
| 2022년 2월 4일 | $1.4500 |
| 2021년 10월 29일 | $1.0900 |
| 2021년 7월 30일 | $0.7000 |
BX 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
33 명의 애널리스트
- 적극 매수 7 21.2%
- 매수 15 45.5%
- 보유 11 33.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
20 명의 애널리스트 · 2026-05-20
중앙값
$138.00
지금
$118.75
저가
$116.00
고가
$190.00
중앙값 목표
$138.00
+16.2%
평균 목표
$143.55
+20.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.10%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.36 | $1.39 | -0.03% |
| 2025년 12월 31일 | $1.75 | $1.58 | 0.17% |
| 2025년 9월 30일 | $1.52 | $1.26 | 0.26% |
| 2025년 6월 30일 | $1.21 | $1.13 | 0.08% |
| 2025년 3월 31일 | $1.09 | $1.08 | 0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| BX | $115.40B | 39.8 | 9.2% | 20.9% | 35.8% | — |
| BLK | $165.98B | 30.3 | 18.7% | 22.9% | 10.7% | — |
| KKR | $113.64B | — | -11.0% | 12.2% | 8.7% | — |
| BAM | — | — | 21.0% | 49.8% | 26.6% | — |
| KKR | $113.64B | — | -11.0% | 12.2% | 8.7% | — |
| STT | $36.00B | 13.7 | 7.3% | 21.1% | 10.7% | — |
| AMP | $44.75B | 13.5 | 5.5% | 18.8% | 56.4% | — |
| NTRS | — | — | — | — | — | — |
| ARES | — | — | 28.9% | 11.1% | 13.5% | — |
| TROW | $22.38B | 11.1 | 3.1% | 28.5% | 19.7% | — |
| CG | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14.45B | $13.23B | $8.02B | $8.52B | $22.58B | $6.10B | $7.34B | $6.83B | $7.15B | $5.15B | $4.65B | $7.48B | |
| SG&A Expense | $1.52B | $1.36B | $1.12B | $1.09B | $918M | $712M | $679M | $595M | $489M | $542M | $576M | $549M | |
| Operating Expenses | $7.70B | $6.82B | $4.98B | $4.97B | $9.48B | $3.48B | $3.96B | $3.51B | $3.75B | $2.95B | $3.09B | $3.86B | |
| Interest Expense | $508M | $444M | $432M | $317M | $198M | $166M | $200M | $164M | $197M | $153M | $145M | $122M | |
| Other Non-op | $424M | $49M | $-84M | $-83M | $459M | $-5M | $444M | $192M | $725M | $185M | $259M | $358M | |
| Pretax Income | $7.17B | $6.46B | $2.96B | $3.46B | $13.56B | $2.62B | $3.82B | $3.51B | $4.12B | $2.38B | $1.81B | $3.99B | |
| Income Tax | $1.13B | $1.02B | $513M | $473M | $1.18B | $356M | $-48M | $249M | $743M | $132M | $190M | $291M | |
| Net Income | $3.02B | $2.78B | $1.39B | $1.75B | $5.86B | $1.05B | $2.05B | $1.54B | $1.47B | $1.04B | $710M | $1.58B | |
| EPS (Basic) | $3.87 | $3.62 | $1.84 | $2.36 | $8.14 | $1.50 | $3.03 | $2.27 | $2.21 | $1.60 | $1.12 | $2.60 | |
| EPS (Diluted) | $3.87 | $3.62 | $1.84 | $2.36 | $8.13 | $1.50 | $3.03 | $2.26 | $2.21 | $1.56 | $1.04 | $2.58 | |
| Shares (Basic) | 780,018,738 | 766,487,450 | 755,204,556 | 740,664,038 | 719,766,879 | 696,933,548 | 675,900,466 | 678,850,245 | 665,453,198 | 649,475,264 | 634,337,179 | 608,803,111 | |
| Shares (Diluted) | 780,215,856 | 766,646,508 | 755,419,936 | 740,942,399 | 720,125,043 | 697,258,296 | 676,167,851 | 1,206,962,846 | 666,246,846 | 1,195,114,590 | 1,188,085,411 | 613,176,405 |
대차대조표 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.63B | $1.97B | $2.96B | $4.25B | $2.12B | $2.00B | $2.17B | $2.21B | $1.99B | $1.84B | $1.84B | $1.41B | |
| PP&E (Net) | $521M | $506M | $543M | $412M | $245M | $232M | $154M | $120M | $127M | $127M | $136M | $136M | |
| PP&E (Gross) | $953M | $990M | $937M | $748M | $523M | $526M | $417M | $361M | $346M | $338M | $317M | $319M | |
| Accum. Depreciation | $431M | $483M | $395M | $337M | $279M | $294M | $263M | $240M | $219M | $212M | $182M | $183M | |
| Goodwill | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.90B | $1.87B | $1.87B | $1.78B | $1.72B | $1.72B | $1.79B | |
| Intangibles | $131M | $165M | $201M | $217M | $284M | $348M | $398M | $469M | $410M | $263M | $346M | $459M | |
| Total Assets | $47.71B | $43.47B | $40.29B | $42.52B | $41.20B | $26.27B | $32.59B | $28.92B | $34.42B | $26.40B | $22.53B | $31.50B | |
| Total Liabilities | $25.83B | $23.97B | $22.21B | $22.84B | $19.49B | $11.68B | $17.48B | $15.17B | $20.69B | $13.89B | $10.30B | $14.16B | |
| Long-term Debt | $12.58B | $11.46B | $11.61B | $12.49B | $7.86B | $5.73B | $11.54B | $10.40B | $15.17B | $8.94B | $6.73B | $9.48B | |
| Common Stock | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | · | · | · | · | · | · | |
| Retained Earnings | $192M | $808M | $661M | $1.75B | $3.65B | $336M | $610M | · | · | · | · | · | |
| AOCI | $-6M | $-40M | $-19M | $-27M | $-20M | $-16M | $-28M | $-36M | $-34M | $-63M | $-53M | $-21M | |
| Stockholders' Equity | $8.67B | $8.21B | $6.82B | $7.66B | $9.42B | $6.65B | $7.01B | $6.38B | · | · | · | · | |
| Liabilities + Equity | $47.71B | $43.47B | $40.29B | $42.52B | $41.20B | $26.27B | $32.59B | $28.92B | $34.42B | $26.40B | $22.53B | $31.50B | |
| Shares Outstanding | 748,688,068 | 731,925,965 | 719,358,114 | 710,276,923 | 704,339,774 | 683,875,544 | · | · | · | · | · | · |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $1.45B | $1.17B | $988M | $846M | $637M | $438M | $417M | $367M | $339M | $324M | $630M | $735M | |
| Deferred Tax | $441M | $348M | $-148M | $-361M | $465M | $88M | $-180M | $80M | $635M | $50M | $100M | $62M | |
| Amort. of Intangibles | $36M | $36M | $40M | $67M | $75M | $71M | $71M | $59M | $47M | $83M | $101M | $102M | |
| Operating Cash Flow | $4.66B | $3.48B | $4.06B | $6.34B | $3.99B | $1.94B | $1.96B | $46M | $-1.63B | $-89M | $2.40B | $1.65B | |
| CapEx | $116M | $61M | $224M | $235M | $64M | $112M | $60M | $18M | $24M | $22M | $59M | $30M | |
| Investing Cash Flow | $-116M | $-61M | $-230M | $-235M | $-64M | $-167M | $-60M | $-117M | $-193M | $-22M | · | · | |
| Debt Issued | $2.81B | $741M | $495M | $3.52B | $2.22B | $889M | $1.55B | $3.22B | $7.60B | · | · | · | |
| Net Debt Issued | $1.00B | $638M | $-7M | $3.24B | $2.22B | $887M | $1.15B | $-1.01B | $-1.77B | $-421M | $-923.0K | $-9M | |
| Dividends Paid | $6.01B | $4.42B | $4.27B | $6.52B | $4.60B | $2.39B | $2.40B | $3.05B | $2.84B | · | · | · | |
| Financing Cash Flow | $-3.88B | $-4.50B | $-5.05B | $-3.79B | $-3.78B | $-2.24B | $-1.92B | $-1.33B | $2.77B | $570M | · | · | |
| Net Change in Cash | $678M | $-1.10B | $-1.22B | $2.29B | $135M | $-459M | $-22M | $-1.39B | $1.08B | $426M | $425M | $580M | |
| Taxes Paid | $563M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $4.55B | $3.42B | $3.83B | $6.10B | $3.92B | $1.82B | $1.90B | $27M | $-2.47B | $-563M | $2.34B | $1.62B | |
| Levered FCF | $4.12B | $3.05B | $3.48B | $5.83B | $3.74B | $1.68B | $1.70B | $-125M | $-2.63B | $-707M | $2.21B | $1.51B |
수익성 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 20.9% | 21.0% | 17.3% | 20.5% | 25.9% | 17.1% | 27.9% | 22.6% | 20.7% | 20.3% | 15.3% | 21.2% | |
| Pretax Margin | 49.6% | 48.8% | 36.9% | 40.6% | 60.1% | 42.9% | 52.0% | 51.4% | 57.8% | 46.5% | 39.1% | 53.3% | |
| ROA | 6.6% | 6.6% | 3.4% | 4.2% | 17.4% | 3.5% | 6.7% | 4.9% | 4.8% | 4.2% | 2.6% | 5.1% | |
| ROE | 35.8% | 37.0% | 19.2% | 20.5% | 72.9% | 15.3% | 30.6% | · | · | · | · | · |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.2 | 0.2 | 0.7 | 0.2 | 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 | 9.2% | 64.9% | -5.8% | -62.3% | 270.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 19.3% | -16.3% | 9.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 6.9% | 96.7% | -22.0% | -71.0% | 442.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 17.9% | -23.6% | 7.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 20.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 8.7% | 99.6% | -20.4% | -70.2% | 460.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 20.0% | -22.0% | 10.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 23.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 20.3% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14.45B | $13.23B | $8.02B | $8.52B | $22.58B | $6.10B | $7.34B | $6.83B | $7.15B | $5.15B | $4.65B | $7.48B | |
| Net Income TTM | $3.02B | $2.78B | $1.39B | $1.75B | $5.86B | $1.05B | $2.05B | $1.54B | $1.47B | $1.04B | $710M | $1.58B | |
| Market Cap | $115.40B | $126.20B | $94.18B | $52.70B | $91.13B | · | · | · | · | · | · | · | |
| P/E | 39.8 | 47.6 | 71.2 | 31.4 | 15.9 | 43.2 | 18.5 | 13.2 | 14.5 | 17.3 | 28.1 | 12.9 | |
| P/S | 8.0 | 9.5 | 11.7 | 6.2 | 4.0 | · | · | · | · | · | · | · | |
| P/B | 13.3 | 15.4 | 13.8 | 6.9 | 9.7 | · | · | · | · | · | · | · | |
| P / Tangible Book | 17.4 | 20.5 | 19.9 | 9.5 | 12.6 | · | · | · | · | · | · | · | |
| P / Cash Flow | 24.7 | 36.2 | 23.2 | 8.3 | 22.9 | · | · | · | · | · | · | · | |
| P / FCF | 25.4 | 36.9 | 24.6 | 8.6 | 23.2 | · | · | · | · | · | · | · | |
| Dividend Yield | 5.2% | 3.5% | 4.5% | 12.4% | 5.1% | · | · | · | · | · | · | · | |
| Earnings Yield | 2.5% | 2.1% | 1.4% | 3.2% | 6.3% | 2.3% | 5.4% | 7.6% | 6.9% | 5.8% | 3.6% | 7.8% | |
| Payout Ratio | 199.2% | 159.3% | 306.9% | 373.0% | 78.6% | 228.2% | 116.9% | · | · | · | · | · | |
| Annual Payout | $6.01B | $4.42B | $4.27B | $6.52B | $4.60B | $2.39B | $2.40B | $3.05B | $2.84B | · | · | · |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.62B | $4.36B | $3.09B | $3.71B | $3.29B | $3.08B | $3.66B | $2.80B | $3.69B | $1.29B | $2.54B | $2.81B | $1.38B | $1.70B | $1.06B | $629M | |
| SG&A Expense | $373M | $448M | $384M | $361M | $332M | $339M | $341M | $312M | $370M | $290M | $279M | $275M | $273M | $292M | $270M | $289M | |
| Operating Expenses | $2.26B | $2.12B | $1.75B | $1.93B | $1.89B | $1.50B | $1.90B | $1.63B | $1.79B | $942M | $1.37B | $1.48B | $1.19B | $1.07B | $961M | $744M | |
| Interest Expense | $137M | $128M | $126M | $136M | $118M | $116M | $111M | $109M | $108M | $109M | $111M | $108M | $104M | $100M | $81M | $70M | |
| Other Non-op | $100M | $121M | $109M | $136M | $58M | $-21M | $43M | $45M | $-18M | $-188M | $-49M | $88M | $66M | $-31M | $1M | $-104M | |
| Pretax Income | $1.46B | $2.36B | $1.45B | $1.92B | $1.45B | $1.56B | $1.81B | $1.21B | $1.88B | $155M | $1.12B | $1.43B | $258M | $602M | $98M | $-219M | |
| Income Tax | $197M | $382M | $210M | $289M | $244M | $232M | $245M | $260M | $284M | $46M | $197M | $223M | $48M | $-141M | $94M | $37M | |
| Net Income | $650M | $1.02B | $625M | $764M | $615M | $704M | $781M | $444M | $847M | $152M | $552M | $601M | $86M | $558M | $2M | $-29M | |
| EPS (Basic) | $0.83 | $1.29 | $0.80 | $0.98 | $0.80 | $0.90 | $1.02 | $0.58 | $1.12 | $0.20 | $0.73 | $0.79 | $0.12 | $0.74 | $0.00 | $-0.04 | |
| EPS (Diluted) | $0.83 | $1.29 | $0.80 | $0.98 | $0.80 | $0.91 | $1.02 | $0.58 | $1.11 | $0.21 | $0.73 | $0.79 | $0.11 | $0.74 | $0.00 | $-0.04 | |
| Shares (Basic) | 785,332,239 | -1,556,797,162 | 782,633,394 | 782,386,121 | 771,796,385 | -1,530,729,033 | 768,230,595 | 769,187,351 | 759,798,537 | -1,507,298,911 | 757,958,602 | 758,479,943 | 746,064,922 | -1,443,390,916 | 742,345,646 | 707,382,293 | |
| Shares (Diluted) | 786,296,310 | -1,557,301,118 | 782,681,135 | 782,401,237 | 772,434,602 | -1,531,126,179 | 768,280,366 | 769,234,677 | 760,257,644 | -1,507,818,337 | 758,046,096 | 758,548,248 | 746,643,929 | -1,443,902,341 | 742,495,532 | 707,382,293 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.45B | $2.63B | $2.43B | $2.24B | $2.39B | $1.97B | $2.35B | $2.38B | $2.50B | · | $2.97B | $3.28B | $2.83B | · | $3.48B | $4.18B | |
| PP&E (Net) | $531M | $521M | $525M | $525M | $514M | $506M | $517M | $522M | $535M | · | $536M | $495M | $458M | · | $387M | $316M | |
| PP&E (Gross) | $988M | $953M | $950M | $931M | $1.02B | $990M | $978M | $965M | $953M | · | $909M | $851M | $797M | · | · | · | |
| Accum. Depreciation | $457M | $431M | $426M | $407M | $503M | $483M | $461M | $443M | $418M | · | $372M | $356M | $339M | · | · | · | |
| Goodwill | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | · | $1.89B | $1.89B | $1.89B | · | $1.89B | $1.89B | |
| Intangibles | $122M | $131M | $140M | $147M | $156M | $165M | $174M | $183M | $192M | $201M | $210M | $219M | $230M | $217M | $232M | $247M | |
| Total Assets | $48.33B | $47.71B | $46.55B | $45.37B | $45.26B | $43.47B | $42.58B | $40.59B | $39.71B | · | $41.66B | $41.58B | $41.09B | · | $40.26B | $41.63B | |
| Total Liabilities | $26.91B | $25.83B | $25.19B | $24.29B | $25.39B | $23.97B | $23.11B | $21.91B | $21.23B | · | $22.85B | $22.49B | $22.37B | · | $20.52B | $20.30B | |
| Long-term Debt | $13.41B | $12.58B | $12.13B | $12.14B | $12.58B | · | $10.89B | $10.82B | $10.88B | · | $12.34B | $12.47B | $12.46B | · | $9.39B | $9.50B | |
| Common Stock | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | · | $7.0K | $7.0K | $7.0K | · | $7.0K | $7.0K | |
| Retained Earnings | $-324M | $192M | $184M | $363M | $320M | $808M | $760M | $608M | $796M | · | $1.11B | $1.16B | $1.16B | · | $1.87B | $2.80B | |
| AOCI | $-16M | $-6M | $-6M | $1M | $-29M | $-40M | $-11M | $-35M | $-31M | · | $-38M | $-17M | $-22M | · | $-75M | $-42M | |
| Stockholders' Equity | $8.37B | $8.67B | $8.39B | $8.35B | $7.98B | $8.21B | $7.01B | $6.83B | $6.96B | · | $7.13B | $7.22B | $7.09B | · | $7.59B | $8.63B | |
| Liabilities + Equity | $48.33B | $47.71B | $46.55B | $45.37B | $45.26B | $43.47B | $42.58B | $40.59B | $39.71B | · | $41.66B | $41.58B | $41.09B | · | $40.26B | $41.63B | |
| Shares Outstanding | 751,535,403 | 748,688,068 | 747,812,724 | 739,055,944 | 737,929,437 | 731,925,965 | 730,699,964 | 722,540,712 | 722,263,433 | · | 718,442,863 | 713,551,859 | 712,794,968 | · | 709,040,610 | 706,476,877 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $561M | $359M | $303M | $312M | $471M | $283M | $264M | $301M | $321M | $190M | $260M | $260M | $277M | $210M | $207M | $211M | |
| Amort. of Intangibles | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $13M | $15M | $15M | $19M | |
| Operating Cash Flow | $991M | $1.07B | $1.60B | $889M | $1.11B | $161M | $1.22B | $1.16B | $940M | $896M | $1.08B | $1.73B | $353M | $715M | $983M | $1.89B | |
| CapEx | $33M | $22M | $24M | $40M | $29M | $12M | $19M | $12M | $18M | $31M | $63M | $61M | $70M | $49M | $85M | $45M | |
| Investing Cash Flow | $-33M | $-22M | $-24M | $-40M | $-29M | $-12M | $-19M | $-12M | $-18M | $-31M | $-63M | $-61M | $-75M | $-49M | $-85M | $-45M | |
| Debt Issued | $900M | $1.59B | $202M | $0 | $1.02B | $741M | · | · | $0 | $495M | $0 | $-78.0K | $78.0K | $1.49B | $30M | $525M | |
| Net Debt Issued | $852M | · | · | · | $964M | · | · | · | $-22M | · | · | · | $-400M | · | · | · | |
| Dividends Paid | $1.92B | $1.60B | $1.34B | $1.22B | $1.86B | $1.09B | $1.07B | $1.09B | $1.18B | $1.04B | $1.04B | $1.05B | $1.14B | $1.19B | $1.71B | $1.66B | |
| Financing Cash Flow | $-1.09B | $-1.02B | $-1.29B | $-1.71B | $139M | $-490M | $-1.28B | $-1.22B | $-1.52B | $-712M | $-1.40B | $-1.19B | $-1.75B | $239M | $-1.62B | $-1.50B | |
| Net Change in Cash | $-144M | $22M | $283M | $-850M | $1.22B | $-358M | $-67M | $-71M | $-600M | $162M | $-386M | $474M | $-1.47B | $919M | $-738M | $333M | |
| Free Cash Flow | $958M | · | · | · | $1.08B | · | · | · | $922M | · | · | · | $283M | · | · | · | |
| Levered FCF | $839M | · | · | · | $982M | · | · | · | $830M | · | · | · | $198M | · | · | · |
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 | 18.0% | · | 20.2% | 20.6% | 18.7% | · | 21.3% | 15.9% | 23.0% | · | 21.7% | 21.4% | 6.2% | · | 0.22% | -4.7% | |
| Pretax Margin | 40.2% | · | 46.8% | 51.6% | 44.2% | · | 49.4% | 43.2% | 51.0% | · | 44.0% | 50.7% | 18.7% | · | 9.3% | -34.8% | |
| ROA | 1.4% | · | 1.4% | 1.8% | 1.4% | · | 1.8% | · | 2.1% | · | 1.4% | 1.5% | 0.20% | · | 0.01% | -0.08% | |
| ROE | 8.0% | · | 8.1% | 9.8% | 8.3% | · | 11.0% | · | 12.1% | · | 7.5% | 7.6% | 1.0% | · | 0.03% | -0.35% |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | 0.1 | · | 0.1 | 0.1 | 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 | $13.71B | · | $13.75B | $13.46B | $13.44B | · | $12.69B | $11.84B | $10.43B | · | $7.80B | $5.88B | $8.20B | · | $13.04B | $17.27B | |
| Net Income TTM | $2.65B | · | $2.78B | $2.60B | $2.69B | · | $2.62B | $2.45B | $2.09B | · | $1.24B | $660M | $1.28B | · | $2.59B | $3.90B | |
| Market Cap | $86.42B | · | $127.76B | $110.55B | $103.15B | · | $111.89B | · | $94.88B | · | $76.97B | $66.34B | $62.61B | · | $59.35B | $64.45B | |
| P/E | 33.7 | · | 47.5 | 44.3 | 39.8 | · | 44.5 | 38.6 | 47.9 | · | 65.7 | 108.1 | 50.8 | · | 23.5 | 17.0 | |
| P/S | 6.3 | · | 9.3 | 8.2 | 7.7 | · | 8.8 | · | 9.1 | · | 9.9 | 11.3 | 7.6 | · | 4.6 | 3.7 | |
| P/B | 10.3 | · | 15.2 | 13.2 | 12.9 | · | 16.0 | · | 13.6 | · | 10.8 | 9.2 | 8.8 | · | 7.8 | 7.5 | |
| P / Tangible Book | 13.6 | · | 20.1 | 17.5 | 17.4 | · | 22.6 | · | 19.5 | · | 15.3 | 13.0 | 12.6 | · | 10.9 | 9.9 | |
| P / Cash Flow | 87.2 | · | · | · | 93.0 | · | · | · | 101.0 | · | · | · | 177.5 | · | · | · | |
| P / FCF | 90.2 | · | · | · | 95.5 | · | · | · | 102.9 | · | · | · | 221.1 | · | · | · | |
| Earnings Yield | 3.0% | · | 2.1% | 2.3% | 2.5% | · | 2.2% | 2.6% | 2.1% | · | 1.5% | 0.93% | 2.0% | · | 4.2% | 5.9% | |
| Payout Ratio | 295.2% | · | · | · | 302.3% | · | · | · | 138.8% | · | · | · | 1325.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $14.45B | $13.23B | $8.02B | $8.52B | $22.58B |
| 순이익 | $3.02B | $2.78B | $1.39B | $1.75B | $5.86B |
| 희석 EPS | $3.87 | $3.62 | $1.84 | $2.36 | $8.13 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $4.55B | $3.42B | $3.83B | $6.10B | $3.92B |
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.