CFR Cullen/Frost Bankers, Inc. Common Stock
$154.86
가격 · 7월 2, 2026
기준 재무 정보 4월 30, 2026
52주 범위
$119–$157
94% of range
애널리스트 평점
BUY
19 analysts
목표 주가
$154
P/E (TTM)
12.8
ROE
14.8%
순이익률
29.0%
CFR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$154.86
시가총액
—
P/E (TTM)
12.8
EPS (TTM)
$9.92
매출 (TTM)
$2.24B
배당 수익률
—
ROE
14.8%
부채/자본
—
52주 범위
$119 – $157
CFR 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
$2.24B
2016-12-31
→
2025-12-31
EPS
$9.92
2016-12-31
→
2025-12-31
잉여현금흐름
$127M
2016-12-31
→
2025-12-31
마진
29.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CFR
동종업계 중앙값
P/E (TTM)
12.8
12.9
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CFR
동종업계 중앙값
Net Profit Margin (순이익률)
29.0%
27.6%
ROA
1.2%
1.0%
ROE
14.8%
9.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CFR
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CFR
동종업계 중앙값
Revenue YoY (매출 YoY)
8.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
9.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
9.2%
—
EPS YoY
11.8%
—
Net Income YoY (순이익 YoY)
11.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CFR
동종업계 중앙값
Payout Ratio (지급 비율)
39.4%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
39.4%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 29일 | $1.0300 |
| 2026년 2월 27일 | $1.0000 |
| 2025년 11월 28일 | $1.0000 |
| 2025년 8월 29일 | $1.0000 |
| 2025년 5월 30일 | $1.0000 |
| 2025년 2월 28일 | $0.9500 |
| 2024년 11월 29일 | $0.9500 |
| 2024년 8월 30일 | $0.9500 |
| 2024년 5월 31일 | $0.9200 |
| 2024년 2월 28일 | $0.9200 |
| 2023년 11월 29일 | $0.9200 |
| 2023년 8월 30일 | $0.9200 |
| 2023년 5월 30일 | $0.8700 |
| 2023년 2월 27일 | $0.8700 |
| 2022년 11월 29일 | $0.8700 |
| 2022년 8월 30일 | $0.8700 |
| 2022년 5월 27일 | $0.7500 |
| 2022년 2월 25일 | $0.7500 |
| 2021년 11월 29일 | $0.7500 |
| 2021년 8월 30일 | $0.7500 |
CFR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
19 명의 애널리스트
- 적극 매수 2 10.5%
- 매수 7 36.8%
- 보유 7 36.8%
- 매도 1 5.3%
- 적극 매도 2 10.5%
12개월 목표 주가
14 명의 애널리스트 · 2026-07-04
중앙값
$154.50
지금
$154.86
저가
$135.00
고가
$168.00
중앙값 목표
$154.50
-0.2%
평균 목표
$153.57
-0.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.14%
다음 실적
7월 29, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $2.65 | $2.49 | 0.16% |
| 2025년 12월 31일 | $2.56 | $2.48 | 0.08% |
| 2025년 9월 30일 | $2.67 | $2.41 | 0.26% |
| 2025년 6월 30일 | $2.39 | $2.33 | 0.06% |
| 2025년 3월 31일 | $2.30 | $2.19 | 0.11% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CFR | — | 12.8 | 8.3% | 29.0% | 14.8% | — |
| WBS | — | 10.7 | 11.9% | — | — | — |
| UMBF | $8.74B | 12.4 | 62.8% | 26.5% | 9.4% | — |
| WTFC | $9.36B | 12.3 | 5.9% | 310.1% | 11.4% | — |
| ONB | $8.69B | 12.5 | — | 26.5% | 8.1% | — |
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| COLB | $8.26B | 12.2 | 18.8% | 310.7% | 8.5% | — |
| WAL | — | 9.6 | 99.7% | 713.6% | 13.5% | — |
| BOKF | $7.18B | 12.9 | 6.1% | 26.6% | 10.1% | — |
| CBSH | $7.20B | 13.0 | 6.5% | 32.1% | 16.0% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.24B | $2.06B | $1.99B | $1.70B | $1.37B | $1.44B | $1.37B | $1.31B | $1.20B | $1.13B | $1.07B | $1.01B | |
| Interest Expense | · | · | $659M | $184M | $24M | $45M | $130M | $93M | $27M | $12M | $13M | $15M | |
| Interest Income | $2.42B | $2.39B | $2.22B | $1.48B | $1.01B | $1.02B | $1.13B | $1.05B | $893M | $788M | $749M | $701M | |
| Pretax Income | $772M | $696M | $712M | $669M | $490M | $351M | $499M | $509M | $408M | $341M | $320M | $336M | |
| Income Tax | $123M | $113M | $114M | $90M | $46M | $20M | $56M | $54M | $44M | $37M | $40M | $58M | |
| Net Income | $649M | $583M | $598M | $579M | $443M | $331M | $444M | $455M | $364M | $304M | $279M | $278M | |
| EPS (Basic) | $9.92 | $8.88 | $9.11 | $8.84 | $6.79 | $5.11 | $6.89 | $6.97 | $5.56 | $4.73 | $4.31 | $4.32 | |
| EPS (Diluted) | $9.92 | $8.87 | $9.10 | $8.81 | $6.76 | $5.10 | $6.84 | $6.90 | $5.51 | $4.70 | $4.28 | $4.29 | |
| Shares (Basic) | 64,054,228 | 64,120,455 | 64,204,239 | 64,156,870 | 63,612,658 | 62,727,053 | 62,741,769 | 63,704,508 | 63,693,927 | 62,376,260 | 62,758,074 | 62,072,080 | |
| Shares (Diluted) | 64,099,238 | 64,262,646 | 64,404,833 | 64,520,518 | 64,102,120 | 63,003,837 | 63,441,870 | 64,686,716 | 64,662,088 | 62,968,875 | 63,473,324 | 62,973,528 |
대차대조표 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $1.31B | $1.25B | $1.19B | $1.10B | $1.05B | $1.05B | $1.01B | $552M | $521M | $526M | $559M | $442M | |
| PP&E (Gross) | $1.77B | $1.70B | $1.58B | $1.47B | $1.39B | $1.35B | $1.28B | $803M | $752M | $723M | $760M | $625M | |
| Accum. Depreciation | $458M | $450M | $394M | $364M | $342M | $302M | $267M | $251M | $231M | $197M | $201M | $183M | |
| Goodwill | · | · | · | $655M | $655M | $655M | $655M | $655M | $655M | $655M | $655M | $655M | |
| Intangibles | · | · | · | $386.0K | $866.0K | $2M | $2M | $4M | $5M | $7M | $9M | $12M | |
| Total Assets | $53.04B | $52.52B | $50.85B | $52.89B | $50.88B | $42.39B | $34.03B | $32.29B | $31.75B | $30.20B | $28.57B | $28.28B | |
| Total Liabilities | $48.47B | $48.62B | $47.13B | $49.76B | $46.44B | $38.10B | $30.12B | $28.92B | $28.45B | $27.19B | $25.68B | $25.43B | |
| Common Stock | $644.0K | $644.0K | $644.0K | $643.0K | $642.0K | $642.0K | $642.0K | $642.0K | $642.0K | $637.0K | $637.0K | $637.0K | |
| Retained Earnings | $4.31B | $3.95B | $3.66B | $3.31B | $2.96B | $2.75B | $2.67B | $2.44B | $2.19B | $1.99B | $1.85B | $1.71B | |
| Treasury Stock | $140M | $23M | $24M | $0 | $21M | $114M | $152M | $120M | $67M | $10M | $111M | $32M | |
| AOCI | $-843M | $-1.25B | $-1.12B | $-1.35B | $347M | $513M | $267M | $-64M | $80M | $-25M | $114M | $142M | |
| Stockholders' Equity | $4.57B | $3.90B | $3.72B | $3.14B | $4.44B | $4.29B | $3.91B | $3.37B | $3.30B | $3.00B | $2.89B | $2.85B | |
| Liabilities + Equity | $53.04B | $52.52B | $50.85B | $52.89B | $50.88B | $42.39B | $34.03B | $32.29B | $31.75B | $30.20B | $28.57B | $28.28B |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $88M | $83M | $76M | $71M | $69M | $64M | $54M | $50M | $48M | $48M | $42M | $40M | |
| Stock-based Comp | $25M | $20M | $25M | $18M | $13M | $14M | $16M | $14M | $13M | $12M | $13M | $13M | |
| Deferred Tax | $5M | $-12M | $-15M | $-5M | $8M | $-16M | $8M | $53M | $-14M | $-12M | $-19M | $-4M | |
| Amort. of Intangibles | · | · | · | $480.0K | $697.0K | $918.0K | $1M | $1M | $2M | $2M | $3M | $4M | |
| Operating Cash Flow | $274M | $990M | $479M | $723M | $648M | $524M | $634M | $562M | $538M | $438M | $395M | $290M | |
| CapEx | $147M | $128M | $159M | $103M | $66M | $95M | $207M | $79M | $34M | $54M | $147M | $132M | |
| Investing Cash Flow | $-1.60B | $-181M | $-943M | $-8.28B | $-2.53B | $-1.63B | $-1.39B | $-1.91B | $-671M | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | $158M | $61M | $43M | $4M | $4M | $16M | $69M | $101M | $101M | $1M | $101M | $1M | |
| Net Stock Activity | $-158M | $-61M | $-43M | $-4M | $-4M | $-16M | $-69M | $-101M | $-101M | $-1M | $-101M | $-1M | |
| Dividends Paid | $255M | $242M | $232M | $210M | $189M | $181M | $177M | $165M | $144M | $135M | $132M | $127M | |
| Financing Cash Flow | $-33M | $738M | $-2.88B | $3.00B | $8.17B | $7.61B | $585M | $254M | $1.04B | · | · | · | |
| Net Change in Cash | · | · | · | · | · | $6.50B | $-168M | $-1.10B | $912M | $550M | $-773M | $-192M | |
| Free Cash Flow | $127M | $862M | $320M | $620M | $582M | $429M | $427M | $483M | $504M | $384M | $246M | $155M | |
| Levered FCF | · | · | $-233M | $460M | $561M | $386M | $312M | $400M | $480M | $373M | $235M | $143M |
수익성 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 29.0% | 28.2% | 30.1% | 34.2% | 32.3% | 23.0% | 32.4% | 34.8% | 30.3% | 27.0% | 26.2% | 27.6% | |
| Pretax Margin | 34.5% | 33.7% | 35.9% | 39.4% | 35.7% | 24.4% | 36.5% | 38.9% | 34.0% | 30.3% | 30.0% | 33.4% | |
| ROA | 1.2% | 1.1% | 1.1% | 1.1% | 0.95% | 0.87% | 1.3% | 1.4% | 1.2% | 1.0% | 0.98% | 1.1% | |
| ROE | 14.8% | 14.5% | 17.8% | 19.5% | 10.1% | 7.9% | 11.4% | 13.6% | 11.2% | 9.9% | 9.6% | 9.8% |
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 | 8.3% | 3.9% | 17.2% | 23.7% | -4.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.6% | 14.6% | 11.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 11.8% | -2.5% | 3.3% | 30.3% | 32.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 4.0% | 9.5% | 21.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 14.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 11.3% | -2.6% | 3.2% | 30.7% | 33.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 3.9% | 9.6% | 21.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 7.2% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.24B | $2.06B | $1.99B | $1.70B | $1.37B | $1.44B | $1.37B | $1.31B | $1.20B | $1.13B | $1.07B | $1.01B | |
| Net Income TTM | $649M | $583M | $598M | $579M | $443M | $331M | $444M | $455M | $364M | $304M | $279M | $278M | |
| P/E | 12.8 | 15.1 | 11.9 | 15.2 | 18.6 | 17.1 | 14.3 | 12.7 | 17.2 | 18.8 | 14.0 | 16.5 | |
| Earnings Yield | 7.8% | 6.6% | 8.4% | 6.6% | 5.4% | 5.9% | 7.0% | 7.8% | 5.8% | 5.3% | 7.1% | 6.1% | |
| Payout Ratio | 39.4% | 41.6% | 38.9% | 36.2% | 42.6% | 54.5% | 39.9% | 36.4% | 39.6% | 44.3% | 47.3% | 45.8% | |
| Annual Payout | $255M | $242M | $232M | $210M | $189M | $181M | $177M | $165M | $144M | $135M | $132M | $127M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $575M | $581M | $567M | $547M | $540M | $536M | $518M | $508M | $501M | $502M | $491M | $489M | $505M | $504M | $455M | $386M | |
| Interest Expense | $139M | · | $178M | $172M | $169M | · | $204M | $200M | $195M | · | $176M | $157M | $135M | · | $53M | $18M | |
| Interest Income | $578M | $614M | $620M | $602M | $585M | $601M | $608M | $596M | $586M | $579M | $561M | $542M | $535M | $505M | $408M | $307M | |
| Pretax Income | $202M | $198M | $208M | $187M | $179M | $184M | $175M | $175M | $162M | $121M | $187M | $194M | $211M | $220M | $197M | $140M | |
| Income Tax | $31M | $32M | $34M | $30M | $28M | $29M | $29M | $30M | $26M | $18M | $31M | $32M | $33M | $29M | $28M | $21M | |
| Net Income | $171M | $166M | $174M | $157M | $151M | $155M | $147M | $145M | $136M | $103M | $156M | $162M | $178M | $191M | $170M | $119M | |
| EPS (Basic) | $2.65 | $2.56 | $2.67 | $2.39 | $2.30 | $2.37 | $2.24 | $2.21 | $2.06 | $1.55 | $2.38 | $2.47 | $2.71 | $2.91 | $2.60 | $1.82 | |
| EPS (Diluted) | $2.65 | $2.56 | $2.67 | $2.39 | $2.30 | $2.36 | $2.24 | $2.21 | $2.06 | $1.55 | $2.38 | $2.47 | $2.70 | $2.91 | $2.59 | $1.81 | |
| Shares (Basic) | 63,101,492 | -128,581,434 | 64,080,473 | 64,299,943 | 64,255,246 | -128,246,561 | 63,957,786 | 64,192,907 | 64,216,323 | -128,477,465 | 64,067,352 | 64,240,789 | 64,373,563 | -128,164,822 | 64,157,662 | 64,112,828 | |
| Shares (Diluted) | 63,101,492 | -128,702,101 | 64,120,515 | 64,351,780 | 64,329,044 | -128,527,279 | 64,085,007 | 64,333,187 | 64,371,731 | -128,894,448 | 64,239,244 | 64,427,961 | 64,632,076 | -128,909,030 | 64,501,412 | 64,467,229 |
대차대조표 13
| 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) | $1.33B | $1.31B | $1.29B | $1.28B | $1.27B | $1.25B | $1.23B | $1.22B | $1.21B | · | $1.17B | $1.15B | $1.13B | · | $1.07B | $1.05B | |
| PP&E (Gross) | · | $1.77B | · | · | · | $1.70B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $458M | · | · | · | $450M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | $655M | $655M | · | $655M | $655M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | $208.0K | $290.0K | · | $486.0K | $589.0K | |
| Total Assets | $52.72B | $53.04B | $52.53B | $51.41B | $52.00B | $52.52B | $51.01B | $48.84B | $49.51B | · | $48.75B | $48.60B | $51.25B | · | $52.95B | $51.78B | |
| Total Liabilities | $48.19B | $48.47B | $48.07B | $47.21B | $47.89B | $48.62B | $46.87B | $45.18B | $45.87B | · | $45.75B | $45.21B | $47.78B | · | $50.13B | $48.44B | |
| Common Stock | $644.0K | $644.0K | $644.0K | $644.0K | $644.0K | $644.0K | $644.0K | $644.0K | $644.0K | · | $644.0K | $644.0K | $644.0K | · | $642.0K | $642.0K | |
| Retained Earnings | $4.41B | $4.31B | $4.23B | $4.12B | $4.03B | $3.95B | $3.89B | $3.81B | $3.73B | · | $3.63B | $3.53B | $3.43B | · | $3.18B | $3.07B | |
| Treasury Stock | $208M | $140M | $76M | $10M | $14M | $23M | $51M | $45M | $18M | · | $38M | $28M | $1M | · | $3M | $10M | |
| AOCI | $-924M | $-843M | $-924M | $-1.14B | $-1.13B | $-1.25B | $-915M | $-1.31B | $-1.28B | · | $-1.78B | $-1.31B | $-1.14B | · | $-1.53B | $-874M | |
| Stockholders' Equity | $4.53B | $4.57B | $4.46B | $4.20B | $4.11B | $3.90B | $4.14B | $3.67B | $3.64B | $3.72B | $3.00B | $3.39B | $3.47B | $3.14B | $2.81B | $3.35B | |
| Liabilities + Equity | $52.72B | $53.04B | $52.53B | $51.41B | $52.00B | $52.52B | $51.01B | $48.84B | $49.51B | · | $48.75B | $48.60B | $51.25B | · | $52.95B | $51.78B |
현금 흐름 13
| 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 | $22M | $22M | $22M | $22M | $22M | $21M | $21M | $20M | $20M | $20M | $19M | $19M | $18M | $18M | $18M | $18M | |
| Stock-based Comp | $5M | $12M | $4M | $5M | $4M | $10M | $2M | $5M | $4M | $12M | $3M | $5M | $5M | $10M | $3M | $3M | |
| Deferred Tax | $-2M | $2M | $7M | $-3M | $-1M | $-435.0K | $-3M | $-3M | $-4M | $-12M | $-558.0K | $-680.0K | $-2M | $-2M | $-974.0K | $-2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $82.0K | $96.0K | · | $103.0K | $131.0K | |
| Operating Cash Flow | $237M | $181M | $249M | $141M | $-296M | $64M | $307M | $130M | $488M | $-83M | $239M | $155M | $168M | $183M | $245M | $-38M | |
| CapEx | $39M | $43M | $37M | $26M | $41M | $38M | $25M | $27M | $38M | $41M | $33M | $39M | $46M | $47M | $28M | $16M | |
| Investing Cash Flow | $-1.33B | $550M | $-275M | $-58M | $-1.82B | $-294M | $179M | $-686M | $621M | $-112M | $-112M | $-69M | $-649M | $-1.73B | $-1.58B | $-1.71B | |
| Stock Repurchased | $72M | $85M | $70M | $76.0K | $3M | $9M | $20M | $30M | $2M | $2M | $11M | $28M | $1M | $3M | $0 | $0 | |
| Net Stock Activity | $-72M | · | · | · | $-3M | · | · | · | $-2M | · | · | · | $-1M | · | · | · | |
| Dividends Paid | $64M | $64M | $65M | $65M | $62M | $62M | $61M | $60M | $60M | $60M | $60M | $56M | $57M | $57M | $56M | $49M | |
| Financing Cash Flow | $-637M | $203M | $851M | $-821M | $-266M | $1.27B | $1.57B | $-763M | $-1.33B | $1.26B | $384M | $-2.28B | $-2.25B | $-59M | $1.31B | $951M | |
| Free Cash Flow | $199M | · | · | · | $-337M | · | · | · | $450M | · | · | · | $122M | · | · | · | |
| Levered FCF | $81M | · | · | · | $-479M | · | · | · | $286M | · | · | · | $8M | · | · | · |
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 | 29.8% | · | 30.7% | 28.7% | 27.9% | · | 28.3% | 28.6% | 27.1% | · | 31.7% | 33.2% | 35.2% | · | 37.3% | 30.9% | |
| Pretax Margin | 35.2% | · | 36.7% | 34.1% | 33.1% | · | 33.8% | 34.5% | 32.2% | · | 38.0% | 39.7% | 41.7% | · | 43.4% | 36.2% | |
| ROA | 0.33% | · | 0.34% | 0.31% | 0.30% | · | 0.29% | 0.30% | 0.27% | · | 0.31% | 0.32% | 0.35% | · | 0.34% | 0.24% | |
| ROE | 4.0% | · | 4.1% | 4.0% | 3.9% | · | 4.1% | 4.1% | 3.8% | · | 5.4% | 4.8% | 4.9% | · | 4.7% | 3.1% |
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) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.23B | · | $2.17B | $2.11B | $2.07B | · | $2.02B | $1.99B | $1.99B | · | $1.94B | $1.84B | $1.70B | · | $1.53B | $1.42B | |
| Net Income TTM | $653M | · | $629M | $600M | $579M | · | $583M | $599M | $631M | · | $665M | $629M | $566M | · | $496M | $444M | |
| P/E | 13.7 | · | 13.2 | 14.1 | 14.2 | · | 12.6 | 11.1 | 11.7 | · | 9.0 | 11.2 | 12.2 | · | 17.5 | 17.2 | |
| Earnings Yield | 7.3% | · | 7.6% | 7.1% | 7.0% | · | 8.0% | 9.0% | 8.5% | · | 11.1% | 8.9% | 8.2% | · | 5.7% | 5.8% | |
| Payout Ratio | 37.4% | · | · | · | 40.9% | · | · | · | 44.1% | · | · | · | 31.9% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2.24B | $2.06B | $1.99B | $1.70B | $1.37B |
| 순이익 | $649M | $583M | $598M | $579M | $443M |
| 희석 EPS | $9.92 | $8.87 | $9.10 | $8.81 | $6.76 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $127M | $862M | $320M | $620M | $582M |
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.