DLR Digital Realty Trust, Inc. Common Stock
$191.80
가격 · 6월 26, 2026
기준 재무 정보 5월 1, 2026
52주 범위
$146–$208
74% of range
애널리스트 평점
BUY
37 analysts
목표 주가
$219
+14% upside
P/E (TTM)
43.2
ROE
5.9%
순이익률
21.4%
DLR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$191.80
시가총액
$53.15B
P/E (TTM)
43.2
EPS (TTM)
$3.58
매출 (TTM)
$6.11B
배당 수익률
3.2%
ROE
5.9%
부채/자본
—
52주 범위
$146 – $208
DLR 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
$6.11B
2016-12-31
→
2025-12-31
EPS
$3.58
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
21.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
DLR
동종업계 중앙값
P/E (TTM)
43.2
60.8
P/S (TTM)
8.7
9.7
P/B
2.3
4.5
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
DLR
동종업계 중앙값
Operating Margin (영업이익률)
10.8%
—
Net Profit Margin (순이익률)
21.4%
16.6%
ROA
2.8%
2.8%
ROE
5.9%
6.8%
ROIC
2.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
DLR
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
DLR
동종업계 중앙값
Revenue YoY (매출 YoY)
10.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
9.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
9.4%
—
EPS YoY
122.4%
—
Net Income YoY (순이익 YoY)
117.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
DLR
동종업계 중앙값
Payout Ratio (지급 비율)
132.1%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.2%
지급 비율
132.1%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 15일 | $1.2200 |
| 2026년 3월 13일 | $1.2200 |
| 2025년 12월 15일 | $1.2200 |
| 2025년 9월 15일 | $1.2200 |
| 2025년 6월 13일 | $1.2200 |
| 2025년 3월 14일 | $1.2200 |
| 2024년 12월 13일 | $1.2200 |
| 2024년 9월 13일 | $1.2200 |
| 2024년 6월 14일 | $1.2200 |
| 2024년 3월 14일 | $1.2200 |
| 2023년 12월 14일 | $1.2200 |
| 2023년 9월 14일 | $1.2200 |
| 2023년 6월 14일 | $1.2200 |
| 2023년 3월 14일 | $1.2200 |
| 2022년 12월 14일 | $1.2200 |
| 2022년 9월 14일 | $1.2200 |
| 2022년 6월 14일 | $1.2200 |
| 2022년 3월 14일 | $1.2200 |
| 2021년 12월 14일 | $1.1600 |
| 2021년 9월 14일 | $1.1600 |
DLR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
37 명의 애널리스트
- 적극 매수 9 24.3%
- 매수 18 48.6%
- 보유 10 27.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
29 명의 애널리스트 · 2026-06-23
중앙값
$220.00
지금
$191.80
저가
$180.00
고가
$250.00
중앙값 목표
$220.00
+14.7%
평균 목표
$218.72
+14.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.45%
다음 실적
7월 22, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.47 | $0.47 | 0.00% |
| 2025년 12월 31일 | $0.24 | $0.32 | -0.08% |
| 2025년 9월 30일 | $0.15 | $0.33 | -0.18% |
| 2025년 6월 30일 | $2.94 | $0.39 | 2.6% |
| 2025년 3월 31일 | $0.27 | $0.29 | -0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| DLR | $53.15B | 43.2 | 10.0% | 21.4% | 5.9% | — |
| EQIX | $75.26B | 55.7 | 5.4% | 14.6% | 9.8% | — |
| FRMI | — | -7.1 | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.11B | $5.55B | $5.48B | $4.69B | $4.43B | $3.90B | $3.21B | $3.05B | $2.46B | $2.14B | $1.76B | $1.62B | |
| SG&A Expense | $565M | $480M | $449M | $422M | $401M | $351M | $211M | $164M | $161M | $153M | $106M | $93M | |
| Operating Expenses | $5.45B | $5.08B | $4.95B | $4.10B | $3.73B | $3.35B | $2.62B | $2.50B | $2.01B | $1.64B | $1.36B | $1.36B | |
| Operating Income | $658M | $472M | $524M | $590M | $694M | $558M | $594M | $550M | $451M | $497M | $402M | $259M | |
| Interest Expense | $438M | $453M | $438M | $299M | $294M | $333M | $353M | $322M | $259M | $236M | $201M | $191M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $-2M | $3M | |
| Other Non-op | $161M | $154M | $68M | $9M | $-4M | $20M | $66M | $3M | $4M | $-5M | $-2M | $3M | |
| Pretax Income | $1.35B | · | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | $32M | $55M | $76M | $32M | $73M | $38M | $12M | $2M | $8M | $10M | $6M | $5M | |
| Net Income | $1.31B | $602M | $949M | $378M | $1.71B | $356M | $580M | $331M | $248M | $426M | $297M | $200M | |
| EPS (Basic) | $3.73 | $1.74 | $3.04 | $1.18 | $5.95 | $1.01 | $2.37 | $1.21 | $0.99 | $2.21 | $1.57 | $1.00 | |
| EPS (Diluted) | $3.58 | $1.61 | $2.88 | $1.11 | $5.94 | $1.00 | $2.35 | $1.21 | $0.99 | $2.20 | $1.56 | $0.99 | |
| Shares (Basic) | 339,807,000 | 323,336,000 | 298,603,000 | 286,334,000 | 282,475,000 | 260,099 | 208,325,823 | 206,035,408 | 174,059,386 | 149,953,662 | 138,247,606 | 133,369,047 | |
| Shares (Diluted) | 347,810,000 | 331,547,000 | 309,065,000 | 297,919,000 | 283,222,000 | 262,523 | 209,462,247 | 206,673,471 | 174,895,098 | 150,679,688 | 138,865,421 | 133,637,235 | |
| EBITDA | $658M | $472M | $524M | $590M | $694M | $558M | $594M | $550M | $451M | $497M | $402M | $259M |
대차대조표 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.45B | $3.87B | $1.63B | $142M | $143M | $109M | $90M | $127M | $51.0K | $11M | $57M | $35M | |
| Goodwill | $9.71B | $8.93B | $9.24B | $9.21B | $7.94B | $8.33B | $3.36B | $4.35B | $3.39B | $753M | $331M | $0 | |
| Intangibles | $1.81B | $1.94B | · | · | · | · | · | · | · | · | · | $228M | |
| Total Assets | $49.41B | $45.28B | $44.11B | $41.48B | $36.37B | $36.08B | $23.07B | $23.77B | $21.40B | $12.19B | $11.42B | $9.53B | |
| Deferred Tax | $1.12B | $1.08B | $1.15B | $1.19B | $666M | $698M | $147M | · | · | · | · | · | |
| Total Liabilities | $24.56B | $22.11B | $23.12B | $21.86B | $17.85B | $17.59B | $12.42B | $12.89B | $10.30B | $7.06B | $6.88B | $5.61B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Paid-in Capital | $29.35B | $28.08B | $24.40B | $22.14B | $21.08B | $20.63B | $11.58B | $11.36B | $11.26B | $5.76B | $4.66B | $3.97B | |
| Retained Earnings | $-6.69B | $-6.29B | $-5.26B | $-4.70B | $-3.63B | $-4.00B | $-3.05B | $-2.63B | $-2.06B | $-1.55B | $-1.35B | · | |
| AOCI | $-469M | $-1.18B | $-751M | $-596M | $-174M | $135M | $-88M | $-116M | $-108M | $-136M | $-97M | $-45M | |
| Stockholders' Equity | $22.93B | $21.34B | $19.12B | $17.58B | $18.00B | $17.72B | $9.88B | $9.86B | $10.35B | $5.10B | $4.50B | $3.88B | |
| Liabilities + Equity | $49.41B | $45.28B | $44.11B | $41.48B | $36.37B | $36.08B | $23.07B | $23.77B | $21.40B | $12.19B | $11.42B | $9.53B | |
| Shares Outstanding | 343,557,000 | 336,637 | 311,608,000 | 291,148,000 | 284,415,000 | 280,289,726 | 208,900,758 | 206,425,656 | 205,470,300 | 159,019,118 | 146,384,247 | 135,626,255 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.89B | $1.77B | $1.69B | $1.58B | $1.49B | $1.37B | $1.16B | $1.19B | $842M | $699M | $571M | $539M | |
| Deferred Tax | $-101M | · | · | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | · | · | · | · | · | $356M | $354M | $417M | $247M | $181M | $106M | $82M | |
| Operating Cash Flow | $2.41B | $2.26B | $1.63B | $1.66B | $1.70B | $1.71B | $1.51B | $1.39B | $1.02B | $911M | $797M | $656M | |
| Investing Cash Flow | $-2.23B | $-1.91B | $-1.12B | $-4.70B | $-1.06B | $-2.60B | $-275M | $-3.04B | $-1.36B | $-1.30B | $-2.53B | $-644M | |
| Debt Issued | $3.49B | $2.23B | $869M | $2.79B | $1.82B | $3.57B | $2.87B | · | · | · | · | · | |
| Net Debt Issued | $975M | $116M | $757M | $1.75B | $833M | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | $405M | $1.09B | $919M | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $405M | $1.09B | $676M | $0 | |
| Dividends Paid | $1.73B | $1.63B | $1.52B | $1.45B | $1.38B | $1.24B | $997M | $849M | $646M | $522M | $469M | $442M | |
| Financing Cash Flow | $-487M | $2.06B | $963M | $2.97B | $-591M | $936M | $-1.27B | $1.76B | $321M | $351M | $1.75B | $-27M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $22M | $-15M | |
| Taxes Paid | $113M | $71M | $89M | $42M | $30M | $20M | $15M | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.8% | 8.5% | 9.6% | 12.6% | 15.7% | 14.3% | 18.5% | 18.1% | 18.4% | 23.2% | 22.8% | 16.0% | |
| Net Margin | 21.4% | 10.8% | 17.3% | 8.1% | 38.6% | 9.1% | 18.1% | 10.9% | 10.1% | 19.9% | 16.8% | 12.4% | |
| Pretax Margin | 22.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | 10.8% | 8.5% | 9.6% | 12.6% | 15.7% | 14.3% | 18.5% | 18.1% | 18.4% | 23.2% | 22.8% | 16.0% | |
| ROA | 2.8% | 1.4% | 2.2% | 0.97% | 4.7% | 1.2% | 2.5% | 1.5% | 1.5% | 3.6% | 2.8% | 2.1% | |
| ROE | 5.9% | 3.0% | 5.2% | 2.1% | 9.6% | 2.6% | 5.9% | 3.3% | 3.2% | 8.9% | 7.1% | 5.3% | |
| ROIC | 2.8% | · | · | · | · | · | · | · | · | · | · | · |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | 1.5 | 1.0 | 1.2 | 2.0 | 2.4 | 1.7 | 1.7 | 1.7 | 1.7 | 2.1 | 2.0 | 1.4 |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 10.0% | 1.4% | 16.7% | 6.0% | 13.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.2% | 7.8% | 11.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 122.4% | -44.1% | 159.5% | -81.3% | 494.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 47.8% | -35.3% | 42.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 29.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 117.2% | -36.5% | 151.2% | -77.9% | 379.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 51.3% | -29.4% | 38.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 29.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.9% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.11B | $5.55B | $5.48B | $4.69B | $4.43B | $3.90B | $3.21B | $3.05B | $2.46B | $2.14B | $1.76B | $1.62B | |
| Net Income TTM | $1.31B | $602M | $949M | $378M | $1.71B | $356M | $580M | $331M | $248M | $426M | $297M | $200M | |
| Market Cap | $53.15B | $59.70B | $41.94B | $29.19B | $50.30B | $39.10B | $25.01B | $21.99B | $23.40B | $15.63B | $11.07B | $8.99B | |
| P/E | 43.2 | 110.1 | 46.7 | 90.3 | 29.8 | 139.5 | 51.0 | 88.1 | 115.1 | 44.7 | 48.5 | 67.0 | |
| P/S | 8.7 | 10.7 | 7.7 | 6.2 | 11.4 | 10.0 | 7.8 | 7.2 | 9.5 | 7.3 | 6.3 | 5.6 | |
| P/B | 2.3 | 2.8 | 2.2 | 1.7 | 2.8 | 2.2 | 2.5 | 2.2 | 2.3 | 3.1 | 2.5 | 2.3 | |
| P / Tangible Book | 4.7 | 5.7 | 4.2 | 3.5 | 5.0 | 4.2 | · | · | · | · | · | · | |
| P / Cash Flow | 22.0 | 26.4 | 25.7 | 17.6 | 29.6 | 22.9 | 16.5 | 15.9 | 22.9 | 17.1 | 13.9 | 13.7 | |
| Dividend Yield | 3.2% | 2.7% | 3.6% | 5.0% | 2.7% | 3.2% | 4.0% | 3.9% | 2.8% | 3.3% | 4.2% | 4.9% | |
| Earnings Yield | 2.3% | 0.91% | 2.1% | 1.1% | 3.4% | 0.72% | 2.0% | 1.1% | 0.87% | 2.2% | 2.1% | 1.5% | |
| Payout Ratio | 132.1% | 271.1% | 160.3% | 384.1% | 80.7% | 326.3% | 159.0% | 256.4% | 260.4% | 122.4% | 157.9% | 220.7% | |
| Annual Payout | $1.73B | $1.63B | $1.52B | $1.45B | $1.38B | $1.24B | $997M | $849M | $646M | $522M | $469M | $442M |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.64B | $1.63B | $1.58B | $1.49B | $1.41B | $1.44B | $1.43B | $1.36B | $1.33B | $1.37B | $1.40B | $1.37B | $1.34B | $1.23B | $1.19B | $1.14B | |
| SG&A Expense | $155M | $164M | $142M | $136M | $124M | $127M | $118M | $120M | $115M | $117M | $111M | $110M | $112M | $120M | $97M | $106M | |
| Operating Expenses | $1.37B | $1.52B | $1.44B | $1.28B | $1.21B | $1.29B | $1.26B | $1.35B | $1.18B | $1.24B | $1.34B | $1.21B | $1.16B | $1.11B | $1.03B | $969M | |
| Operating Income | $268M | $113M | $138M | $212M | $197M | $144M | $168M | $10M | $149M | $134M | $58M | $155M | $177M | $121M | $157M | $170M | |
| Interest Expense | $116M | $117M | $114M | $109M | $98M | $105M | $124M | $115M | $110M | $114M | $111M | $111M | $102M | $87M | $77M | $69M | |
| Other Non-op | $45M | $43M | $48M | $38M | $33M | $45M | $38M | $62M | $10M | $50M | $25M | $-7M | $280.0K | $-23M | $16M | $13M | |
| Income Tax | $16M | $-10M | $12M | $13M | $17M | $5M | $12M | $15M | $22M | $21M | $17M | $16M | $21M | $-18M | $20M | $16M | |
| Net Income | $179M | $99M | $68M | $1.03B | $110M | $190M | $51M | $80M | $282M | $28M | $734M | $118M | $69M | $4M | $237M | $63M | |
| EPS (Basic) | $0.49 | $0.23 | $0.17 | $3.03 | $0.30 | $0.52 | $0.13 | $0.22 | $0.87 | $0.07 | $2.40 | $0.37 | $0.20 | $-0.02 | $0.79 | $0.19 | |
| EPS (Diluted) | $0.46 | $0.22 | $0.15 | $2.94 | $0.27 | $0.50 | $0.09 | $0.20 | $0.82 | $0.03 | $2.31 | $0.34 | $0.20 | $-0.05 | $0.75 | $0.19 | |
| Shares (Basic) | 345,013,000 | -675,835,000 | 341,370,000 | 337,589,000 | 336,683,000 | -636,470,000 | 327,977,000 | 319,537,000 | 312,292,000 | -589,833,000 | 301,827,000 | 295,390,000 | 291,219,000 | -285,337,526 | 286,693,000 | 284,694,000 | |
| Shares (Diluted) | 353,254,000 | -691,879,000 | 349,234,000 | 345,734,000 | 344,721,000 | -653,446,000 | 336,249,000 | 327,946,000 | 320,798,000 | -612,160,000 | 311,341,000 | 306,819,000 | 303,065,000 | -283,891,025 | 296,415,000 | 285,110,000 | |
| EBITDA | $268M | · | $138M | $212M | $196M | · | $168M | $10M | $149M | · | $58M | $155M | $177M | · | $157M | $170M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.43B | $3.45B | $3.30B | $3.55B | $2.32B | $3.87B | $2.18B | $2.28B | $1.19B | $1.63B | $1.06B | $125M | $131M | $142M | $177M | $99M | |
| Goodwill | $9.59B | $9.71B | $9.65B | $9.64B | $9.17B | $8.93B | $9.40B | $9.13B | $9.11B | $9.24B | $9.00B | $9.15B | $9.20B | $9.21B | $8.73B | $7.55B | |
| Intangibles | $1.73B | $1.81B | $1.86B | $1.94B | $1.89B | $1.94B | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $48.86B | $49.41B | $48.73B | $48.71B | $45.08B | $45.28B | $45.30B | $43.61B | $42.63B | · | $41.93B | $42.39B | $41.95B | · | $39.22B | $35.96B | |
| Deferred Tax | $1.09B | $1.12B | $1.15B | $1.14B | $1.11B | $1.08B | $1.22B | $1.13B | $1.12B | · | $1.09B | $1.13B | $1.16B | · | $1.15B | $612M | |
| Total Liabilities | $23.46B | $24.56B | $23.74B | $23.85B | $21.90B | $22.11B | $22.12B | $21.20B | $21.79B | · | $21.90B | $22.92B | $22.80B | · | $20.23B | $18.28B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Paid-in Capital | $30.09B | $29.35B | $29.18B | $28.72B | $28.09B | $28.08B | $27.23B | $26.39B | $24.51B | · | $23.24B | $22.88B | $22.13B | · | $21.53B | $21.09B | |
| Retained Earnings | $-6.95B | $-6.69B | $-6.36B | $-6.00B | $-6.60B | $-6.29B | $-6.06B | $-5.70B | $-5.37B | · | $-4.90B | $-5.25B | $-5.00B | · | $-4.34B | $-4.21B | |
| AOCI | $-513M | $-469M | $-534M | $-544M | $-927M | $-1.18B | $-657M | $-885M | $-850M | · | $-883M | $-741M | $-652M | · | $-863M | $-476M | |
| Stockholders' Equity | $23.37B | $22.93B | $23.03B | $22.91B | $21.30B | $21.34B | $21.25B | $20.54B | $19.02B | · | $18.19B | $17.62B | $17.21B | · | $17.06B | $17.14B | |
| Liabilities + Equity | $48.86B | $49.41B | $48.73B | $48.71B | $45.08B | $45.28B | $45.30B | $43.61B | $42.63B | · | $41.93B | $42.39B | $41.95B | · | $39.22B | $35.96B | |
| Shares Outstanding | 348,924,000 | 343,557,000 | 343,041,000 | 340,372,000 | 336,743,000 | 336,637 | 331,347,000 | 325,885,000 | 312,421,000 | · | 302,846,000 | 299,240,000 | 291,299,000 | · | 287,508,000 | 284,734,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $500M | $493M | $497M | $461M | $443M | $455M | $460M | $425M | $431M | $420M | $421M | $433M | $421M | $430M | $389M | $377M | |
| Operating Cash Flow | $532M | $719M | $653M | $641M | $399M | $769M | $567M | $573M | $352M | $462M | $358M | $464M | $350M | $456M | $419M | $506M | |
| Investing Cash Flow | $-1.33B | $-759M | $-730M | $161M | $-903M | $-512M | $-1.12B | $-282M | $7M | $-1.02B | $1.18B | $-530M | $-749M | $-971M | $-2.30B | $-709M | |
| Debt Issued | $39M | $1.61B | $7M | $998M | $871M | $1.21B | $981M | $41M | $6M | $41M | $22M | $15M | $791M | $364M | $1.30B | $133.0K | |
| Net Debt Issued | $-18M | · | · | · | $375M | · | · | · | $-234M | · | · | · | $788M | · | · | · | |
| Dividends Paid | $871M | $10M | $436M | $433M | $849M | $10M | $419M | $416M | $789M | $10M | $388M | $384M | $738M | $10M | $369M | $366M | |
| Financing Cash Flow | $-218M | $152M | $-177M | $556M | $-1.02B | $1.54B | $474M | $857M | $-810M | $1.07B | $-593M | $93M | $391M | $402M | $1.93B | $155M | |
| Taxes Paid | $12M | $19M | $21M | $30M | $43M | · | $20M | $25M | $8M | · | $37M | $16M | $6M | $12M | $21M | $9M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.4% | · | 8.8% | 14.2% | 13.9% | · | 11.8% | 0.73% | 11.2% | · | 4.2% | 11.3% | 13.2% | · | 13.2% | 14.9% | |
| Net Margin | 11.0% | · | 4.3% | 69.1% | 7.8% | · | 3.6% | 5.9% | 21.1% | · | 52.3% | 8.6% | 5.1% | · | 19.9% | 5.6% | |
| EBITDA Margin | 16.4% | · | 8.8% | 14.2% | 13.9% | · | 11.8% | 0.73% | 11.2% | · | 4.2% | 11.3% | 13.2% | · | 13.2% | 14.9% | |
| ROA | 0.38% | · | 0.14% | 2.2% | 0.25% | · | 0.12% | 0.19% | 0.67% | · | 1.8% | 0.30% | 0.17% | · | 0.63% | 0.18% | |
| ROE | 0.80% | · | 0.31% | 4.8% | 0.55% | · | 0.26% | 0.42% | 1.6% | · | 4.2% | 0.68% | 0.39% | · | 1.4% | 0.37% |
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 | 2.3 | · | 1.2 | 1.9 | 2.0 | · | 1.4 | 0.1 | 1.4 | · | 0.5 | 1.4 | 1.7 | · | 2.1 | 2.5 |
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 | $6.11B | · | $5.91B | $5.69B | $5.53B | · | $5.52B | $5.46B | $5.44B | · | $5.30B | $5.04B | $4.80B | · | $4.59B | $4.49B | |
| Net Income TTM | $1.39B | · | $1.26B | $1.27B | $523M | · | $1.15B | $1.21B | $1.20B | · | $1.16B | $487M | $443M | · | $508M | $392M | |
| Market Cap | $62.88B | · | $59.30B | $59.34B | $48.25B | · | $53.62B | $49.55B | $45.00B | · | $36.65B | $34.07B | $28.64B | · | $28.52B | $36.97B | |
| P/E | 47.2 | · | 50.1 | 49.8 | 103.8 | · | 47.3 | 41.4 | 39.2 | · | 33.6 | 76.9 | 72.3 | · | 62.0 | 99.9 | |
| P/S | 10.3 | · | 10.0 | 10.4 | 8.7 | · | 9.7 | 9.1 | 8.3 | · | 6.9 | 6.8 | 6.0 | · | 6.2 | 8.2 | |
| P/B | 2.7 | · | 2.6 | 2.6 | 2.3 | · | 2.5 | 2.4 | 2.4 | · | 2.0 | 1.9 | 1.7 | · | 1.7 | 2.2 | |
| P / Tangible Book | 5.2 | · | 5.1 | 5.2 | 4.7 | · | 4.5 | 4.3 | 4.5 | · | 4.0 | 4.0 | 3.6 | · | 3.4 | 3.9 | |
| P / Cash Flow | 118.1 | · | · | · | 120.9 | · | · | · | 127.7 | · | · | · | 81.9 | · | · | · | |
| Earnings Yield | 2.1% | · | 2.0% | 2.0% | 0.96% | · | 2.1% | 2.4% | 2.5% | · | 3.0% | 1.3% | 1.4% | · | 1.6% | 1.0% | |
| Payout Ratio | 486.1% | · | · | · | 771.6% | · | · | · | 280.1% | · | · | · | 1073.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $6.11B | $5.55B | $5.48B | $4.69B | $4.43B |
| 영업이익률 % | 10.8% | 8.5% | 9.6% | 12.6% | 15.7% |
| 순이익 | $1.31B | $602M | $949M | $378M | $1.71B |
| 희석 EPS | $3.58 | $1.61 | $2.88 | $1.11 | $5.94 |
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.