F Ford Motor Company Common Stock
$13.21
가격 · 5월 21, 2026
기준 재무 정보 4월 30, 2026
52주 범위
$10–$15
66% of range
애널리스트 평점
HOLD
30 analysts
목표 주가
$14
+4% upside
P/E (TTM)
-6.4
ROE
-20.3%
순이익률
-4.4%
F 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$13.21
시가총액
—
P/E (TTM)
-6.4
EPS (TTM)
$-2.06
매출 (TTM)
$187.27B
배당 수익률
—
ROE
-20.3%
부채/자본
—
52주 범위
$10 – $15
F 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
$187.27B
2023-12-31
→
2025-12-31
EPS
$-2.06
2023-12-31
→
2025-12-31
잉여현금흐름
$12.47B
2023-12-31
→
2025-12-31
마진
-4.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
F
동종업계 중앙값
P/E (TTM)
-6.4
24.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
F
동종업계 중앙값
Operating Margin (영업이익률)
-4.9%
—
Net Profit Margin (순이익률)
-4.4%
-4.4%
ROA
-2.8%
-2.8%
ROE
-20.3%
-18.9%
ROIC
-17.6%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
F
동종업계 중앙값
Current Ratio (유동비율)
1.1
1.9
Quick Ratio (당좌 비율)
0.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
F
동종업계 중앙값
Revenue YoY (매출 YoY)
1.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
5.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.1%
—
EPS YoY
35.2%
—
Net Income YoY (순이익 YoY)
36.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
F
동종업계 중앙값
Payout Ratio (지급 비율)
-36.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
-36.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 12일 | $0.1500 |
| 2026년 2월 13일 | $0.1500 |
| 2025년 11월 7일 | $0.1500 |
| 2025년 8월 11일 | $0.1500 |
| 2025년 5월 12일 | $0.1500 |
| 2025년 2월 18일 | $0.3000 |
| 2024년 11월 7일 | $0.1500 |
| 2024년 8월 7일 | $0.1500 |
| 2024년 5월 7일 | $0.1500 |
| 2024년 2월 15일 | $0.3300 |
| 2023년 10월 31일 | $0.1500 |
| 2023년 7월 24일 | $0.1500 |
| 2023년 4월 25일 | $0.1500 |
| 2023년 2월 10일 | $0.8000 |
| 2022년 11월 14일 | $0.1500 |
| 2022년 8월 10일 | $0.1500 |
| 2022년 4월 25일 | $0.1000 |
| 2022년 1월 28일 | $0.1000 |
| 2021년 11월 18일 | $0.1000 |
| 2020년 1월 29일 | $0.1500 |
F 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
30 명의 애널리스트
- 적극 매수 4 13.3%
- 매수 6 20.0%
- 보유 18 60.0%
- 매도 1 3.3%
- 적극 매도 1 3.3%
12개월 목표 주가
20 명의 애널리스트 · 2026-05-18
중앙값
$13.00
평균
$13.70
지금
$13.21
저가
$10.00
고가
$18.00
중앙값 목표
$13.00
-1.6%
평균 목표
$13.70
+3.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.13%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.66 | $0.19 | 0.47% |
| 2025년 12월 31일 | $0.13 | $0.19 | -0.06% |
| 2025년 9월 30일 | $0.45 | $0.37 | 0.08% |
| 2025년 6월 30일 | $0.37 | $0.34 | 0.03% |
| 2025년 3월 31일 | $0.14 | $0.02 | 0.12% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| F | — | -6.4 | 1.2% | -4.4% | -20.3% | — |
| TSLA | — | 416.4 | -2.9% | — | — | — |
| GM | $73.51B | 24.9 | -1.3% | 1.5% | 4.3% | — |
| RIVN | $24.44B | -6.4 | 8.4% | -67.7% | -68.3% | 2.7% |
| THO | $6.12B | 18.8 | -4.6% | 2.7% | 6.2% | 14.0% |
| LCID | $3.46B | -0.9 | 67.6% | -199.3% | -172.7% | — |
| WGO | $1.86B | 39.5 | -5.9% | 0.92% | 2.1% | 13.1% |
| FFAI | — | — | — | — | — | — |
| SEV | — | -2.4 | — | — | -185.8% | — |
| CENN | $199.4K | -0.0 | -42.2% | -403.7% | -123.6% | -12.8% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $187.27B | $184.99B | $176.19B | $158.06B | $136.34B | $127.14B | $155.90B | $160.34B | $156.78B | $151.80B | $149.56B | $144.08B | |
| Cost of Revenue | $174.47B | $158.43B | $150.55B | $134.40B | $114.65B | $112.75B | $134.69B | $136.27B | $131.32B | $126.19B | $124.45B | $125.03B | |
| R&D Expense | $9.40B | $8.00B | $8.20B | $7.80B | $7.60B | $7.10B | $7.40B | $8.20B | $8.00B | $7.30B | $6.70B | $6.70B | |
| SG&A Expense | $10.85B | $10.29B | $10.70B | $10.89B | $11.91B | $10.19B | $11.16B | $11.40B | $11.53B | $10.97B | $10.76B | $11.84B | |
| Operating Expenses | $196.44B | $179.77B | $170.73B | $151.78B | $131.82B | $131.55B | $155.33B | $157.13B | $151.90B | $146.01B | $142.58B | $143.75B | |
| Operating Income | $-9.17B | $5.22B | $5.46B | $6.28B | $4.52B | $-4.41B | $574M | $3.20B | $4.88B | · | · | · | |
| Interest Expense | · | · | $7.61B | $4.59B | $4.59B | $5.05B | $5.41B | $5.16B | $4.36B | $894M | $773M | $797M | |
| Interest Income | $1.49B | $1.54B | $1.57B | $639M | $254M | $452M | $809M | $667M | $459M | $291M | $309M | $244M | |
| Other Non-op | $157M | $-18M | $59M | $80M | $31M | $117M | $106M | $113M | $380M | $489M | · | · | |
| Pretax Income | $-11.83B | $7.23B | $3.97B | $-3.02B | $17.78B | $-1.12B | $-640M | $4.34B | $8.16B | $6.78B | $10.25B | $1.23B | |
| Income Tax | $-3.67B | $1.34B | $-362M | $-864M | $-130M | $160M | $-724M | $650M | $402M | $2.18B | $2.88B | $4M | |
| Net Income | $-8.16B | $5.89B | $4.33B | $-1.98B | $17.94B | $-1.28B | $84M | $3.69B | $7.76B | $4.60B | $7.37B | $1.23B | |
| EPS (Basic) | $-2.06 | $1.48 | $1.09 | $-0.49 | $4.49 | $-0.32 | $0.01 | $0.93 | $1.94 | $1.16 | $1.86 | $0.31 | |
| EPS (Diluted) | $-2.06 | $1.46 | $1.08 | $-0.49 | $4.45 | $-0.32 | $0.01 | $0.92 | $1.93 | $1.15 | $1.84 | $0.31 | |
| Shares (Basic) | 3,979,000,000 | 3,978,000,000 | 3,998,000,000 | 4,014,000,000 | 3,991,000,000 | 3,973,000,000 | 3,972,000,000 | 3,974,000,000 | 3,975,000,000 | 3,973,000,000 | 3,969,000,000 | 3,912,000,000 | |
| Shares (Diluted) | 3,979,000,000 | 4,021,000,000 | 4,041,000,000 | 4,014,000,000 | 4,034,000,000 | 3,973,000,000 | 4,004,000,000 | 3,998,000,000 | 3,998,000,000 | 3,999,000,000 | 4,002,000,000 | 3,958,000,000 | |
| EBITDA | $6.80B | $12.79B | $13.15B | $13.95B | $11.84B | $4.37B | $11.07B | · | · | · | · | · |
대차대조표 24
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23.36B | $22.93B | $24.86B | $25.13B | $20.54B | $25.24B | $17.50B | $16.72B | $18.49B | $15.90B | $14.27B | $10.76B | |
| Short-term Investments | $15.13B | $15.41B | $15.31B | $18.94B | $29.05B | $24.72B | $17.15B | $17.23B | $20.43B | $22.92B | $20.90B | · | |
| Receivables | $15.40B | $14.72B | $15.60B | $15.73B | $11.37B | $9.99B | $9.24B | $11.20B | $10.60B | $11.10B | $11.04B | · | |
| Inventory | $15.29B | $14.95B | $15.65B | $14.08B | $12.06B | $10.81B | $10.79B | $11.22B | $11.18B | $8.90B | $8.32B | $7.87B | |
| Other Current Assets | $5.19B | $4.60B | $3.63B | $3.88B | $3.42B | $3.58B | $3.34B | $3.93B | $3.89B | $3.37B | $2.91B | · | |
| Current Assets | $123.49B | $124.47B | $121.48B | $116.48B | $109.00B | $116.74B | $114.05B | $114.65B | $116.80B | $108.46B | $102.59B | · | |
| PP&E (Net) | · | $41.93B | $40.82B | $37.27B | $37.14B | $37.08B | $36.47B | $36.18B | $35.33B | $32.07B | $30.16B | $30.13B | |
| Goodwill | $483M | $658M | $683M | $603M | $619M | $258M | $278M | $264M | $75M | $50M | $6M | · | |
| Intangibles | $170M | $69M | $80M | $86M | $111M | $144M | $188M | $178M | $213M | $198M | $124M | $133M | |
| Other Non-current Assets | $13.69B | $12.87B | $11.44B | $11.12B | $14.94B | $12.88B | $10.71B | $7.93B | $8.10B | $5.66B | $4.79B | · | |
| Total Assets | $289.16B | $285.20B | $273.31B | $255.88B | $257.04B | $267.26B | $258.54B | $256.54B | $258.50B | $238.51B | $224.93B | $208.62B | |
| Accounts Payable | $25.81B | $24.13B | $25.99B | $25.61B | $22.35B | $22.20B | $20.67B | $21.52B | $23.28B | $21.30B | $20.27B | · | |
| Current Liabilities | $114.89B | $106.86B | $101.53B | $96.87B | $90.73B | $97.19B | $98.13B | $95.57B | $94.60B | $90.28B | $82.34B | · | |
| Capital Leases | $1.83B | $1.78B | $1.40B | $1.10B | $1.05B | $991M | $1.05B | $0 | · | · | · | · | |
| Deferred Tax | $1.35B | $1.07B | $1.00B | $1.55B | $1.58B | $538M | $490M | $597M | $815M | $691M | $502M | · | |
| Other Non-current Liabilities | $30.90B | $28.83B | $28.41B | $25.50B | $27.70B | $28.38B | $25.32B | $23.59B | $24.71B | $24.39B | $23.46B | · | |
| Total Liabilities | $253.18B | $240.34B | $230.51B | $212.72B | $208.41B | $236.45B | $225.31B | $220.47B | $222.79B | $208.67B | $196.17B | $183.81B | |
| Total Debt | · | · | · | · | · | $291M | $470M | · | · | · | · | · | |
| Common Stock | $41M | $41M | $41M | $41M | $40M | $40M | $40M | $40M | $40M | $40M | $40M | $39M | |
| Retained Earnings | $22.51B | $33.74B | $31.03B | $31.75B | $35.77B | $18.24B | $20.32B | $22.67B | $21.91B | $15.63B | $14.41B | $9.42B | |
| Treasury Stock | $2.81B | $2.81B | $2.38B | $2.05B | $1.56B | $1.59B | $1.61B | $1.42B | $1.25B | $1.12B | $977M | $848M | |
| AOCI | $-7.71B | $-9.64B | $-9.04B | $-9.34B | $-8.34B | $-8.29B | $-7.73B | $-7.37B | $-6.96B | $-7.01B | $-6.26B | $-5.26B | |
| Stockholders' Equity | $35.95B | $44.84B | $42.77B | $43.24B | $48.52B | $30.69B | $33.19B | $35.93B | $35.58B | $29.17B | $28.64B | $24.44B | |
| Liabilities + Equity | $289.16B | $285.20B | $273.31B | $255.88B | $257.04B | $267.26B | $258.54B | $256.54B | $258.50B | $237.95B | $224.93B | $208.62B |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $15.97B | $7.57B | $7.69B | $7.67B | $7.32B | $8.77B | $10.49B | $9.38B | $9.24B | · | $7.99B | $7.38B | |
| Stock-based Comp | $510M | $511M | $460M | $336M | $305M | $199M | $228M | $191M | $246M | $210M | $199M | $180M | |
| Deferred Tax | $-4.54B | $363M | $-1.60B | $-1.84B | $-856M | $-326M | $-1.39B | $-109M | $-426M | $1.66B | $2.22B | $-361M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $15M | |
| Restructuring | · | · | $67M | $32M | $48M | $1.16B | $0 | $0 | · | · | · | · | |
| Other Non-cash | $17.50B | $1.10B | $4.02B | $2.83B | $-8.89B | $16.90B | $8.23B | · | · | · | · | · | |
| Operating Cash Flow | $21.28B | $15.42B | $14.92B | $6.85B | $15.79B | $24.27B | $17.64B | $15.02B | $18.10B | $19.85B | $16.23B | $14.51B | |
| CapEx | $8.81B | $8.68B | $8.24B | $6.87B | $6.23B | $5.74B | $7.63B | $7.79B | $7.05B | $6.99B | $7.20B | $7.46B | |
| Investing Cash Flow | $-18.05B | $-24.37B | $-17.63B | $-4.35B | $2.75B | $-18.61B | $-13.72B | $-16.26B | $-19.36B | · | · | · | |
| Debt Issued | $49.69B | $57.31B | $51.66B | $45.47B | $27.90B | · | · | · | · | · | · | · | |
| Net Debt Issued | $-615M | $11.63B | $9.69B | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $0 | $426M | $335M | $484M | $0 | $0 | $237M | $164M | $131M | $145M | $129M | $1.96B | |
| Net Stock Activity | $0 | $-426M | $-335M | $-484M | $0 | $0 | $-237M | $-164M | · | · | · | · | |
| Dividends Paid | $2.99B | $3.12B | $5.00B | $2.01B | $403M | $596M | $2.39B | $2.90B | $2.58B | $3.38B | $2.38B | $1.95B | |
| Financing Cash Flow | $-3.21B | $7.49B | $2.58B | $2.51B | $-23.50B | $2.31B | $-3.13B | $-122M | $3.39B | · | · | · | |
| Net Change in Cash | $560M | $-1.92B | $-230M | $4.60B | $-5.20B | $8.19B | $834M | $-1.73B | $2.62B | $1.68B | · | · | |
| Taxes Paid | $622M | $1.22B | $1.03B | $801M | $568M | $421M | $599M | $821M | $586M | $740M | $585M | $467M | |
| Free Cash Flow | $12.47B | $6.74B | $6.68B | $-13M | $9.56B | $18.53B | $10.01B | $7.24B | · | · | · | · | |
| Levered FCF | · | · | $-1.63B | $-3.29B | $4.93B | $12.75B | $10.72B | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -4.9% | 2.8% | 3.1% | 4.0% | 3.3% | -3.5% | 0.37% | · | · | · | · | · | |
| Net Margin | -4.4% | 3.2% | 2.5% | -1.4% | 13.1% | -1.0% | 0.05% | 2.3% | · | · | · | · | |
| Pretax Margin | -6.3% | 3.9% | 2.2% | -1.9% | 13.0% | -0.88% | -0.41% | 2.7% | · | · | · | · | |
| EBITDA Margin | 3.6% | 6.9% | 7.5% | 8.8% | 8.7% | 3.4% | 7.1% | · | · | · | · | · | |
| ROA | -2.8% | 2.1% | 1.6% | -0.86% | 7.0% | -0.48% | 0.03% | 1.4% | · | · | · | · | |
| ROE | -20.3% | 13.3% | 10.0% | -5.0% | 45.2% | -4.0% | 0.24% | 10.3% | · | · | · | · | |
| ROIC | -17.6% | 9.5% | 13.9% | 10.4% | 9.4% | -16.3% | -0.22% | · | · | · | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | · | · | · | · | |
| Quick Ratio | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 | 0.4 | 0.5 | · | · | · | · | |
| Debt / Equity | · | · | · | · | · | 0.0 | 0.0 | · | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.0 | 0.0 | · | · | · | · | · | |
| Interest Coverage | · | · | 0.7 | 1.4 | 1.0 | -0.9 | 0.1 | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | · | · | · | · | |
| Inventory Turnover | 11.5 | 10.4 | 10.1 | 10.3 | 10.0 | 10.4 | 12.2 | 12.2 | · | · | · | · | |
| Receivables Turnover | 12.4 | 12.2 | 11.2 | 11.7 | 12.8 | 13.2 | 15.3 | 14.7 | · | · | · | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.2% | 5.0% | 11.5% | 15.9% | 7.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 5.8% | 10.7% | 11.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 35.2% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -31.0% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 36.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -31.0% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 38.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $187.27B | $184.99B | $176.19B | $158.06B | $136.34B | $127.14B | $155.90B | $160.34B | $156.78B | $151.80B | $149.56B | $144.08B | |
| Net Income TTM | $-8.16B | $5.89B | $4.33B | $-1.98B | $17.94B | $-1.28B | $84M | $3.69B | $7.76B | $4.60B | $7.37B | $1.23B | |
| P/E | -6.4 | 6.8 | 11.3 | -23.7 | 4.7 | -27.5 | 930.0 | 8.3 | 6.5 | 10.5 | 7.7 | 50.0 | |
| Earnings Yield | -15.7% | 14.8% | 8.9% | -4.2% | 21.4% | -3.6% | 0.11% | 12.0% | 15.4% | 9.5% | 13.1% | 2.0% | |
| Payout Ratio | -36.6% | 53.0% | 114.9% | -93.4% | 2.2% | -46.7% | 2844.1% | 78.6% | · | · | · | · | |
| Annual Payout | $2.99B | $3.12B | $5.00B | $2.01B | $403M | $596M | $2.39B | $2.90B | $2.58B | $3.38B | $2.38B | $1.95B |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $43.25B | $45.89B | $50.53B | $50.18B | $40.66B | $48.21B | $46.20B | $47.81B | $42.78B | $45.96B | $43.80B | $44.95B | $41.47B | $44.00B | $39.39B | $40.19B | |
| Cost of Revenue | $35.31B | $51.62B | $43.41B | $44.24B | $35.19B | $41.30B | $40.17B | $40.49B | $36.48B | $40.86B | $37.55B | $37.47B | $34.67B | $37.82B | $34.35B | $33.19B | |
| SG&A Expense | $2.81B | $2.97B | $2.74B | $2.71B | $2.43B | $2.78B | $2.46B | $2.68B | $2.38B | $2.77B | $2.67B | $2.75B | $2.51B | $2.54B | $2.85B | $2.76B | |
| Operating Expenses | $40.92B | $57.45B | $48.98B | $49.67B | $40.34B | $46.98B | $45.32B | $45.92B | $41.55B | $46.21B | $42.67B | $42.49B | $39.36B | $42.44B | $38.89B | $37.32B | |
| Operating Income | $2.33B | $-11.56B | $1.56B | $511M | $319M | $1.23B | $880M | $1.88B | $1.23B | $-245M | $1.13B | $2.46B | $2.11B | $1.56B | $504M | $2.87B | |
| Interest Income | $316M | $392M | $379M | $368M | $351M | $396M | $367M | $367M | $410M | $433M | $414M | $372M | $348M | $308M | $181M | $89M | |
| Other Non-op | $109M | $49M | $28M | $75M | $5M | $21M | $-77M | $14M | $24M | $-36M | $82M | $24M | $-11M | $-170M | $104M | $86M | |
| Pretax Income | $2.91B | $-14.81B | $1.82B | $541M | $621M | $2.31B | $869M | $2.44B | $1.61B | $-1.87B | $1.39B | $2.29B | $2.16B | $1.17B | $-1.12B | $791M | |
| Income Tax | $361M | $-3.76B | $-630M | $570M | $148M | $483M | $-27M | $605M | $278M | $-1.34B | $214M | $272M | $496M | $-93M | $-195M | $153M | |
| Net Income | $2.55B | $-11.05B | $2.45B | $-29M | $473M | $1.83B | $896M | $1.83B | $1.33B | $-544M | $1.20B | $1.92B | $1.76B | $1.29B | $-827M | $667M | |
| EPS (Basic) | $0.64 | $-2.78 | $0.61 | $-0.01 | $0.12 | $0.47 | $0.22 | $0.46 | $0.33 | $-0.13 | $0.30 | $0.48 | $0.44 | $0.33 | $-0.21 | $0.17 | |
| EPS (Diluted) | $0.63 | $-2.77 | $0.60 | $-0.01 | $0.12 | $0.45 | $0.22 | $0.46 | $0.33 | $-0.13 | $0.30 | $0.47 | $0.44 | $0.34 | $-0.21 | $0.16 | |
| Shares (Basic) | 3,991,000,000 | -7,952,000,000 | 3,983,000,000 | 3,980,000,000 | 3,968,000,000 | -7,962,000,000 | 3,976,000,000 | 3,985,000,000 | 3,979,000,000 | -7,999,000,000 | 4,004,000,000 | 4,003,000,000 | 3,990,000,000 | -8,036,000,000 | 4,021,000,000 | 4,021,000,000 | |
| Shares (Diluted) | 4,071,000,000 | -8,060,000,000 | 4,048,000,000 | 3,980,000,000 | 4,011,000,000 | -8,042,000,000 | 4,018,000,000 | 4,022,000,000 | 4,023,000,000 | -8,079,000,000 | 4,050,000,000 | 4,041,000,000 | 4,029,000,000 | -8,067,000,000 | 4,021,000,000 | 4,052,000,000 | |
| EBITDA | $4.21B | · | $3.53B | $2.41B | $2.17B | · | $880M | $1.88B | $1.23B | · | $1.13B | $2.46B | $2.11B | · | $504M | $2.87B |
대차대조표 23
| 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 | $17.65B | $23.36B | $26.79B | $23.02B | $20.86B | $22.93B | $23.45B | $19.95B | $19.72B | · | $26.43B | $26.41B | $22.14B | · | $21.55B | $19.52B | |
| Short-term Investments | $12.84B | $15.13B | $15.40B | $14.48B | $14.36B | $15.41B | $13.46B | $14.61B | $14.74B | · | $14.69B | $16.41B | $17.37B | · | $18.62B | $17.18B | |
| Receivables | $17.23B | $15.40B | $19.20B | $19.71B | $17.23B | $14.72B | $16.47B | $16.80B | $18.70B | · | $15.13B | $14.48B | $14.92B | · | $14.76B | $15.04B | |
| Inventory | $16.54B | $15.29B | $16.51B | $17.27B | $17.89B | $14.95B | $18.02B | $17.18B | $18.63B | · | $18.33B | $17.70B | $16.21B | · | $15.21B | $13.98B | |
| Other Current Assets | $5.89B | $5.19B | $4.61B | $4.54B | $4.71B | $4.60B | $4.36B | $4.53B | $4.20B | · | $4.22B | $4.15B | $4.13B | · | $3.94B | $3.33B | |
| Current Assets | $116.33B | $123.49B | $130.72B | $126.61B | $123.05B | $124.47B | $125.10B | $120.52B | $120.59B | · | $121.36B | $121.71B | $115.12B | · | $108.09B | $100.47B | |
| PP&E (Net) | · | · | $44.73B | $43.88B | $42.47B | · | $41.17B | $40.71B | $40.52B | · | $39.37B | $38.50B | $37.97B | · | $35.53B | $36.16B | |
| Goodwill | · | $483M | · | · | · | $658M | · | · | · | · | $597M | $608M | $609M | · | $575M | $595M | |
| Intangibles | · | $170M | · | · | · | $69M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $13.70B | $13.69B | $14.79B | $14.68B | $13.96B | $12.87B | $13.26B | $11.97B | $12.07B | · | $12.43B | $12.11B | $11.60B | · | $14.36B | $15.61B | |
| Total Assets | $282.43B | $289.16B | $300.99B | $292.73B | $284.54B | $285.20B | $287.05B | $276.59B | $274.34B | $273.31B | $268.07B | $265.99B | $256.80B | $255.88B | $246.92B | $245.75B | |
| Accounts Payable | $26.04B | $25.81B | $27.87B | $27.76B | $26.26B | $24.13B | $27.42B | $25.46B | $27.38B | · | $27.81B | $27.75B | $26.03B | · | $27.05B | $23.38B | |
| Current Liabilities | $106.68B | $114.89B | $116.65B | $114.99B | $108.73B | $106.86B | $109.04B | $103.40B | $103.21B | · | $100.27B | $101.02B | $95.91B | · | $90.17B | $86.45B | |
| Capital Leases | $1.82B | $1.83B | $1.86B | $1.93B | $1.93B | $1.78B | $1.56B | $1.49B | $1.51B | · | $1.41B | $1.20B | $1.20B | · | $1.06B | $1.05B | |
| Deferred Tax | $1.77B | $1.35B | · | · | · | $1.07B | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $30.16B | $30.90B | $30.96B | $30.24B | $28.88B | $28.83B | $28.98B | $28.29B | $27.72B | · | $27.85B | $25.75B | $25.91B | · | $28.59B | $28.22B | |
| Total Liabilities | $244.95B | $253.18B | $253.57B | $247.64B | $239.88B | $240.34B | $242.71B | $232.99B | $231.44B | · | $223.80B | $222.38B | $214.60B | · | $204.83B | $201.52B | |
| Common Stock | $42M | $41M | $41M | $41M | $41M | $41M | $41M | $41M | $41M | · | $41M | $41M | $41M | · | $41M | $41M | |
| Retained Earnings | $24.45B | $22.51B | $34.19B | $32.35B | $33.00B | $33.74B | $32.52B | $32.24B | $31.02B | · | $32.17B | $31.58B | $30.27B | · | $31.07B | $32.51B | |
| Treasury Stock | $3.04B | $2.81B | $2.81B | $2.81B | $2.81B | $2.81B | $2.66B | $2.63B | $2.38B | · | $2.05B | $2.05B | $2.05B | · | $1.56B | $1.56B | |
| AOCI | $-7.88B | $-7.71B | $-7.87B | $-8.24B | $-9.16B | $-9.64B | $-8.99B | $-9.36B | $-8.93B | · | $-8.93B | $-8.92B | $-8.79B | · | $-10.19B | $-9.47B | |
| Stockholders' Equity | $37.45B | $35.95B | $47.39B | $45.06B | $44.63B | $44.84B | $44.31B | $43.57B | $42.87B | · | $44.26B | $43.68B | $42.37B | $43.24B | $42.12B | $44.17B | |
| Liabilities + Equity | $282.43B | $289.16B | $300.99B | $292.73B | $284.54B | $285.20B | $287.05B | $276.59B | $274.34B | · | $268.07B | $265.99B | $256.80B | · | $246.92B | $245.75B |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.88B | $10.25B | $1.98B | $1.90B | $1.85B | $1.93B | $1.84B | $1.91B | $1.88B | · | · | · | · | · | · | · | |
| Stock-based Comp | $110M | $101M | $134M | $154M | $121M | $107M | $129M | $149M | $126M | $110M | $112M | $138M | $100M | $59M | $107M | $103M | |
| Deferred Tax | $64M | $-4.02B | $-733M | $266M | $-54M | $692M | $-535M | $234M | $-28M | $-1.56B | $-48M | $-14M | $17M | $-279M | $-397M | $-107M | |
| Other Non-cash | $-3.29B | · | · | · | $1.29B | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $1.32B | $3.88B | $7.40B | $6.32B | $3.68B | $3.03B | $5.50B | $5.51B | $1.39B | $2.49B | $4.59B | $5.04B | $2.80B | $1.18B | $3.81B | $2.95B | |
| CapEx | $2.38B | $2.78B | $2.12B | $2.09B | $1.82B | $2.50B | $1.99B | $2.10B | $2.09B | $2.29B | $2.21B | $1.95B | $1.78B | $2.06B | $1.73B | $1.70B | |
| Investing Cash Flow | $-771M | $-7.66B | $-7.38B | $-3.22B | $210M | $-6.86B | $-5.59B | $-6.04B | $-5.88B | $-7.41B | $-4.06B | $-4.18B | $-1.98B | $-4.97B | $-3.52B | $827M | |
| Debt Issued | $12.56B | $12.71B | $16.51B | $8.49B | $11.98B | $13.73B | $14.62B | $12.47B | $16.49B | $15.08B | $10.18B | $12.49B | $13.91B | $12.62B | $13.99B | $6.38B | |
| Net Debt Issued | $-3.02B | · | · | · | $-4.24B | · | · | · | $2.26B | · | · | · | $1.67B | · | · | · | |
| Stock Repurchased | $311M | $0 | $0 | $0 | $0 | $150M | $32M | $244M | $0 | $335M | $0 | $0 | $0 | $484M | $0 | $0 | |
| Net Stock Activity | $-311M | · | · | · | $0 | · | · | · | $0 | · | · | · | $0 | · | · | · | |
| Dividends Paid | $607M | $599M | $597M | $597M | $1.20B | $596M | $597M | $599M | $1.33B | $601M | $600M | $601M | $3.19B | $599M | $603M | $402M | |
| Financing Cash Flow | $-6.17B | $353M | $3.85B | $-1.29B | $-6.12B | $3.79B | $3.31B | $842M | $-458M | $3.38B | $-338M | $3.41B | $-3.87B | $7.05B | $1.70B | $-4.58B | |
| Net Change in Cash | $-5.75B | $-3.33B | $3.83B | $2.17B | $-2.11B | $-536M | $3.50B | $240M | $-5.12B | $-1.52B | $11M | $4.26B | $-2.98B | $3.62B | $1.59B | $-1.15B | |
| Free Cash Flow | $-1.06B | · | · | · | $1.86B | · | · | · | $-709M | · | · | · | $1.02B | · | · | · |
수익성 7
| 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 | 5.4% | · | 3.1% | 1.0% | 0.78% | · | 1.9% | 3.9% | 2.9% | · | 2.6% | 5.5% | 5.1% | · | 1.3% | 7.1% | |
| Net Margin | 5.9% | · | 4.8% | -0.07% | 1.2% | · | 1.9% | 3.8% | 3.1% | · | 2.7% | 4.3% | 4.2% | · | -2.4% | 1.6% | |
| Pretax Margin | 6.7% | · | 3.6% | 1.1% | 1.5% | · | 1.9% | 5.1% | 3.8% | · | 3.2% | 5.1% | 5.2% | · | -2.9% | 2.0% | |
| EBITDA Margin | 9.7% | · | 7.0% | 4.8% | 5.3% | · | 1.9% | 3.9% | 2.9% | · | 2.6% | 5.5% | 5.1% | · | 1.3% | 7.1% | |
| ROA | 0.90% | · | 0.83% | -0.01% | 0.17% | · | 0.32% | 0.67% | 0.50% | · | 0.47% | 0.75% | 0.69% | · | -0.37% | 0.26% | |
| ROE | 6.2% | · | 5.3% | -0.08% | 1.1% | · | 2.0% | 4.2% | 3.1% | · | 2.8% | 4.4% | 4.0% | · | -2.4% | 1.6% | |
| ROIC | 5.5% | · | 4.4% | -0.06% | 0.54% | · | 2.1% | 3.2% | 2.4% | · | 2.2% | 5.0% | 3.8% | · | 0.99% | 5.2% |
유동성 및 지급능력 2
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.2 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.2 | 1.2 | |
| Quick Ratio | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 |
효율성 3
| 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 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 2.1 | · | 2.5 | 2.6 | 1.9 | · | 2.2 | 2.3 | 2.1 | · | 2.2 | 2.4 | 2.2 | · | 2.4 | 2.4 | |
| Receivables Turnover | 2.5 | · | 2.8 | 2.7 | 2.3 | · | 2.9 | 3.1 | 2.5 | · | 2.9 | 3.0 | 3.0 | · | 3.1 | 3.4 |
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 | $184.63B | · | $187.57B | $184.85B | $177.44B | · | $180.58B | $179.34B | $173.01B | · | $169.62B | $166.01B | $155.53B | · | $149.74B | $137.10B | |
| Net Income TTM | $5.44B | · | $3.79B | $3.17B | $4.54B | · | $5.26B | $6.28B | $6.21B | · | $4.05B | $3.51B | $-1.51B | · | $-1.45B | $-68M | |
| P/E | 8.6 | · | 12.9 | 13.7 | 8.9 | · | 8.1 | 8.0 | 8.6 | · | 12.4 | 17.6 | -32.3 | · | -29.5 | -371.0 | |
| Earnings Yield | 11.6% | · | 7.8% | 7.3% | 11.3% | · | 12.4% | 12.4% | 11.6% | · | 8.1% | 5.7% | -3.1% | · | -3.4% | -0.27% | |
| Payout Ratio | 23.8% | · | · | · | 253.9% | · | · | · | 99.6% | · | · | · | 181.7% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $187.27B | — | $184.99B | — | — |
| 영업이익률 % | -4.9% | — | 2.8% | — | — |
| 순이익 | $-8.16B | — | $5.89B | — | — |
| 희석 EPS | $-2.06 | — | $1.46 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 유동비율 | 1.1 | — | 1.2 | — | — |
| 당좌 비율 | 0.5 | — | 0.5 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $12.47B | — | $6.74B | — | — |
최신 뉴스 이 회사 관련 최근 헤드라인
- 은 가격 오늘, 2026년 5월 21일 목요일: 오늘 아침 하락세
- 몰락한 투자 회사 전 대표, 온수 욕조 불법 판매 혐의로 징역형
- 주식 시장 오늘: 상승하는 수익률이 압력을 유지함에 따라 다우, S&P 500, 나스닥 선물 하락
- 포드 CEO, 피에스타 전기차 모델 복귀 시사
- EPA, 2027년 마감 시한이었던 바이든 행정부의 대규모 자동차 배출 규제 철회
- 워렌 버핏 후계자 그렉 아벨, 버크셔 해서웨이의 이 "매그니피센트 7" 주식 지분을 세 배 이상 늘렸다. 매수할 만한 가치가 있을까?
- 오늘 금과 은 가격, 5월 15일 금요일: 이란 협상 교착 상태로 주간 손실 예상
- 캐시 우드, 칼시 투자... 아크 혁신 ETF는 승자 타이밍 잡는 데 약점 보여
- 포드, 이틀 만에 20% 급등. 에너지 전환 발표 후 AI '밈' 주식 가능성
- 시장이 망가졌는가? 콜럼과 폼보이가 모든 거품에 대해 연설할 예정
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.