FIBK First Interstate BancSystem, Inc. - Common Stock
$34.68
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$26–$39
67% of range
애널리스트 평점
HOLD
13 analysts
목표 주가
$37
+7% upside
P/E (TTM)
11.8
ROE
8.8%
순이익률
28.5%
FIBK 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$34.68
시가총액
$3.50B
P/E (TTM)
11.8
EPS (TTM)
$2.94
매출 (TTM)
—
배당 수익률
5.5%
ROE
8.8%
부채/자본
—
52주 범위
$26 – $39
FIBK 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
$2.94
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
28.5%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FIBK
동종업계 중앙값
P/E (TTM)
11.8
12.8
P/S (TTM)
3.3
2.3
P/B
1.0
1.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
FIBK
동종업계 중앙값
Net Profit Margin (순이익률)
28.5%
28.8%
ROA
1.1%
0.86%
ROE
8.8%
7.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FIBK
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FIBK
동종업계 중앙값
Revenue YoY (매출 YoY)
5.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-1.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
10.1%
—
EPS YoY
34.2%
—
Net Income YoY (순이익 YoY)
33.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FIBK
동종업계 중앙값
Payout Ratio (지급 비율)
64.3%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
5.5%
지급 비율
64.3%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 11일 | $0.4700 |
| 2026년 2월 10일 | $0.4700 |
| 2025년 11월 10일 | $0.4700 |
| 2025년 8월 11일 | $0.4700 |
| 2025년 5월 12일 | $0.4700 |
| 2025년 2월 10일 | $0.4700 |
| 2024년 11월 4일 | $0.4700 |
| 2024년 8월 5일 | $0.4700 |
| 2024년 5월 3일 | $0.4700 |
| 2024년 2월 8일 | $0.4700 |
| 2023년 11월 3일 | $0.4700 |
| 2023년 8월 4일 | $0.4700 |
| 2023년 5월 5일 | $0.4700 |
| 2023년 2월 6일 | $0.4700 |
| 2022년 11월 7일 | $0.4700 |
| 2022년 8월 8일 | $0.4100 |
| 2022년 5월 9일 | $0.4100 |
| 2022년 2월 9일 | $0.4100 |
| 2021년 11월 5일 | $0.4100 |
| 2021년 8월 6일 | $0.4100 |
FIBK 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
13 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 2 15.4%
- 보유 6 46.2%
- 매도 3 23.1%
- 적극 매도 2 15.4%
12개월 목표 주가
8 명의 애널리스트 · 2026-05-21
중앙값
$36.50
평균
$37.25
지금
$34.68
저가
$33.00
고가
$41.00
중앙값 목표
$36.50
+5.2%
평균 목표
$37.25
+7.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.10%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.61 | $0.63 | -0.02% |
| 2025년 12월 31일 | $1.08 | $0.65 | 0.43% |
| 2025년 9월 30일 | $0.69 | $0.63 | 0.06% |
| 2025년 6월 30일 | $0.69 | $0.59 | 0.10% |
| 2025년 3월 31일 | $0.49 | $0.57 | -0.08% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| FIBK | $3.50B | 11.8 | 5.9% | 28.5% | 8.8% | — |
| SBCF | $3.08B | 20.0 | 26.6% | 22.2% | 5.8% | — |
| PFS | $2.58B | 8.9 | 7.1% | 398.2% | 10.5% | — |
| BANC | $2.89B | 16.5 | -3.8% | 12.6% | 6.6% | — |
| FBK | $2.89B | 22.8 | 22.9% | 21.9% | 7.0% | — |
| TRMK | $2.30B | 10.5 | 42.6% | 28.0% | 10.7% | — |
| WAFD | $2.37B | 11.5 | 7.8% | 762.5% | 7.4% | — |
| CUBI | — | — | — | — | — | — |
| FRME | — | — | — | — | — | — |
| FBNC | $2.11B | 19.0 | -3.6% | 164.2% | 6.9% | — |
| 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 | · | · | $401M | $79M | $17M | $27M | $59M | $41M | $28M | $18M | $18M | $19M | |
| Interest Income | $1.18B | $1.30B | $1.28B | $1.02B | $506M | $524M | $554M | $473M | $378M | $297M | $282M | $267M | |
| Pretax Income | $392M | $294M | $337M | $257M | $248M | $209M | $235M | $206M | $157M | $145M | $130M | $130M | |
| Income Tax | $90M | $68M | $79M | $55M | $56M | $48M | $54M | $46M | $50M | $50M | $44M | $45M | |
| Net Income | $302M | $226M | $258M | $202M | $192M | $161M | $181M | $160M | $106M | $96M | $87M | $84M | |
| EPS (Basic) | $2.95 | $2.19 | $2.48 | $1.96 | $3.12 | $2.53 | $2.84 | $2.77 | $2.07 | $2.15 | $1.92 | $1.89 | |
| EPS (Diluted) | $2.94 | $2.19 | $2.48 | $1.96 | $3.11 | $2.53 | $2.83 | $2.75 | $2.05 | $2.13 | $1.90 | $1.87 | |
| Shares (Basic) | 102,569,649 | 102,978,301 | 103,752,206 | 103,274,070 | 61,650,312 | 63,611,891 | 63,645,029 | 57,778,857 | 51,429,366 | 44,511,774 | 45,184,091 | 44,615,060 | |
| Shares (Diluted) | 102,830,529 | 103,190,864 | 103,780,103 | 103,340,999 | 61,741,828 | 63,729,470 | 63,884,868 | 58,217,123 | 51,903,209 | 44,910,396 | 45,646,418 | 45,210,561 | |
| EBITDA | $51M | $57M | $54M | $56M | $44M | $45M | $39M | $28M | $18M | $19M | $18M | $17M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $822M | $759M | $782M | $780M | $799M | |
| PP&E (Net) | $407M | $427M | $444M | $445M | $300M | $312M | $306M | $245M | $242M | $194M | $191M | $195M | |
| PP&E (Gross) | $651M | $673M | $674M | $667M | $496M | $491M | $475M | $422M | $404M | $347M | $333M | $325M | |
| Accum. Depreciation | $244M | $246M | $229M | $222M | $196M | $179M | $169M | $177M | $162M | $152M | $142M | $130M | |
| Goodwill | $1.10B | $1.10B | $1.10B | $1.10B | $622M | $622M | $622M | $547M | $622M | $547M | $204M | $206M | |
| Intangibles | $53M | $67M | $81M | $97M | $41M | · | · | · | $49M | $10M | $11M | · | |
| Total Assets | $26.64B | $29.14B | $30.67B | $32.29B | $19.67B | $17.65B | $14.64B | $13.30B | $12.21B | $9.06B | $8.73B | $8.61B | |
| Deferred Tax | · | · | · | $0 | $9M | $27M | $27M | $9M | $0 | $7M | $10M | $0 | |
| Total Liabilities | $23.19B | $25.83B | $27.44B | $29.21B | $17.69B | $15.69B | $12.63B | $11.61B | $10.79B | $8.08B | $7.78B | $7.70B | |
| Long-term Debt | · | · | $99M | $99M | $99M | $99M | $0 | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | |
| Retained Earnings | $1.27B | $1.17B | $1.14B | $1.07B | $1.05B | $962M | $954M | $852M | $753M | $695M | $638M | $588M | |
| AOCI | $-178M | $-322M | $-356M | $-477M | $-11M | $57M | $11M | $-25M | $-12M | $-8M | $406.0K | $-3M | |
| Stockholders' Equity | $3.45B | $3.30B | $3.23B | $3.07B | $1.99B | $1.96B | $2.01B | $1.69B | $1.43B | $983M | $950M | $909M | |
| Liabilities + Equity | $26.64B | $29.14B | $30.67B | $32.29B | $19.67B | $17.65B | $14.64B | $13.30B | $12.21B | $9.06B | $8.73B | $8.61B | |
| Shares Outstanding | 101,105,745 | 104,585,964 | 103,941,626 | 104,442,023 | 62,200,456 | · | · | · | · | · | · | · |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $51M | $57M | $54M | $56M | $44M | $45M | $39M | $28M | $18M | $20M | $18M | $17M | |
| Stock-based Comp | $13M | $12M | $5M | $10M | $9M | $8M | $8M | $6M | $4M | $4M | $4M | $4M | |
| Deferred Tax | $11M | $21M | $20M | $-5M | $5M | $-7M | $5M | $16M | $21M | $3M | $12M | $5M | |
| Amort. of Intangibles | $14M | $15M | $16M | $16M | $10M | $11M | $11M | $8M | $6M | $3M | $3M | $2M | |
| Other Non-cash | $-72M | $39M | $96M | $272M | $32M | $61M | $-106M | $11M | $5M | $-5M | $-6M | $12M | |
| Operating Cash Flow | $306M | $355M | $428M | $534M | $282M | $268M | $127M | $219M | $155M | $118M | $115M | $122M | |
| Investing Cash Flow | $2.31B | $1.76B | $1.25B | $-949M | $-2.12B | $-1.87B | $-17M | $-181M | $-131M | $-143M | $-95M | $-196M | |
| Stock Issued | · | $0 | $0 | $100.0K | $400.0K | $1M | $1M | $2M | $2M | $5M | $3M | $6M | |
| Stock Repurchased | $122M | $1M | $34M | $199M | $5M | $117M | $2M | $1M | $1M | $27M | $21M | $10M | |
| Net Stock Activity | $-122M | $-1M | $-34M | $-199M | $-5M | $-116M | $-2M | $800.0K | $1M | $-22M | $-17M | $-3M | |
| Dividends Paid | $194M | $196M | $195M | $182M | $102M | $129M | $79M | $64M | $49M | $39M | $36M | $29M | |
| Financing Cash Flow | $-2.20B | $-1.80B | $-1.97B | $-1.06B | $1.91B | $2.80B | $144M | $25M | $-47M | $27M | $-38M | $338M | |
| Net Change in Cash | $413M | $319M | $-292M | $-1.47B | $68M | $1.20B | $255M | $63M | $-23M | $2M | $-18M | $264M | |
| Taxes Paid | $37M | · | · | · | · | · | · | · | · | · | · | · |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 28.5% | 22.6% | 25.1% | 18.3% | 30.1% | 24.7% | 28.1% | 27.8% | 21.7% | 23.0% | 22.5% | 23.4% | |
| Pretax Margin | 37.0% | 29.5% | 32.8% | 23.2% | · | 32.0% | 36.5% | 35.8% | 31.9% | 34.9% | 33.9% | 36.0% | |
| EBITDA Margin | 4.8% | 5.7% | 5.2% | 5.0% | 7.0% | 6.9% | 6.0% | 4.8% | 3.8% | 4.7% | 4.8% | 4.7% | |
| ROA | 1.1% | 0.76% | 0.82% | 0.78% | 1.0% | 1.0% | 1.3% | 1.3% | 1.0% | 1.1% | 1.0% | 1.0% | |
| ROE | 8.8% | 6.8% | 8.2% | 6.7% | 9.7% | 8.2% | 9.1% | 9.6% | 7.5% | 9.7% | 9.2% | 9.4% |
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 | 5.9% | -2.5% | -7.2% | 73.1% | -2.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -1.4% | 16.1% | 16.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 34.2% | -11.7% | 26.5% | -37.0% | 22.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 14.5% | -11.0% | -0.66% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 3.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 33.7% | -12.2% | 27.4% | 5.3% | 19.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 14.3% | 5.6% | 16.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 13.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 8.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.06B | $1000M | $1.03B | $1.11B | $639M | $654M | $638M | $571M | $492M | $416M | $386M | $360M | |
| Net Income TTM | $302M | $226M | $258M | $202M | $192M | $161M | $181M | $160M | $106M | $96M | $87M | $84M | |
| Market Cap | $3.50B | $3.40B | $3.20B | $4.04B | · | · | · | · | · | · | · | · | |
| P/E | 11.8 | 14.8 | 12.4 | 19.7 | 13.1 | 16.1 | 14.8 | 13.3 | 19.5 | 20.0 | 15.3 | 14.9 | |
| P/S | 3.3 | 3.4 | 3.1 | 3.7 | · | · | · | · | · | · | · | · | |
| P/B | 1.0 | 1.0 | 1.0 | 1.3 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 1.5 | 1.6 | 1.6 | 2.2 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 11.4 | 9.6 | 7.5 | 7.6 | · | · | · | · | · | · | · | · | |
| Dividend Yield | 5.5% | 5.8% | 6.1% | 4.5% | · | · | · | · | · | · | · | · | |
| Earnings Yield | 8.5% | 6.7% | 8.1% | 5.1% | 7.6% | 6.2% | 6.8% | 7.5% | 5.1% | 5.0% | 6.5% | 6.7% | |
| Payout Ratio | 64.3% | 86.7% | 75.8% | 90.1% | 52.9% | 79.8% | 43.8% | 40.0% | 45.6% | 41.1% | 41.8% | 33.9% | |
| Annual Payout | $194M | $196M | $195M | $182M | $102M | $129M | $79M | $64M | $49M | $39M | $36M | $29M |
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 | · | · | · | · | · | · | $122M | $122M | $125M | · | $109M | $99M | $77M | · | $20M | $7M | |
| Interest Income | $271M | $285M | $292M | $298M | $303M | $326M | $328M | $324M | $325M | $324M | $323M | $317M | $316M | $304M | $287M | $246M | |
| Pretax Income | $78M | $139M | $93M | $94M | $66M | $67M | $73M | $78M | $77M | $81M | $95M | $87M | $74M | $110M | $108M | $80M | |
| Income Tax | $17M | $30M | $21M | $22M | $16M | $15M | $17M | $18M | $18M | $19M | $22M | $20M | $18M | $24M | $22M | $16M | |
| Net Income | $60M | $109M | $71M | $72M | $50M | $52M | $56M | $60M | $58M | $62M | $73M | $67M | $56M | $86M | $86M | $64M | |
| EPS (Basic) | $0.61 | $1.08 | $0.69 | $0.69 | $0.49 | $0.50 | $0.54 | $0.58 | $0.57 | $0.59 | $0.70 | $0.65 | $0.54 | $0.93 | $0.80 | $0.59 | |
| EPS (Diluted) | $0.61 | $1.07 | $0.69 | $0.69 | $0.49 | $0.50 | $0.54 | $0.58 | $0.57 | $0.59 | $0.70 | $0.65 | $0.54 | $0.93 | $0.80 | $0.59 | |
| Shares (Basic) | 98,880,749 | -206,937,151 | 103,153,579 | 103,260,996 | 103,092,225 | -205,773,943 | 102,970,851 | 102,936,996 | 102,844,397 | -207,628,418 | 103,822,311 | 103,820,649 | 103,737,664 | -205,213,968 | 106,525,974 | 109,106,891 | |
| Shares (Diluted) | 99,241,041 | -207,336,141 | 103,386,991 | 103,363,692 | 103,415,987 | -206,175,923 | 103,233,618 | 103,093,135 | 103,040,034 | -207,687,934 | 103,826,427 | 103,822,891 | 103,818,719 | -205,235,591 | 106,589,699 | 109,131,718 | |
| EBITDA | $12M | · | · | · | $10M | · | · | · | $16M | · | · | · | $14M | · | · | · |
대차대조표 14
| 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) | $403M | $407M | $415M | $413M | $429M | $427M | $433M | $436M | $440M | · | $446M | $444M | $443M | · | $445M | $443M | |
| PP&E (Gross) | · | $651M | · | · | · | $673M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $244M | · | · | · | $246M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.10B | $1.10B | $1.10B | $1.10B | $1.10B | $1.10B | $1.10B | $1.10B | $1.10B | · | $1.10B | $1.10B | $1.10B | · | $1.10B | $1.10B | |
| Intangibles | · | $53M | · | · | · | $67M | · | · | · | · | $85M | $89M | $93M | · | $101M | $105M | |
| Total Assets | $26.43B | $26.64B | $27.33B | $27.57B | $28.28B | $29.14B | $29.60B | $30.29B | $30.14B | · | $30.54B | $30.98B | $31.64B | · | $31.34B | $32.06B | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $23.07B | $23.19B | $23.88B | $24.14B | $24.92B | $25.83B | $26.23B | $27.06B | $26.94B | · | $27.46B | $27.86B | $28.48B | · | $28.34B | $28.79B | |
| Common Stock | · | $0 | · | · | · | $0 | · | · | · | $0 | · | · | · | $0 | · | · | |
| Retained Earnings | $1.29B | $1.27B | $1.21B | $1.19B | $1.17B | $1.17B | $1.16B | $1.16B | $1.15B | · | $1.12B | $1.10B | $1.08B | · | $1.04B | $994M | |
| AOCI | $-196M | $-178M | $-204M | $-233M | $-268M | $-322M | $-255M | $-386M | $-387M | · | $-522M | $-459M | $-399M | · | $-508M | $-330M | |
| Stockholders' Equity | $3.36B | $3.45B | $3.45B | $3.42B | $3.36B | $3.30B | $3.37B | $3.23B | $3.21B | $3.23B | $3.09B | $3.12B | $3.16B | $3.07B | $3.01B | $3.27B | |
| Liabilities + Equity | $26.43B | $26.64B | $27.33B | $27.57B | $28.28B | $29.14B | $29.60B | $30.29B | $30.14B | · | $30.54B | $30.98B | $31.64B | · | $31.34B | $32.06B | |
| Shares Outstanding | 97,446,230 | 101,105,745 | 103,967,257 | 104,874,177 | 104,909,761 | 104,585,964 | · | 104,560,618 | 104,571,623 | · | 105,011,371 | 105,020,683 | 104,382,018 | · | 104,450,804 | 107,758,038 |
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 | $12M | $14M | $16M | $10M | $10M | $16M | $15M | $10M | $16M | $13M | $13M | $14M | $14M | $14M | $14M | $14M | |
| Stock-based Comp | $2M | $3M | $3M | $3M | $4M | $2M | $4M | $3M | $3M | $-4M | $4M | $3M | $2M | $900.0K | $2M | $4M | |
| Deferred Tax | $8M | $-600.0K | $-100.0K | $4M | $8M | $15M | $200.0K | $6M | $0 | $10M | $-900.0K | $-500.0K | $11M | $100.0K | $4M | $-2M | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-cash | $-28M | · | · | · | $6M | · | · | · | $10M | · | · | · | $-26M | · | · | · | |
| Operating Cash Flow | $55M | $67M | $92M | $68M | $78M | $95M | $90M | $82M | $88M | $69M | $129M | $172M | $58M | $96M | $169M | $204M | |
| Investing Cash Flow | $186M | $-174M | $744M | $908M | $834M | $559M | $487M | $181M | $532M | $-76M | $295M | $167M | $868M | $-636M | $-150M | $-1.69B | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Stock Repurchased | $88M | $91M | $28M | $0 | $3M | $0 | $100.0K | $0 | $1M | $32M | $0 | $0 | $2M | $100.0K | $133M | $64M | |
| Net Stock Activity | $-88M | · | · | · | $-3M | · | · | · | $-1M | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $46M | $48M | $49M | $49M | $48M | $49M | $49M | $49M | $49M | $49M | $49M | $49M | $48M | $49M | $44M | $45M | |
| Financing Cash Flow | $-342M | $-32M | $-476M | $-758M | $-937M | $-456M | $-836M | $60M | $-562M | $-8M | $-511M | $-739M | $-716M | $819M | $-487M | $-1.27B | |
| Net Change in Cash | $-101M | $-140M | $359M | $219M | $-25M | $198M | $-260M | $324M | $57M | $-15M | $-87M | $-400M | $210M | $279M | $-467M | $-2.75B |
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 | 24.9% | · | 28.5% | 28.9% | 20.3% | · | 22.0% | 24.6% | 24.1% | · | 28.4% | 25.5% | 22.1% | · | 29.6% | 22.2% | |
| Pretax Margin | 32.0% | · | 37.0% | 37.7% | 26.9% | · | 28.9% | 32.1% | 31.7% | · | 37.0% | 33.1% | 29.1% | · | 37.3% | 27.8% | |
| EBITDA Margin | 5.2% | · | · | · | 4.2% | · | · | · | 6.6% | · | · | · | 5.4% | · | · | · | |
| ROA | 0.22% | · | 0.25% | 0.25% | 0.17% | · | 0.18% | 0.20% | 0.19% | · | 0.23% | 0.21% | 0.17% | · | 0.34% | 0.25% | |
| ROE | 1.8% | · | 2.1% | 2.2% | 1.5% | · | 1.7% | 1.9% | 1.8% | · | 2.4% | 2.1% | 1.7% | · | 3.4% | 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 | $988M | · | $998M | $992M | $985M | · | $994M | $1.00B | $1.02B | · | $1.06B | $1.10B | $1.06B | · | $972M | $837M | |
| Net Income TTM | $254M | · | $249M | $237M | $224M | · | $247M | $258M | $254M | · | $282M | $273M | $173M | · | $164M | $120M | |
| Market Cap | $3.25B | · | $3.31B | $3.02B | $3.01B | · | · | $2.90B | $2.85B | · | $2.62B | $2.50B | $3.12B | · | $4.21B | $4.11B | |
| P/E | 13.5 | · | 13.2 | 12.5 | 13.1 | · | 12.8 | 11.1 | 11.1 | · | 9.3 | 9.2 | 19.0 | · | 22.5 | 22.7 | |
| P/S | 3.3 | · | 3.3 | 3.0 | 3.1 | · | · | 2.9 | 2.8 | · | 2.5 | 2.3 | 2.9 | · | 4.3 | 4.9 | |
| P/B | 1.0 | · | 1.0 | 0.9 | 0.9 | · | · | 0.9 | 0.9 | · | 0.8 | 0.8 | 1.0 | · | 1.4 | 1.3 | |
| P / Tangible Book | 1.4 | · | 1.4 | 1.3 | 1.3 | · | · | 1.4 | 1.3 | · | 1.4 | 1.3 | 1.6 | · | 2.3 | 2.0 | |
| P / Cash Flow | 59.2 | · | · | · | 38.3 | · | · | · | 32.5 | · | · | · | 54.0 | · | · | · | |
| Earnings Yield | 7.4% | · | 7.6% | 8.0% | 7.6% | · | 7.8% | 9.0% | 9.0% | · | 10.8% | 10.8% | 5.3% | · | 4.4% | 4.4% | |
| Payout Ratio | 75.9% | · | · | · | 95.6% | · | · | · | 83.6% | · | · | · | 85.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $302M | $226M | $258M | $202M | $192M |
| 희석 EPS | $2.94 | $2.19 | $2.48 | $1.96 | $3.11 |
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.