FTI TechnipFMC plc Ordinary Share
$66.10
가격 · 6월 30, 2026
기준 재무 정보 4월 30, 2026
52주 범위
$32–$78
75% of range
애널리스트 평점
BUY
27 analysts
목표 주가
$76
+15% upside
P/E (TTM)
19.4
ROE
—
순이익률
—
FTI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$66.09
시가총액
—
P/E (TTM)
19.4
EPS (TTM)
$2.30
매출 (TTM)
$9.93B
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$32 – $78
FTI 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
$9.93B
2016-12-31
→
2025-12-31
EPS
$2.30
2016-12-31
→
2025-12-31
잉여현금흐름
—
2017-12-31
→
2023-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FTI
동종업계 중앙값
P/E (TTM)
19.4
16.7
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
FTI
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FTI
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FTI
동종업계 중앙값
Revenue YoY (매출 YoY)
9.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
14.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.8%
—
EPS YoY
20.4%
—
Net Income YoY (순이익 YoY)
14.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FTI
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 19일 | $0.0500 |
| 2026년 3월 17일 | $0.0500 |
| 2025년 11월 18일 | $0.0500 |
| 2025년 8월 19일 | $0.0500 |
| 2025년 5월 20일 | $0.0500 |
| 2025년 3월 18일 | $0.0500 |
| 2024년 11월 19일 | $0.0500 |
| 2024년 8월 20일 | $0.0500 |
| 2024년 5월 20일 | $0.0500 |
| 2024년 3월 18일 | $0.0500 |
| 2023년 11월 20일 | $0.0500 |
| 2023년 8월 21일 | $0.0500 |
| 2020년 3월 23일 | $0.0967 |
| 2019년 11월 18일 | $0.0967 |
| 2019년 8월 19일 | $0.0967 |
| 2019년 5월 20일 | $0.0967 |
| 2019년 3월 18일 | $0.0967 |
| 2018년 11월 19일 | $0.0967 |
| 2018년 8월 20일 | $0.0967 |
| 2018년 5월 21일 | $0.0967 |
FTI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
27 명의 애널리스트
- 적극 매수 5 18.5%
- 매수 12 44.4%
- 보유 10 37.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
21 명의 애널리스트 · 2026-06-29
중앙값
$80.00
평균
$76.19
지금
$66.09
저가
$45.00
고가
$90.00
중앙값 목표
$80.00
+21.0%
평균 목표
$76.19
+15.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.08%
다음 실적
7월 16, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.64 | $0.57 | 0.07% |
| 2025년 12월 31일 | $0.70 | $0.51 | 0.19% |
| 2025년 9월 30일 | $0.75 | $0.67 | 0.08% |
| 2025년 6월 30일 | $0.68 | $0.59 | 0.09% |
| 2025년 3월 31일 | $0.33 | $0.35 | -0.03% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.93B | $9.08B | $7.82B | $6.70B | $6.40B | $6.53B | $6.95B | $12.55B | $15.06B | $9.20B | $11.47B | |
| Cost of Revenue | · | $7.36B | $6.54B | $5.79B | · | · | · | · | $2.40B | $44M | $112M | |
| R&D Expense | $83M | $73M | $69M | $67M | $78M | $75M | $150M | $189M | $213M | $105M | $96M | |
| SG&A Expense | $705M | $667M | $676M | $617M | $645M | $724M | $796M | $1.14B | $1.06B | $573M | $690M | |
| Operating Expenses | $8.61B | $8.13B | $7.32B | $6.50B | $6.37B | $10.04B | $9.31B | $13.47B | $14.09B | $8.74B | $11.20B | |
| Operating Income | $1.44B | $1.16B | $658M | $376M | $183M | $-3.24B | $-2.11B | $-533M | $1.35B | $766M | $554M | |
| Interest Expense | · | · | $122M | $139M | $157M | $134M | $135M | $482M | $456M | $114M | $149M | |
| Interest Income | $42M | $34M | $34M | $18M | $14M | $52M | $44M | $121M | $141M | $85M | $78M | |
| Other Non-op | $-58M | $-46M | $-248M | $5M | $47M | $25M | $-182M | $-324M | $-26M | $6M | $-103M | |
| Pretax Income | $1.27B | $940M | $207M | $69M | $198M | $-3.50B | $-2.57B | $-1.49B | $680M | $551M | $150M | |
| Income Tax | $303M | $85M | $155M | $105M | $111M | $19M | $79M | $423M | $546M | $180M | $136M | |
| Net Income | $964M | $843M | $56M | $-107M | $13M | $-3.29B | $-2.42B | $-1.92B | $113M | $393M | $14M | |
| EPS (Basic) | $2.34 | $1.96 | $0.13 | $-0.24 | $0.03 | $-7.33 | $-5.39 | $-4.20 | $0.24 | $3.29 | $0.13 | |
| EPS (Diluted) | $2.30 | $1.91 | $0.12 | $-0.24 | $0.03 | $-7.33 | $-5.39 | $-4.20 | $0.24 | $3.16 | $0.13 | |
| Shares (Basic) | 412,200,000 | 429,100,000 | 438,600,000 | 449,500,000 | 450,500,000 | 448,700,000 | 448,000,000 | 458,000,000 | 466,700,000 | 119,400,000 | 114,900,000 | |
| Shares (Diluted) | 419,700,000 | 440,500,000 | 452,300,000 | 449,500,000 | 454,600,000 | 448,700,000 | 448,000,000 | 458,000,000 | 448,000,000 | 125,100,000 | 127,300,000 | |
| EBITDA | · | · | $1.04B | $753M | $569M | $-2.11B | $-635M | $18M | $1.97B | $-11.9K | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.03B | $1.16B | $952M | $1.06B | $1.33B | $1.27B | $1.56B | $5.54B | $6.74B | $6.27B | $3.18B | |
| Short-term Investments | · | · | · | · | · | · | · | · | $10M | · | · | |
| Receivables | · | · | · | · | · | · | $2.29B | $2.47B | $1.48B | $1.47B | · | |
| Inventory | $1.15B | $1.08B | $1.10B | $1.04B | $1.03B | $1.25B | $1.42B | $1.25B | $987M | $335M | · | |
| Prepaid Expense | $98M | $82M | $84M | $62M | $51M | $78M | $67M | $91M | $136M | $106M | · | |
| Other Current Assets | $545M | $463M | $414M | $455M | $512M | $683M | $864M | $656M | $1.21B | $799M | $74.1K | |
| Current Assets | $5.55B | $5.47B | $5.20B | $4.99B | $5.34B | $11.44B | $11.89B | $11.78B | $12.98B | $10.94B | $74.1K | |
| PP&E (Net) | $2.29B | $2.13B | $2.27B | $2.35B | $2.60B | $2.76B | $3.16B | $3.26B | $3.87B | $2.62B | · | |
| PP&E (Gross) | $5.83B | $4.96B | $4.77B | $4.61B | $4.80B | $4.91B | $5.45B | $5.33B | $5.82B | $4.31B | · | |
| Accum. Depreciation | $3.54B | $2.82B | $2.50B | $2.26B | $2.20B | $2.15B | $2.29B | $2.07B | $1.95B | $1.69B | · | |
| Goodwill | · | · | · | · | · | $2.51B | $3.13B | $7.61B | $8.93B | $3.72B | $3.79B | |
| Intangibles | $426M | $508M | $602M | $716M | $814M | $851M | $1.09B | $1.18B | $1.33B | $174M | · | |
| Other Non-current Assets | $340M | $258M | $288M | $126M | $130M | $176M | $292M | $314M | $329M | $250M | · | |
| Total Assets | $10.12B | $9.87B | $9.66B | $9.44B | $10.02B | $19.69B | $23.52B | $24.78B | $28.26B | $18.68B | $74.1K | |
| Accounts Payable | $1.18B | $1.30B | $1.36B | $1.28B | $1.29B | $1.20B | $2.66B | $2.60B | $3.96B | $3.84B | $0 | |
| Current Liabilities | $4.91B | $4.86B | $4.47B | $4.17B | $3.85B | $10.42B | $10.14B | $9.14B | $9.83B | $10.89B | $0 | |
| Capital Leases | $674M | $662M | $667M | $736M | $647M | $633M | $682M | $0 | · | · | · | |
| Deferred Tax | $101M | $54M | $92M | $56M | $48M | $79M | $138M | $209M | $420M | $130M | · | |
| Other Non-current Liabilities | $364M | $119M | $146M | $138M | $148M | $103M | $430M | $540M | $477M | $358M | · | |
| Total Liabilities | $6.71B | $6.73B | $6.48B | $6.17B | $6.60B | $15.43B | $15.79B | $14.36B | $14.85B | · | · | |
| Long-term Debt | $430M | $885M | $1.07B | $1.37B | $2.00B | $3.46B | $4.48B | $4.19B | $3.85B | $2.55B | · | |
| Total Debt | · | · | $1.07B | $1.37B | $2.00B | $3.95B | $4.48B | $4.19B | $3.85B | · | · | |
| Common Stock | $401M | $423M | $433M | $442M | $451M | $450M | $447M | $450M | $465M | $115M | $0 | |
| Retained Earnings | $-3.76B | $-4.31B | $-4.99B | $-5.01B | $-4.90B | $-4.92B | $-1.56B | $1.07B | $3.45B | $3.40B | $0 | |
| Treasury Stock | · | · | · | · | · | · | · | · | $0 | $44M | · | |
| AOCI | $-1.36B | $-1.67B | $-1.24B | $-1.30B | $-1.30B | $-1.62B | $-1.41B | $-1.36B | $-1.00B | $-1.10B | · | |
| Stockholders' Equity | $3.36B | $3.09B | $3.14B | $3.24B | $3.40B | $4.15B | $7.66B | $10.36B | $13.39B | $5.06B | $74.1K | |
| Liabilities + Equity | $10.12B | $9.87B | $9.66B | $9.44B | $10.02B | $19.69B | $23.52B | $24.78B | $28.26B | $18.68B | $74.1K | |
| Shares Outstanding | 400,700,000 | 423,000,000 | 432,900,000 | 442,200,000 | 450,700,000 | 449,500,000 | 447,100,000 | 450,500,000 | 465,100,000 | 119,200,000 | 119,000,000 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $442M | $393M | $378M | $377M | $385M | $412M | $468M | $550M | $615M | $301M | $339M | |
| Deferred Tax | $36M | $-246M | $-54M | $-13M | $-95M | $-32M | $28M | $49M | $142M | $-172M | $-64M | |
| Restructuring | · | · | · | · | $18M | · | $7M | $39M | $157M | $305M | $393M | |
| Other Non-cash | · | · | $313M | $95M | $478M | · | · | $1.14B | $-659M | · | · | |
| Operating Cash Flow | $1.76B | $961M | $693M | $352M | $781M | $657M | $848M | $-185M | $211M | $494M | $700M | |
| CapEx | $317M | $282M | $225M | $158M | $192M | $256M | $413M | $368M | $256M | $313M | $326M | |
| Investing Cash Flow | $-298M | $-76M | $-126M | $162M | $817M | $-181M | $-420M | $-460M | $1.25B | $3.11B | $-335M | |
| Debt Issued | · | $0 | $0 | $61M | $1.16B | $223M | $96M | · | $26M | $644M | $32M | |
| Net Debt Issued | · | · | $0 | $-391M | $-298M | $-201M | $96M | $0 | $-862M | · | · | |
| Stock Repurchased | · | · | · | · | $0 | $0 | $93M | $443M | $58M | $187M | $0 | |
| Net Stock Activity | · | · | · | · | $0 | · | $-93M | $-443M | $-58M | · | · | |
| Dividends Paid | $82M | $86M | $44M | $0 | $0 | $59M | $233M | $238M | $61M | $112M | $99M | |
| Financing Cash Flow | $-1.62B | $-648M | $-656M | $-797M | $-5.07B | $-1.08B | $-784M | $-445M | $-1.05B | $-535M | $-127M | |
| Net Change in Cash | $-126M | $206M | $-105M | $-270M | $-3.48B | $-382M | $-350M | $-1.20B | $468M | $3.09B | $-83M | |
| Taxes Paid | $359M | $250M | $151M | $189M | $25M | $108M | $104M | $411M | $425M | $261M | $188M | |
| Free Cash Flow | · | · | $468M | $194M | $590M | $365M | $394M | $-554M | $-45M | · | · | |
| Levered FCF | · | · | $437M | $268M | $521M | $-2M | $-247M | $-1.17B | $-135M | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 8.4% | 5.6% | 2.9% | -19.6% | -8.5% | -4.2% | 9.0% | · | · | |
| Net Margin | · | · | 0.72% | -1.6% | 0.21% | · | · | -15.3% | 0.75% | · | · | |
| Pretax Margin | · | · | 2.6% | 1.0% | 3.1% | -23.6% | -15.9% | -11.8% | 4.5% | · | · | |
| EBITDA Margin | · | · | 13.2% | 11.2% | 8.9% | -16.2% | -4.7% | 0.14% | 13.1% | · | · | |
| ROA | · | · | 0.59% | -1.1% | 0.09% | · | · | -7.2% | 0.48% | -16.1% | · | |
| ROE | · | · | 1.8% | -3.2% | 0.35% | · | · | -16.2% | 1.2% | -16.1% | · | |
| ROIC | · | · | 3.9% | -4.3% | 1.5% | -33.2% | -10.7% | -4.7% | 1.6% | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 1.2 | 1.2 | 1.4 | 1.1 | 1.2 | 1.3 | 1.3 | · | · | |
| Quick Ratio | · | · | 0.2 | 0.3 | 0.3 | 0.5 | 0.7 | 0.9 | 0.8 | · | · | |
| Debt / Equity | · | · | 0.3 | 0.4 | 0.6 | 1.0 | 0.6 | 0.4 | 0.3 | · | · | |
| LT Debt / Equity | · | · | 0.3 | 0.3 | 0.5 | 0.8 | 0.5 | 0.4 | 0.3 | · | · | |
| Interest Coverage | · | · | 5.4 | 2.7 | 1.2 | -7.3 | -2.0 | -1.1 | 3.0 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.8 | 0.7 | 0.4 | 0.6 | 0.6 | 0.5 | 0.6 | 0.0 | · | |
| Inventory Turnover | · | · | · | · | · | · | · | · | 3.6 | · | · | |
| Receivables Turnover | · | · | · | · | · | · | 5.6 | 6.3 | 10.2 | · | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.3% | 16.1% | 16.8% | 4.6% | -1.9% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 14.0% | 12.4% | 6.2% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.8% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 20.4% | 1491.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 299.3% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 14.4% | 1399.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 298.7% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.8% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.93B | $9.08B | $7.82B | $6.70B | $6.40B | $6.53B | $6.95B | $12.55B | $15.06B | $9.20B | · | |
| Net Income TTM | $964M | $843M | $56M | $-107M | $13M | $-3.29B | $-2.42B | $-1.92B | $113M | $393M | · | |
| Market Cap | · | · | $8.72B | $5.39B | $2.67B | $3.14B | $7.13B | $6.56B | $10.84B | $26 | · | |
| Enterprise Value | · | · | $8.83B | $5.70B | $3.35B | $2.29B | $6.42B | $5.21B | $7.95B | · | · | |
| P/E | 19.4 | 15.2 | 167.8 | -50.8 | 197.3 | -1.0 | -3.0 | -3.5 | 97.1 | 8.4 | · | |
| P/S | · | · | 1.1 | 0.8 | 0.4 | 0.5 | 1.0 | 0.5 | 0.7 | 0.0 | · | |
| P/B | · | · | 2.8 | 1.7 | 0.8 | 0.8 | 0.9 | 0.6 | 0.8 | 0.0 | · | |
| P / Tangible Book | 6.1 | 4.7 | 3.4 | 2.1 | 1.0 | 4.0 | · | · | · | · | · | |
| P / Cash Flow | · | · | 12.6 | 15.3 | 3.4 | 4.8 | 8.4 | -35.4 | 51.4 | -0.3 | · | |
| P / FCF | · | · | 18.6 | 27.8 | 4.5 | 8.6 | 18.1 | -11.9 | -240.8 | · | · | |
| EV / EBITDA | · | · | 8.5 | 7.6 | 5.9 | -1.1 | -10.1 | 294.6 | 4.0 | · | · | |
| EV / FCF | · | · | 18.9 | 29.4 | 5.7 | 6.3 | 16.3 | -9.4 | -176.7 | · | · | |
| EV / Revenue | · | · | 1.1 | 0.9 | 0.5 | 0.4 | 0.9 | 0.4 | 0.5 | · | · | |
| Dividend Yield | · | · | 0.50% | 0.00% | 0.00% | 1.9% | 3.3% | 3.6% | 0.56% | 421773339.4% | · | |
| Earnings Yield | 5.2% | 6.6% | 0.60% | -2.0% | 0.51% | -104.8% | -33.8% | -28.8% | 1.0% | 11.9% | · | |
| Payout Ratio | · | · | 77.4% | 0.00% | 0.00% | · | · | -12.4% | 53.5% | · | · | |
| Annual Payout | $82M | $86M | $44M | $0 | $0 | $59M | $233M | $238M | $61M | $112M | · |
손익계산서 17
| 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 | $2.49B | $2.52B | $2.65B | $2.53B | $2.23B | $2.37B | $2.35B | $2.33B | $2.04B | $2.08B | $2.06B | $1.97B | $1.72B | $1.69B | $1.73B | $1.72B | |
| Cost of Revenue | · | · | · | $1.95B | $1.78B | · | · | $1.83B | $1.71B | · | · | · | · | · | · | · | |
| R&D Expense | $18M | $27M | $22M | $14M | $19M | $25M | $15M | $15M | $18M | $19M | $18M | $17M | $15M | $22M | $19M | $12M | |
| SG&A Expense | $216M | $175M | $173M | $173M | $184M | $145M | $187M | $175M | $160M | $188M | $184M | $150M | $154M | $162M | $152M | $143M | |
| Operating Expenses | $2.14B | $2.25B | $2.24B | $2.15B | $1.97B | $2.17B | $2.06B | $2.02B | $1.88B | $1.94B | $1.90B | $1.81B | $1.67B | $1.67B | $1.65B | $1.64B | |
| Operating Income | $386M | $316M | $438M | $404M | $278M | $266M | $322M | $308M | $260M | $179M | $211M | $179M | $89M | $87M | $124M | $107M | |
| Interest Expense | · | · | · | · | · | · | · | · | $26M | · | $31M | $34M | $27M | · | $35M | $32M | |
| Interest Income | $11M | $13M | $8M | $8M | $13M | $8M | $6M | $6M | $14M | $17M | $4M | $4M | $8M | $6M | $4M | $4M | |
| Other Non-op | $6M | $-200.0K | $-17M | $-11M | $-30M | $18M | $-7M | $-44M | $-12M | $-23M | $-42M | $-182M | $-1M | $-28M | $-10M | $3M | |
| Pretax Income | $356M | $278M | $387M | $375M | $230M | $212M | $272M | $246M | $211M | $101M | $113M | $-53M | $45M | $-6M | $53M | $28M | |
| Income Tax | $96M | $33M | $76M | $106M | $87M | $-18M | $-6M | $59M | $50M | $54M | $20M | $43M | $37M | $14M | $43M | $20M | |
| Net Income | $260M | $243M | $310M | $270M | $142M | $225M | $275M | $186M | $157M | $53M | $90M | $-87M | $400.0K | $-37M | $-10M | $2M | |
| EPS (Basic) | $0.65 | $0.59 | $0.76 | $0.65 | $0.34 | $0.53 | $0.64 | $0.43 | $0.36 | $0.12 | $0.21 | $-0.20 | $0.00 | $-0.09 | $-0.02 | $0.00 | |
| EPS (Diluted) | $0.64 | $0.58 | $0.75 | $0.64 | $0.33 | $0.51 | $0.63 | $0.42 | $0.35 | $0.12 | $0.20 | $-0.20 | $0.00 | $-0.09 | $-0.02 | $0.00 | |
| Shares (Basic) | 400,100,000 | -833,900,000 | 409,500,000 | 415,400,000 | 421,200,000 | -863,000,000 | 428,300,000 | 430,200,000 | 433,600,000 | -880,500,000 | 436,900,000 | 440,100,000 | 442,100,000 | -903,900,000 | 450,100,000 | 452,200,000 | |
| Shares (Diluted) | 409,900,000 | -847,700,000 | 415,700,000 | 420,500,000 | 431,200,000 | -884,700,000 | 438,800,000 | 440,100,000 | 446,300,000 | -893,100,000 | 450,300,000 | 440,100,000 | 455,000,000 | -916,500,000 | 458,100,000 | 456,800,000 | |
| EBITDA | $490M | · | $556M | $519M | $380M | · | $322M | $308M | $360M | · | $211M | $179M | $89M | · | $124M | $107M |
대차대조표 25
| 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 | $961M | $1.03B | $877M | $950M | $1.19B | $1.16B | · | · | · | · | · | · | $522M | · | $712M | $685M | |
| Inventory | $1.22B | $1.15B | $1.19B | $1.22B | $1.18B | $1.08B | $1.14B | $1.13B | $1.16B | · | $1.16B | $1.16B | $1.14B | · | $1.03B | $1.07B | |
| Prepaid Expense | $109M | $98M | $124M | $123M | $106M | $82M | $102M | $102M | $116M | · | $98M | $95M | $96M | · | $81M | $72M | |
| Other Current Assets | $553M | $545M | $366M | $392M | $375M | $463M | $410M | $399M | $432M | · | $577M | $582M | $531M | · | $506M | $503M | |
| Current Assets | $5.53B | $5.55B | $5.74B | $5.62B | $5.53B | $5.47B | $5.19B | $4.88B | $4.77B | · | $5.30B | $5.24B | $5.10B | · | $4.76B | $4.73B | |
| PP&E (Net) | $2.27B | $2.29B | $2.27B | $2.29B | $2.27B | $2.13B | $2.21B | $2.16B | $2.21B | · | $2.24B | $2.35B | $2.36B | · | $2.26B | $2.39B | |
| PP&E (Gross) | · | $5.83B | · | · | · | $4.96B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $3.54B | $3.54B | $3.52B | $3.18B | $2.98B | $2.82B | $2.95B | $2.58B | $2.56B | · | $2.64B | $2.71B | $2.58B | · | $2.27B | $2.35B | |
| Intangibles | $403M | $426M | $477M | $494M | $488M | $508M | $542M | $559M | $580M | · | $650M | $674M | $695M | · | $734M | $761M | |
| Other Non-current Assets | $365M | $340M | $292M | $285M | $254M | $258M | $249M | $264M | $270M | · | $141M | $142M | $128M | · | $120M | $143M | |
| Total Assets | $10.09B | $10.12B | $10.25B | $10.08B | $9.97B | $9.87B | $9.72B | $9.24B | $9.09B | · | $9.52B | $9.63B | $9.58B | · | $9.06B | $9.29B | |
| Accounts Payable | $1.32B | $1.18B | $1.07B | $1.29B | $1.37B | $1.30B | $1.49B | $1.45B | $1.36B | · | $1.54B | $1.52B | $1.41B | · | $1.30B | $1.25B | |
| Current Liabilities | $4.90B | $4.91B | $5.08B | $5.09B | $5.18B | $4.86B | $4.56B | $4.45B | $4.13B | · | $4.46B | $4.44B | $4.26B | · | $3.74B | $3.68B | |
| Capital Leases | $642M | $674M | $657M | $660M | $662M | $662M | $700M | $646M | $655M | · | $689M | $726M | $748M | · | $685M | $718M | |
| Deferred Tax | $122M | $101M | $89M | $78M | $60M | $54M | $78M | $67M | $77M | · | $47M | $58M | $58M | · | $42M | $48M | |
| Other Non-current Liabilities | $354M | $315M | $302M | $237M | $214M | $119M | $134M | $131M | $125M | · | $148M | $146M | $141M | · | $145M | $144M | |
| Total Liabilities | $6.72B | $6.71B | $6.88B | $6.79B | $6.85B | $6.73B | $6.42B | $6.23B | $6.04B | · | $6.41B | $6.50B | $6.34B | · | $5.88B | $5.94B | |
| Long-term Debt | $420M | $430M | $438M | $696M | $905M | $885M | $967M | $968M | $1.02B | · | $1.34B | $1.43B | $1.39B | · | $1.37B | $1.47B | |
| Total Debt | $420M | · | $438M | $696M | $905M | · | $967M | $968M | $1.02B | · | $1.34B | $1.43B | $1.39B | · | $1.37B | $1.47B | |
| Common Stock | $399M | $401M | $404M | $411M | $419M | $423M | $425M | $428M | $431M | · | $436M | $438M | $442M | · | $446M | $452M | |
| Retained Earnings | $-3.70B | $-3.76B | $-3.89B | $-4.07B | $-4.24B | $-4.31B | $-4.49B | $-4.73B | $-4.87B | · | $-5.03B | $-5.10B | $-5.01B | · | $-4.97B | $-4.96B | |
| AOCI | $-1.35B | $-1.36B | $-1.33B | $-1.35B | $-1.52B | $-1.67B | $-1.36B | $-1.44B | $-1.33B | · | $-1.32B | $-1.26B | $-1.29B | · | $-1.47B | $-1.35B | |
| Stockholders' Equity | $3.36B | $3.36B | $3.33B | $3.25B | $3.07B | $3.09B | $3.26B | $2.97B | $3.01B | · | $3.07B | $3.10B | $3.20B | · | $3.15B | $3.32B | |
| Liabilities + Equity | $10.09B | $10.12B | $10.25B | $10.08B | $9.97B | $9.87B | $9.72B | $9.24B | $9.09B | · | $9.52B | $9.63B | $9.58B | · | $9.06B | $9.29B | |
| Shares Outstanding | 398,700,000 | 400,700,000 | 404,500,000 | 411,000,000 | 419,000,000 | 423,000,000 | 425,400,000 | 428,500,000 | 430,900,000 | 432,900,000 | 435,500,000 | 438,100,000 | 441,600,000 | 442,200,000 | 446,400,000 | 452,200,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $104M | $106M | $118M | $115M | $102M | $107M | $94M | $92M | $100M | $94M | $93M | $97M | $93M | · | · | · | |
| Deferred Tax | $47M | $-51M | · | · | $12M | $-185M | · | · | · | $-31M | · | · | · | $8M | $-10M | $-34M | |
| Other Non-cash | $-79M | · | · | · | $197M | · | · | · | $-383M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $332M | $454M | $525M | $344M | $442M | $579M | $278M | $231M | $-127M | $701M | $222M | $156M | $-386M | $566M | $212M | $-97M | |
| CapEx | $56M | $94M | $77M | $84M | $62M | $126M | $53M | $51M | $52M | $72M | $44M | $53M | $57M | $64M | $31M | $36M | |
| Investing Cash Flow | $-54M | $-87M | $-70M | $-83M | $-58M | $-112M | $-50M | $-49M | $136M | $-62M | $16M | $-27M | $-53M | $-51M | $-16M | $26M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $61M | $0 | $0 | |
| Dividends Paid | $20M | $20M | $20M | $21M | $21M | $21M | $22M | $22M | $22M | $22M | $22M | $0 | $0 | $0 | · | · | |
| Financing Cash Flow | $-351M | $-208M | $-532M | $-515M | $-366M | $-126M | $-105M | $-162M | $-256M | $-380M | $-135M | $-54M | $-88M | $-170M | $-166M | $-448M | |
| Net Change in Cash | $-71M | $155M | $-73M | $-237M | $29M | $320M | $129M | $11M | $-255M | $261M | $106M | $63M | $-535M | $346M | $27M | $-518M | |
| Free Cash Flow | $277M | · | · | · | $380M | · | · | · | $-179M | · | · | · | $-444M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-199M | · | · | · | $-448M | · | · | · |
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 | 15.5% | · | 16.6% | 15.9% | 12.4% | · | 13.7% | 13.3% | 12.7% | · | 10.3% | 9.1% | 5.2% | · | 7.2% | 6.2% | |
| Net Margin | 10.4% | · | 11.7% | 10.6% | 6.4% | · | 11.7% | 8.0% | 7.7% | · | 4.4% | -4.4% | 0.02% | · | -0.59% | 0.12% | |
| Pretax Margin | 14.3% | · | 14.6% | 14.8% | 10.3% | · | 11.6% | 10.6% | 10.3% | · | 5.5% | -2.7% | 2.6% | · | 3.1% | 1.6% | |
| EBITDA Margin | 19.7% | · | 21.0% | 20.5% | 17.0% | · | 13.7% | 13.3% | 17.6% | · | 10.3% | 9.1% | 5.2% | · | 7.2% | 6.2% | |
| ROA | 2.6% | · | 3.1% | 2.8% | 1.5% | · | 2.9% | 2.0% | 1.7% | · | 0.97% | -0.92% | 0.00% | · | -0.11% | 0.02% | |
| ROE | 8.1% | · | 9.4% | 8.7% | 4.7% | · | 8.7% | 6.1% | 5.1% | · | 2.9% | -2.7% | 0.01% | · | -0.31% | 0.06% | |
| ROIC | 7.4% | · | 9.3% | 7.3% | 4.3% | · | 7.8% | 5.9% | 4.9% | · | 4.0% | 7.2% | 0.34% | · | 0.55% | 0.63% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.3 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.2 | 0.2 | · | · | · | · | · | · | · | 0.1 | · | 0.2 | 0.2 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.5 | 0.4 | · | 0.4 | 0.4 | |
| LT Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 9.8 | · | 6.9 | 5.2 | 3.3 | · | 3.5 | 3.4 |
효율성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | · | · | · | 1.7 | 1.5 | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 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 TTM | $9.91B | · | $9.76B | $9.44B | $8.95B | · | $8.77B | $8.40B | $7.79B | · | $7.48B | $7.14B | $6.72B | · | $6.59B | $6.52B | |
| Net Income TTM | $982M | · | $996M | $873M | $760M | · | $708M | $346M | $160M | · | $-7M | $-95M | $-70M | · | $-102M | $-259M | |
| Market Cap | $27.56B | · | $15.96B | $14.15B | $13.28B | · | $11.16B | $11.21B | $10.82B | · | $8.86B | $7.28B | $6.03B | · | $3.78B | $3.04B | |
| Enterprise Value | $27.02B | · | $15.52B | $13.90B | $13.00B | · | · | · | · | · | · | · | $6.90B | · | $4.43B | $3.83B | |
| P/E | 29.3 | · | 16.8 | 17.0 | 18.3 | · | 16.4 | 34.0 | 71.7 | · | -1017.0 | -75.5 | -91.0 | · | -38.5 | -11.8 | |
| P/S | 2.8 | · | 1.6 | 1.5 | 1.5 | · | 1.3 | 1.3 | 1.4 | · | 1.2 | 1.0 | 0.9 | · | 0.6 | 0.5 | |
| P/B | 8.2 | · | 4.8 | 4.4 | 4.3 | · | 3.4 | 3.8 | 3.6 | · | 2.9 | 2.3 | 1.9 | · | 1.2 | 0.9 | |
| P / Tangible Book | 9.3 | · | 5.6 | 5.1 | 5.1 | · | 4.1 | 4.6 | 4.5 | · | 3.7 | 3.0 | 2.4 | · | 1.6 | 1.2 | |
| P / Cash Flow | 82.9 | · | · | · | 30.1 | · | · | · | -85.4 | · | · | · | -15.6 | · | · | · | |
| P / FCF | 99.5 | · | · | · | 35.0 | · | · | · | -60.5 | · | · | · | -13.6 | · | · | · | |
| EV / EBITDA | 55.2 | · | 27.9 | 26.8 | 34.2 | · | · | · | · | · | · | · | 77.3 | · | 35.7 | 35.8 | |
| EV / FCF | 97.6 | · | · | · | 34.2 | · | · | · | · | · | · | · | -15.5 | · | · | · | |
| EV / Revenue | 2.7 | · | 1.6 | 1.5 | 1.5 | · | · | · | · | · | · | · | 1.0 | · | 0.7 | 0.6 | |
| Earnings Yield | 3.4% | · | 6.0% | 5.9% | 5.5% | · | 6.1% | 2.9% | 1.4% | · | -0.10% | -1.3% | -1.1% | · | -2.6% | -8.5% | |
| Payout Ratio | 7.6% | · | · | · | 14.8% | · | · | · | 13.8% | · | 24.2% | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $9.93B | $9.08B | $7.82B | $6.70B | $6.40B |
| 영업이익률 % | — | — | 8.4% | 5.6% | 2.9% |
| 순이익 | $964M | $843M | $56M | $-107M | $13M |
| 희석 EPS | $2.30 | $1.91 | $0.12 | $-0.24 | $0.03 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | 0.3 | 0.4 | 0.6 |
| 유동비율 | — | — | 1.2 | 1.2 | 1.4 |
| 당좌 비율 | — | — | 0.2 | 0.3 | 0.3 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | $468M | $194M | $590M |
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.