LAMR Lamar Advertising Company - Class A Common Stock
$150.05
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$113–$159
81% of range
애널리스트 평점
HOLD
13 analysts
목표 주가
$156
+4% upside
P/E (TTM)
21.9
ROE
60.8%
순이익률
25.9%
LAMR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$150.05
시가총액
—
P/E (TTM)
21.9
EPS (TTM)
$5.77
매출 (TTM)
$2.27B
배당 수익률
—
ROE
60.8%
부채/자본
3.3
52주 범위
$113 – $159
LAMR 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$2.27B
2016-12-31
→
2025-12-31
EPS
$5.77
2016-12-31
→
2025-12-31
잉여현금흐름
$683M
2016-12-31
→
2025-12-31
마진
25.9%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LAMR
동종업계 중앙값
P/E (TTM)
21.9
24.6
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LAMR
동종업계 중앙값
Operating Margin (영업이익률)
34.2%
—
Net Profit Margin (순이익률)
25.9%
29.7%
ROA
8.7%
4.0%
ROE
60.8%
11.8%
ROIC
16.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
LAMR
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
3.3
158.7
Current Ratio (유동비율)
0.6
0.8
Quick Ratio (당좌 비율)
0.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LAMR
동종업계 중앙값
Revenue YoY (매출 YoY)
2.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
7.6%
—
EPS YoY
63.9%
—
Net Income YoY (순이익 YoY)
62.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LAMR
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 16일 | $1.6000 |
| 2025년 12월 22일 | $1.8000 |
| 2025년 9월 19일 | $1.5500 |
| 2025년 6월 16일 | $1.5500 |
| 2025년 3월 14일 | $1.5500 |
| 2024년 12월 18일 | $1.6500 |
| 2024년 9월 18일 | $1.4000 |
| 2024년 6월 17일 | $1.3000 |
| 2024년 3월 14일 | $1.3000 |
| 2023년 12월 15일 | $1.2500 |
| 2023년 9월 15일 | $1.2500 |
| 2023년 6월 15일 | $1.2500 |
| 2023년 3월 16일 | $1.2500 |
| 2022년 12월 16일 | $1.5000 |
| 2022년 9월 16일 | $1.2000 |
| 2022년 6월 16일 | $1.2000 |
| 2022년 3월 18일 | $1.1000 |
| 2021년 12월 17일 | $1.5000 |
| 2021년 9월 17일 | $1.0000 |
| 2021년 6월 18일 | $0.7500 |
LAMR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
13 명의 애널리스트
- 적극 매수 3 23.1%
- 매수 4 30.8%
- 보유 6 46.2%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
5 명의 애널리스트 · 2026-05-20
중앙값
$153.00
평균
$155.60
지금
$150.05
저가
$145.00
고가
$170.00
중앙값 목표
$153.00
+2.0%
평균 목표
$155.60
+3.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.04%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.00 | $0.85 | 0.15% |
| 2025년 12월 31일 | $1.50 | $1.66 | -0.16% |
| 2025년 9월 30일 | $1.40 | $1.58 | -0.18% |
| 2025년 6월 30일 | $1.52 | $1.48 | 0.04% |
| 2025년 3월 31일 | $1.35 | $1.40 | -0.05% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| LAMR | — | 21.9 | 2.7% | 25.9% | 60.8% | — |
| IRM | $24.54B | 169.3 | 12.2% | 2.2% | -20.5% | — |
| VICI | $30.05B | 10.8 | 4.1% | 69.3% | 10.2% | — |
| GLPI | $12.65B | 15.1 | 4.1% | 51.7% | 18.6% | — |
| OUT | $4.22B | 29.4 | 0.04% | 8.0% | 23.5% | — |
| EPR | — | 15.2 | 2.9% | 38.3% | 11.8% | — |
| MRP | — | 12.2 | — | 63.3% | 6.5% | — |
| FCPT | $2.49B | 21.2 | 9.7% | 38.2% | 7.2% | — |
| SAFE | $982M | 8.6 | 5.4% | 29.7% | 4.8% | — |
| FPI | $418M | 15.9 | -10.4% | 60.5% | 6.7% | — |
| LAND | $348M | -31.6 | 3.7% | 15.3% | 2.0% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.27B | $2.21B | $2.11B | $2.03B | $1.79B | $1.57B | $1.75B | $1.63B | $1.54B | $1.50B | |
| Cost of Revenue | $747M | $728M | $697M | $667M | $577M | $558M | $590M | $562M | $541M | $526M | |
| SG&A Expense | $369M | $361M | $345M | $351M | $327M | $288M | $318M | $289M | $276M | $269M | |
| Operating Expenses | $1.49B | $1.68B | $1.44B | $1.45B | $1.27B | $1.16B | $1.24B | $1.17B | $1.09B | $1.06B | |
| Operating Income | $774M | $532M | $675M | $578M | $521M | $410M | $518M | $461M | $455M | $439M | |
| Interest Expense | · | · | $175M | $128M | $106M | $138M | $151M | $130M | $128M | $124M | |
| Interest Income | $3M | $2M | $2M | $1M | $763.0K | $797.0K | $764.0K | $534.0K | $6.0K | $6.0K | |
| Other Non-op | $-160M | $-165M | $-169M | $-122M | $-124M | $-162M | $-150M | $-145M | $-128M | $-127M | |
| Pretax Income | $614M | $367M | $507M | $456M | $397M | $248M | $368M | $316M | $327M | $312M | |
| Income Tax | $21M | $5M | $10M | $17M | $9M | $5M | $-4M | $11M | $9M | $13M | |
| Net Income | $587M | $362M | $496M | $439M | $388M | $243M | $372M | $305M | $318M | $299M | |
| EPS (Basic) | $5.78 | $3.54 | $4.86 | $4.32 | $3.83 | $2.41 | $3.71 | $3.09 | $3.24 | $3.07 | |
| EPS (Diluted) | $5.77 | $3.52 | $4.85 | $4.31 | $3.83 | $2.41 | $3.71 | $3.08 | $3.23 | $3.05 | |
| Shares (Basic) | 101,554,181 | 102,258,760 | 101,920,268 | 101,527,778 | 101,133,269 | 100,756,361 | 100,130,721 | 98,817,525 | 97,930,555 | 97,129,614 | |
| Shares (Diluted) | 101,634,142 | 102,561,151 | 102,106,647 | 101,634,543 | 101,349,865 | 100,902,700 | 100,320,574 | 99,086,160 | 98,369,865 | 97,693,424 | |
| EBITDA | $1.10B | $995M | $969M | $927M | $792M | $661M | $768M | · | $666M | $644M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $65M | $49M | $45M | $53M | $100M | $122M | $26M | $21M | $115M | $36M | |
| Receivables | $341M | $335M | $301M | $285M | $270M | $241M | $255M | $236M | $202M | $190M | |
| Prepaid Expense | · | · | · | · | · | · | · | $81M | $71M | $49M | |
| Other Current Assets | $54M | $41M | $27M | $27M | $19M | $18M | $29M | $26M | $33M | $40M | |
| Current Assets | $460M | $425M | $373M | $365M | $389M | $381M | $310M | $364M | $421M | $314M | |
| PP&E (Net) | $1.68B | $1.60B | $1.57B | $1.50B | $1.34B | $1.28B | $1.35B | $1.30B | $1.21B | $1.18B | |
| PP&E (Gross) | $4.77B | $4.57B | $4.27B | $4.11B | $3.78B | $3.62B | $3.66B | $3.53B | $3.38B | $3.29B | |
| Accum. Depreciation | $3.09B | $2.97B | $2.71B | $2.61B | $2.45B | $2.33B | $2.31B | $2.23B | $2.17B | $2.11B | |
| Goodwill | $2.11B | $2.04B | $2.04B | $2.04B | $1.94B | $1.91B | $1.91B | $1.92B | $1.74B | $1.73B | |
| Intangibles | $1.11B | $1.06B | $1.17B | $1.21B | $1.05B | $914M | $992M | $915M | $796M | $637M | |
| Other Non-current Assets | $59M | $99M | $91M | $83M | $98M | $61M | $57M | $51M | $43M | $38M | |
| Total Assets | $6.93B | $6.59B | $6.56B | $6.48B | $6.05B | $5.79B | $5.94B | $4.54B | $4.21B | $3.90B | |
| Accounts Payable | $16M | $22M | $18M | $20M | $16M | $12M | $15M | $21M | $18M | $18M | |
| Accrued Liabilities | $139M | $134M | $107M | $118M | $135M | $105M | $107M | $122M | $198M | $134M | |
| Current Liabilities | $794M | $778M | $714M | $726M | $663M | $548M | $673M | $455M | $326M | $277M | |
| Capital Leases | $1.25B | $1.11B | $1.08B | $1.04B | $995M | $994M | $1.07B | · | · | · | |
| Deferred Tax | $749.0K | $8M | $12M | $10M | $6M | $5M | $6M | $21M | $884.0K | $279.0K | |
| Other Non-current Liabilities | $53M | $49M | $42M | $39M | $40M | $37M | $34M | $30M | $30M | $26M | |
| Total Liabilities | $5.91B | $5.54B | $5.35B | $5.28B | $4.83B | $4.59B | $4.76B | $3.41B | $3.11B | $2.83B | |
| Long-term Debt | $3.42B | $3.21B | $3.34B | $3.31B | $3.01B | $2.89B | $2.98B | $2.89B | $2.56B | $2.35B | |
| Total Debt | $3.42B | $3.21B | $3.34B | $3.31B | $3.01B | $2.89B | $2.98B | · | $2.56B | $2.35B | |
| Retained Earnings | $-1.11B | $-1.04B | $-819M | $-804M | $-734M | $-717M | $-708M | $-695M | $-639M | $-631M | |
| Treasury Stock | $231M | $73M | $67M | $61M | $51M | $45M | $34M | $25M | $21M | $12M | |
| AOCI | $-3M | $-3M | $-428.0K | $-659.0K | $855.0K | $934.0K | $685.0K | $12.0K | $1M | $-624.0K | |
| Stockholders' Equity | $1.02B | $1.05B | $1.22B | $1.20B | $1.22B | $1.20B | $1.18B | $1.13B | $1.10B | $1.07B | |
| Liabilities + Equity | $6.93B | $6.59B | $6.56B | $6.48B | $6.05B | $5.79B | $5.94B | $4.54B | $4.21B | $3.90B |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $326M | $463M | $293M | $349M | $271M | $251M | $250M | $225M | $211M | $205M | |
| Stock-based Comp | $34M | $45M | $23M | $23M | $37M | $19M | $30M | $29M | $10M | $29M | |
| Deferred Tax | $-8M | $-4M | $2M | $3M | $2M | $-797.0K | $-14M | $2M | $804.0K | $-343.0K | |
| Amort. of Intangibles | $144M | $142M | $140M | $134M | $114M | $110M | $114M | $95M | $85M | $81M | |
| Other Non-cash | $-76M | $8M | $-31M | $-33M | $36M | $57M | $-7M | · | $-32M | $-10M | |
| Operating Cash Flow | $864M | $874M | $784M | $782M | $734M | $570M | $631M | $565M | $507M | $522M | |
| CapEx | $181M | $125M | $178M | $167M | $126M | $62M | $141M | $118M | $109M | $108M | |
| Investing Cash Flow | $-245M | $-165M | $-310M | $-619M | $-462M | $-97M | $-362M | $-584M | $-400M | $-681M | |
| Debt Issued | · | · | · | $0 | $0 | $9M | $0 | · | · | · | |
| Net Debt Issued | · | $-400.0K | $-381.0K | $-365.0K | $-378.0K | $-362.0K | $-34M | · | $-17M | $-21M | |
| Stock Issued | $18M | $21M | $16M | $19M | $19M | $11M | $44M | $63M | $27M | $23M | |
| Stock Repurchased | $158M | $5M | $6M | $11M | $6M | $10M | $9M | $4M | $9M | $6M | |
| Net Stock Activity | $-140M | $16M | $10M | $8M | $13M | $656.0K | $35M | · | $18M | $17M | |
| Financing Cash Flow | $-604M | $-703M | $-482M | $-209M | $-295M | $-378M | $-264M | $-74M | $-29M | $172M | |
| Net Change in Cash | $15M | $5M | $-8M | $-47M | $-22M | $95M | $5M | $-94M | $80M | $13M | |
| Taxes Paid | $29M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $683M | $748M | $605M | $615M | $608M | $508M | $490M | · | $398M | $414M | |
| Levered FCF | · | · | $434M | $492M | $504M | $373M | $338M | · | $273M | $296M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 34.2% | 24.1% | 32.0% | 28.4% | 29.2% | 26.1% | 29.5% | · | · | · | |
| Net Margin | 25.9% | 16.4% | 23.5% | 21.6% | 21.7% | 15.5% | 21.2% | · | · | · | |
| Pretax Margin | 27.1% | 16.7% | 24.0% | 22.4% | 22.2% | 15.8% | 21.0% | · | · | · | |
| EBITDA Margin | 48.6% | 45.1% | 45.9% | 45.6% | 44.3% | 42.2% | 43.8% | · | · | · | |
| ROA | 8.7% | 5.5% | 7.6% | 7.0% | 6.6% | 4.2% | 7.1% | · | 7.8% | 8.2% | |
| ROE | 60.8% | 32.0% | 41.2% | 35.5% | 31.6% | 20.8% | 31.7% | · | 29.2% | 28.6% | |
| ROIC | 16.8% | 12.3% | 14.5% | 12.3% | 12.0% | 9.8% | 12.6% | · | 12.1% | 12.3% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.5 | · | 1.3 | 1.1 | |
| Quick Ratio | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.4 | · | 1.0 | 0.8 | |
| Debt / Equity | 3.3 | 3.1 | 2.7 | 2.8 | 2.5 | 2.4 | 2.5 | · | 2.3 | 2.2 | |
| LT Debt / Equity | 3.1 | 2.8 | 2.5 | 2.6 | 2.3 | 2.3 | 2.3 | · | 2.3 | 2.2 | |
| Interest Coverage | · | · | 3.9 | 4.5 | 4.9 | 3.0 | 3.4 | · | 3.5 | 3.5 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | |
| Receivables Turnover | 6.7 | 6.9 | 7.2 | 7.3 | 7.0 | 6.3 | 7.2 | · | · | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.7% | 4.5% | 3.9% | 13.7% | 13.9% | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.7% | 7.3% | 10.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.6% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 63.9% | -27.4% | 12.5% | 12.5% | 58.9% | · | · | · | · | · | |
| EPS CAGR 3Y | 10.2% | -2.8% | 26.2% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 19.1% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 62.3% | -27.0% | 13.0% | 13.0% | 59.5% | · | · | · | · | · | |
| Net Income CAGR 3Y | 10.2% | -2.3% | 26.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 19.3% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.27B | $2.21B | $2.11B | $2.03B | $1.79B | $1.57B | $1.75B | $1.63B | $1.54B | $1.50B | |
| Net Income TTM | $587M | $362M | $496M | $439M | $388M | $243M | $372M | $305M | $318M | $299M | |
| P/E | 21.9 | 34.6 | 21.9 | 21.9 | 31.7 | 34.5 | 24.1 | 22.5 | 23.0 | 22.0 | |
| Earnings Yield | 4.6% | 2.9% | 4.6% | 4.6% | 3.2% | 2.9% | 4.2% | 4.5% | 4.3% | 4.5% | |
| Annual Payout | $617M | $537M | $505M | $457M | $303M | $298M | $379M | · | · | · |
손익계산서 16
| 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 | $528M | $596M | $586M | $579M | $505M | $580M | $564M | $565M | $498M | $556M | $543M | $541M | $471M | $536M | $527M | $518M | |
| Cost of Revenue | $183M | $192M | $188M | $187M | $180M | $186M | $183M | $183M | $176M | $181M | $175M | $172M | $168M | $174M | $169M | $167M | |
| SG&A Expense | $98M | $91M | $93M | $89M | $95M | $93M | $91M | $88M | $89M | $88M | $81M | $91M | $85M | $90M | $87M | $91M | |
| Operating Expenses | $382M | $400M | $396M | $382M | $314M | $543M | $378M | $381M | $374M | $364M | $354M | $364M | $353M | $425M | $346M | $351M | |
| Operating Income | $146M | $196M | $189M | $198M | $191M | $37M | $187M | $184M | $125M | $192M | $188M | $177M | $119M | $110M | $181M | $167M | |
| Interest Expense | · | · | · | · | · | · | · | · | $44M | · | $45M | $44M | $41M | · | $34M | $29M | |
| Interest Income | $371.0K | $737.0K | $758.0K | $597.0K | $492.0K | $614.0K | $662.0K | $572.0K | $467.0K | $556.0K | $621.0K | $477.0K | $461.0K | $551.0K | $248.0K | $279.0K | |
| Other Non-op | $-40M | $-39M | $-42M | $-40M | $-37M | $-36M | $-40M | $-44M | $-45M | $-41M | $-44M | $-43M | $-41M | $-35M | $-32M | $-29M | |
| Pretax Income | $106M | $157M | $147M | $157M | $154M | $330.0K | $147M | $140M | $80M | $150M | $144M | $134M | $78M | $75M | $149M | $138M | |
| Income Tax | $4M | $2M | $3M | $2M | $15M | $1M | $-1M | $3M | $2M | $961.0K | $4M | $3M | $2M | $8M | $3M | $3M | |
| Net Income | $101M | $152M | $142M | $154M | $139M | $-1M | $147M | $137M | $78M | $149M | $140M | $131M | $76M | $66M | $146M | $134M | |
| EPS (Basic) | $1.00 | $1.51 | $1.40 | $1.52 | $1.35 | $-0.01 | $1.44 | $1.34 | $0.77 | $1.46 | $1.37 | $1.28 | $0.75 | $0.65 | $1.44 | $1.32 | |
| EPS (Diluted) | $1.00 | $1.50 | $1.40 | $1.52 | $1.35 | $-0.02 | $1.44 | $1.34 | $0.76 | $1.46 | $1.37 | $1.28 | $0.74 | $0.64 | $1.44 | $1.32 | |
| Shares (Basic) | 101,373,840 | -203,389,626 | 101,234,505 | 101,271,391 | 102,437,911 | -204,412,079 | 102,307,059 | 102,248,621 | 102,115,159 | -203,749,605 | 101,960,356 | 101,917,200 | 101,792,317 | -202,879,324 | 101,580,997 | 101,486,547 | |
| Shares (Diluted) | 101,451,145 | -204,125,741 | 101,309,203 | 101,653,373 | 102,797,307 | -205,097,914 | 102,617,515 | 102,594,217 | 102,447,333 | -204,091,959 | 102,130,614 | 102,104,429 | 101,963,563 | -203,251,755 | 101,685,965 | 101,660,120 | |
| EBITDA | $228M | · | $275M | $276M | $269M | · | $262M | $261M | $200M | · | $263M | $252M | $192M | · | $247M | $234M |
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 | $39M | $65M | $22M | $56M | $36M | $49M | $30M | $78M | $36M | · | $39M | $48M | $34M | · | $79M | $92M | |
| Receivables | $324M | $341M | $341M | $346M | $308M | $335M | $351M | $318M | $299M | · | $310M | $322M | $259M | · | $295M | $303M | |
| Other Current Assets | $64M | $54M | $45M | $56M | $61M | $41M | $32M | $44M | $41M | · | $29M | $35M | $45M | · | $31M | $45M | |
| Current Assets | $426M | $460M | $408M | $458M | $405M | $425M | $412M | $441M | $376M | · | $378M | $405M | $338M | · | $405M | $440M | |
| PP&E (Net) | $1.68B | $1.68B | $1.65B | $1.61B | $1.60B | $1.60B | $1.54B | $1.55B | $1.56B | · | $1.55B | $1.53B | $1.51B | · | $1.40B | $1.38B | |
| PP&E (Gross) | $4.80B | $4.77B | $4.71B | $4.64B | $4.60B | $4.57B | $4.33B | $4.31B | $4.29B | · | $4.24B | $4.19B | $4.14B | · | $3.91B | $3.87B | |
| Accum. Depreciation | $3.12B | $3.09B | $3.06B | $3.03B | $3.00B | $2.97B | $2.79B | $2.76B | $2.73B | · | $2.69B | $2.66B | $2.63B | · | $2.51B | $2.49B | |
| Goodwill | $2.11B | $2.11B | $2.11B | $2.04B | $2.04B | $2.04B | $2.04B | $2.04B | $2.04B | · | $2.04B | $2.04B | $2.04B | · | $2.00B | $2.00B | |
| Intangibles | $1.13B | $1.11B | $1.11B | $1.06B | $1.05B | $1.06B | $1.09B | $1.12B | $1.15B | · | $1.20B | $1.16B | $1.18B | · | $1.13B | $1.11B | |
| Other Non-current Assets | $59M | $59M | $58M | $56M | $54M | $99M | $97M | $93M | $93M | · | $85M | $86M | $84M | · | $92M | $91M | |
| Total Assets | $6.91B | $6.93B | $6.82B | $6.67B | $6.55B | $6.59B | $6.52B | $6.58B | $6.53B | · | $6.57B | $6.52B | $6.44B | · | $6.28B | $6.28B | |
| Accounts Payable | $16M | $16M | $26M | $28M | $26M | $22M | $23M | $21M | $18M | · | $18M | $17M | $17M | · | $17M | $16M | |
| Accrued Liabilities | $113M | $139M | $123M | $112M | $112M | $134M | $111M | $96M | $79M | · | $96M | $87M | $83M | · | $105M | $99M | |
| Current Liabilities | $735M | $794M | $695M | $783M | $717M | $778M | $739M | $1.06B | $993M | · | $690M | $698M | $660M | · | $644M | $691M | |
| Capital Leases | $1.25B | $1.25B | $1.22B | $1.19B | $1.16B | $1.11B | $1.10B | $1.10B | $1.07B | · | $1.08B | $1.04B | $1.03B | · | $1.01B | $1.01B | |
| Deferred Tax | $2M | $749.0K | $165.0K | $774.0K | $743.0K | $8M | $9M | $12M | $12M | · | $11M | $9M | $8M | · | $8M | $8M | |
| Other Non-current Liabilities | $53M | $53M | $55M | $51M | $49M | $49M | $48M | $47M | $44M | · | $40M | $41M | $40M | · | $33M | $35M | |
| Total Liabilities | $5.93B | $5.91B | $5.78B | $5.77B | $5.52B | $5.54B | $5.31B | $5.38B | $5.34B | · | $5.39B | $5.35B | $5.28B | · | $5.00B | $5.04B | |
| Long-term Debt | $3.50B | $3.42B | $3.35B | $3.36B | $3.19B | $3.21B | $3.25B | $3.35B | $3.40B | · | $3.40B | $3.39B | $3.37B | · | $3.22B | $3.24B | |
| Total Debt | $3.50B | · | $3.35B | $3.36B | $3.19B | · | $3.25B | $3.35B | $3.40B | · | $3.40B | $3.39B | $3.37B | · | $3.22B | $3.24B | |
| Retained Earnings | $-1.17B | $-1.11B | $-1.08B | $-1.06B | $-1.06B | $-1.04B | $-866M | $-870M | $-874M | · | $-841M | $-853M | $-856M | · | $-718M | $-742M | |
| Treasury Stock | $237M | $231M | $231M | $231M | $99M | $73M | $73M | $73M | $73M | · | $67M | $67M | $67M | · | $61M | $61M | |
| AOCI | $-3M | $-3M | $-3M | $-2M | $-3M | $-3M | $-1M | $-1M | $-820.0K | · | $-901.0K | $-258.0K | $-661.0K | · | $-915.0K | $486.0K | |
| Stockholders' Equity | $982M | $1.02B | $1.05B | $907M | $1.03B | $1.05B | $1.21B | $1.20B | $1.18B | $1.22B | $1.19B | $1.17B | $1.16B | $1.20B | $1.27B | $1.24B | |
| Liabilities + Equity | $6.91B | $6.93B | $6.82B | $6.67B | $6.55B | $6.59B | $6.52B | $6.58B | $6.53B | · | $6.57B | $6.52B | $6.44B | · | $6.28B | $6.28B |
현금 흐름 16
| 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 | $82M | $84M | $86M | $78M | $78M | $235M | $75M | $77M | $75M | $71M | $75M | $75M | $73M | $147M | $66M | $68M | |
| Stock-based Comp | $11M | $9M | $8M | $7M | $11M | $7M | $12M | $11M | $14M | $6M | $4M | $4M | $8M | $9M | $5M | $7M | |
| Deferred Tax | $2M | $853.0K | $-157.0K | $-51.0K | $-8M | $-679.0K | $-3M | $-310.0K | $246.0K | $1M | $1M | $807.0K | $-1M | $1M | $639.0K | $2M | |
| Other Non-cash | $-49M | · | · | · | $-91M | · | · | · | $-58M | · | · | · | $-47M | · | · | · | |
| Operating Cash Flow | $147M | $271M | $236M | $229M | $128M | $279M | $227M | $256M | $111M | $254M | $223M | $198M | $109M | $245M | $224M | $211M | |
| CapEx | $33M | $63M | $50M | $38M | $30M | $43M | $30M | $23M | $29M | $46M | $39M | $51M | $42M | $50M | $41M | $47M | |
| Investing Cash Flow | $-79M | $-117M | $-94M | $-99M | $65M | $-57M | $-31M | $-32M | $-45M | $-64M | $-116M | $-77M | $-53M | $-217M | $-94M | $-225M | |
| Net Debt Issued | $-133.0K | · | · | · | $-103.0K | · | · | · | $-98.0K | · | · | · | $-93.0K | · | · | · | |
| Stock Issued | $6M | $5M | $4M | $4M | $4M | $4M | $6M | $4M | $7M | $5M | $3M | $3M | $4M | $4M | $7M | $3M | |
| Stock Repurchased | $6M | $0 | $0 | $132M | $26M | $-1.0K | $1.0K | $0 | $5M | $0 | $43.0K | $-1.0K | $6M | $0 | $60.0K | $0 | |
| Net Stock Activity | $-280.0K | · | · | · | $-22M | · | · | · | $2M | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $163M | · | $157M | $157M | $159M | · | $143M | $133M | $133M | · | $128M | $128M | $127M | · | $122M | $122M | |
| Financing Cash Flow | $-93M | $-112M | $-175M | $-111M | $-207M | $-202M | $-244M | $-183M | $-74M | $-185M | $-115M | $-107M | $-75M | $-54M | $-143M | $-10M | |
| Net Change in Cash | $-26M | $43M | $-34M | $20M | $-13M | $20M | $-48M | $42M | $-8M | $5M | $-8M | $14M | $-19M | $-27M | $-12M | $-24M | |
| Free Cash Flow | $114M | · | · | · | $98M | · | · | · | $81M | · | · | · | $66M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $37M | · | · | · | $26M | · | · | · |
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 | 27.7% | · | 32.3% | 34.1% | 37.8% | · | 33.1% | 32.6% | 25.0% | · | 34.7% | 32.7% | 25.2% | · | 34.3% | 32.1% | |
| Net Margin | 19.2% | · | 24.2% | 26.6% | 27.5% | · | 26.1% | 24.3% | 15.7% | · | 25.8% | 24.1% | 16.1% | · | 27.7% | 25.9% | |
| Pretax Margin | 20.1% | · | 25.0% | 27.2% | 30.4% | · | 26.0% | 24.9% | 16.1% | · | 26.6% | 24.8% | 16.6% | · | 28.3% | 26.6% | |
| EBITDA Margin | 43.2% | · | 47.0% | 47.6% | 53.2% | · | 46.4% | 46.2% | 40.1% | · | 48.4% | 46.6% | 40.7% | · | 46.8% | 45.2% | |
| ROA | 1.5% | · | 2.1% | 2.3% | 2.1% | · | 2.2% | 2.1% | 1.2% | · | 2.2% | 2.0% | 1.2% | · | 2.4% | 2.2% | |
| ROE | 10.1% | · | 12.6% | 14.7% | 12.5% | · | 12.3% | 11.6% | 6.7% | · | 11.4% | 10.8% | 6.4% | · | 11.6% | 10.9% | |
| ROIC | 3.1% | · | 4.2% | 4.6% | 4.1% | · | 4.2% | 4.0% | 2.7% | · | 4.0% | 3.8% | 2.6% | · | 4.0% | 3.6% |
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 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.4 | 0.4 | · | 0.5 | 0.6 | 0.5 | · | 0.6 | 0.6 | |
| Quick Ratio | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.3 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | 0.6 | |
| Debt / Equity | 3.6 | · | 3.2 | 3.7 | 3.1 | · | 2.7 | 2.8 | 2.9 | · | 2.9 | 2.9 | 2.9 | · | 2.5 | 2.6 | |
| LT Debt / Equity | 3.3 | · | 3.0 | 3.4 | 2.9 | · | 2.5 | 2.3 | 2.4 | · | 2.7 | 2.7 | 2.7 | · | 2.4 | 2.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 2.8 | · | 4.2 | 4.1 | 2.9 | · | 5.4 | 5.6 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.7 | · | 1.7 | 1.7 | 1.7 | · | 1.7 | 1.8 | 1.8 | · | 1.8 | 1.7 | 1.8 | · | 1.9 | 1.8 |
가치 평가 (TTM) 6
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.20B | · | $2.23B | $2.21B | $2.13B | · | $2.17B | $2.15B | $2.05B | · | $2.08B | $2.06B | $1.97B | · | $1.97B | $1.89B | |
| Net Income TTM | $536M | · | $582M | $578M | $502M | · | $503M | $486M | $425M | · | $493M | $487M | $449M | · | $479M | $453M | |
| P/E | 24.0 | · | 21.4 | 21.5 | 23.3 | · | 27.2 | 25.2 | 28.8 | · | 17.3 | 20.8 | 22.7 | · | 17.5 | 19.7 | |
| Earnings Yield | 4.2% | · | 4.7% | 4.7% | 4.3% | · | 3.7% | 4.0% | 3.5% | · | 5.8% | 4.8% | 4.4% | · | 5.7% | 5.1% | |
| Payout Ratio | 160.5% | · | 111.0% | 101.8% | 114.6% | · | 97.3% | 96.9% | 170.1% | · | 91.1% | 97.6% | 167.6% | · | 83.5% | 90.8% | |
| Annual Payout | $636M | · | $617M | $593M | $569M | · | $537M | $521M | $516M | · | $505M | $499M | $483M | · | $457M | $411M |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2.27B | $2.21B | $2.11B | $2.03B | $1.79B |
| 영업이익률 % | 34.2% | 24.1% | 32.0% | 28.4% | 29.2% |
| 순이익 | $587M | $362M | $496M | $439M | $388M |
| 희석 EPS | $5.77 | $3.52 | $4.85 | $4.31 | $3.83 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 3.3 | 3.1 | 2.7 | 2.8 | 2.5 |
| 유동비율 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
| 당좌 비율 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $683M | $748M | $605M | $615M | $608M |
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.