LAZ 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$3.19B2016-12-31 → 2025-12-31
EPS$2.172016-12-31 → 2025-12-31
잉여현금흐름$487M2016-12-31 → 2025-12-31
순이익률6.9%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LAZ
5년 평균
동종업계 중앙값
결론
P/E (TTM)
17.85년 평균 ≈4.4
≈4.4
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LAZ
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
9.3%5년 평균 ≈11.9%
≈11.9%
·
·
EBITDA 마진 (TTM)
10.3%5년 평균 ≈13.2%
≈13.2%
·
·
Pretax Margin (세전 마진)
10.3%
·
·
·
순이익률 (TTM)
6.9%5년 평균 ≈8.4%
≈8.4%
·
·
ROA (TTM)
5.1%5년 평균 ≈4.6%
≈4.6%
·
·
ROE (TTM)
27.4%5년 평균 ≈34.3%
≈34.3%
·
·
ROIC
28.7%
·
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LAZ
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
1.5%5년 평균 ≈4.9%
≈4.9%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
3.7%5년 평균 ≈0.56%
≈0.56%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
3.8%
·
·
·
EPS YoY
-19.0%5년 평균 ≈-4.1%
≈-4.1%
·
·
Net Income YoY (순이익 YoY)
-15.4%5년 평균 ≈-5.5%
≈-5.5%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-14.8%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-9.3%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-12.8%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-10.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
LAZ
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.175년 평균 ≈$2.42
≈$2.42
·
·
Revenue / Share (주당 매출)
$29.975년 평균 ≈$29.37
≈$29.37
·
·
Cash Flow / Share (주당 현금 흐름)
$4.885년 평균 ≈$5.97
≈$5.97
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LAZ
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.75년 평균 ≈0.6
≈0.6
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$971.8K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율78.8%
연간 지급액≈$2.00분기별 납부
5년 배당 CAGR≈1.2%주당, 분할 조정 기준
배당락일
금액
통화
수익률
8월 3, 2026
$0.50
USD
≈4.6%
5월 11, 2026
$0.50
USD
≈4.3%
2월 9, 2026
$0.50
USD
≈3.5%
11월 3, 2025
$0.50
USD
≈4.1%
8월 4, 2025
$0.50
USD
≈3.9%
5월 5, 2025
$0.50
USD
≈4.9%
2월 10, 2025
$0.50
USD
≈3.8%
11월 8, 2024
$0.50
USD
≈3.4%
8월 5, 2024
$0.50
USD
≈4.7%
5월 3, 2024
$0.50
USD
≈5.1%
2월 9, 2024
$0.50
USD
≈5.2%
11월 3, 2023
$0.50
USD
≈7.0%
8월 4, 2023
$0.50
USD
≈6.0%
5월 5, 2023
$0.50
USD
≈6.9%
2월 10, 2023
$0.50
USD
≈5.2%
11월 4, 2022
$0.50
USD
≈5.5%
8월 5, 2022
$0.50
USD
≈5.1%
5월 6, 2022
$0.47
USD
≈5.7%
2월 11, 2022
$0.47
USD
≈4.8%
11월 5, 2021
$0.47
USD
≈3.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈4.7%
다음 실적10월 21, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 22, 2026
$0.12
$0.36
-66.3%
2026년 3월 31일
$0.42
$0.51
-18.1%
2025년 12월 31일
$0.80
$0.70
14.0%
2025년 9월 30일
$0.56
$0.46
22.6%
2025년 6월 30일
$0.52
$0.40
29.5%
2025년 3월 31일
$0.56
$0.38
46.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$3.19B
$3.14B
$2.59B
$2.86B
$3.27B
$2.65B
$2.67B
$2.88B
$2.70B
$2.38B
$2.40B
$2.36B
Operating Expenses
$2.77B
$2.67B
$2.60B
$2.26B
$2.47B
$2.06B
$2.19B
$2.15B
$1.82B
$1.82B
$2.37B
$1.78B
Operating Income
$328M
$386M
$-80M
$517M
$724M
$502M
$393M
$681M
$825M
$517M
$-17M
$519M
Interest Expense
·
$88M
$78M
$82M
$81M
$81M
$80M
$58M
$54M
$50M
$51M
$63M
Interest Income
$38M
$54M
$42M
$29M
$6M
$6M
$16M
$13M
$7M
$5M
$5M
$5M
Pretax Income
$328M
$386M
$-80M
·
·
·
·
·
·
·
·
·
Income Tax
$77M
$100M
$-23M
$124M
$181M
$99M
$95M
$148M
$566M
$124M
$-1.01B
$85M
Net Income
$237M
$280M
$-75M
$358M
$528M
$402M
$286M
$527M
$254M
$388M
$986M
$427M
EPS (Basic)
$2.37
$2.93
$-0.90
$3.68
$4.90
$3.69
$2.57
$4.43
$2.09
$3.11
$7.87
$3.49
EPS (Diluted)
$2.17
$2.68
$-0.90
$3.51
$4.63
$3.54
$2.44
$4.06
$1.91
$2.92
$7.40
$3.20
Shares (Basic)
97,479,092
93,139,352
88,993,985
95,664,129
106,035,808
106,862,739
110,189,862
119,006,531
121,573,442
124,770,401
125,366,272
122,351,836
Shares (Diluted)
106,338,079
102,392,171
88,993,985
100,997,674
113,674,699
113,483,380
116,079,806
129,767,592
132,479,728
132,633,630
133,244,546
133,813,123
EBITDA
$362M
$423M
$-37M
$559M
$762M
$537M
$428M
$715M
$857M
$551M
$16M
$554M
대차대조표17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.47B
$1.31B
$971M
$1.23B
$1.47B
$1.39B
$1.23B
$1.25B
$1.48B
$1.16B
$1.13B
$1.07B
PP&E (Net)
$168M
$160M
$233M
$250M
$250M
$258M
$220M
$213M
$205M
$209M
$207M
$223M
PP&E (Gross)
$454M
$493M
$647M
$645M
$618M
$660M
$587M
$553M
$523M
$495M
$473M
$479M
Accum. Depreciation
$286M
$333M
$415M
$395M
$368M
$402M
$368M
$340M
$318M
$286M
$266M
$256M
Goodwill
$395M
$394M
$395M
$377M
$379M
$384M
$372M
$372M
$385M
$373M
$321M
$335M
Intangibles
$0
·
·
·
$150.0K
$210.0K
$2M
$4M
$6M
$9M
$6M
$12M
Total Assets
$4.94B
$4.79B
$4.64B
$5.85B
$7.15B
$5.97B
$5.64B
$5.00B
$4.93B
$4.56B
$4.48B
$3.33B
Deferred Tax
$1M
$1M
$4M
$4M
$2M
$1M
$4M
$6M
$9M
$9M
$11M
$30M
Total Liabilities
$3.95B
$4.03B
$4.07B
$4.59B
$5.49B
$4.97B
$4.96B
$4.03B
$3.67B
$3.26B
$3.11B
$2.56B
Long-term Debt
$1.69B
$1.69B
$1.69B
$1.69B
$1.69B
$1.68B
$1.68B
$1.43B
$1.19B
$1.19B
$989M
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$703M
Retained Earnings
$1.52B
$1.47B
$1.40B
$1.68B
$1.56B
$1.30B
$1.19B
$1.20B
$1.08B
$1.13B
$1.12B
$465M
Treasury Stock
$684M
$838M
·
·
·
·
·
·
·
·
·
·
AOCI
$-272M
$-327M
$-290M
$-296M
$-224M
$-238M
$-294M
$-274M
$-233M
$-314M
$-234M
$-201M
Stockholders' Equity
$869M
$636M
$424M
$556M
$975M
$912M
$610M
$917M
$1.20B
$1.24B
$1.31B
$707M
Liabilities + Equity
$4.94B
$4.79B
$4.64B
$5.85B
$7.15B
$5.97B
$5.64B
$5.00B
$4.93B
$4.56B
$4.48B
$3.33B
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$34M
$36M
$43M
$42M
$38M
$35M
$36M
$34M
$31M
$33M
$33M
$34M
Deferred Tax
$22M
$11M
$-81M
$43M
$91M
$47M
$25M
$45M
$501M
$64M
$-1.10B
$16M
Amort. of Intangibles
·
·
$60.0K
$60.0K
$60.0K
$2M
$2M
$3M
$3M
$3M
$6M
$6M
Restructuring
$0
$48M
$195M
·
·
·
$68M
·
·
·
·
·
Other Non-cash
$227M
$416M
$278M
$391M
$209M
$91M
$331M
$92M
$229M
$117M
$969M
$259M
Operating Cash Flow
$519M
$743M
$165M
$834M
$866M
$576M
$678M
$699M
$1.03B
$633M
$887M
$736M
CapEx
$32M
$45M
$28M
$50M
$40M
$64M
$43M
$50M
$28M
$39M
$27M
$22M
Investing Cash Flow
$-82M
$134M
$-38M
$-56M
$-39M
$-63M
$-42M
$-46M
$-27M
$-38M
·
·
Stock Repurchased
$91M
$60M
$102M
$692M
$406M
$95M
$495M
$553M
$307M
$300M
$173M
$193M
Net Stock Activity
$-91M
$-60M
$-102M
$-692M
$-406M
$-95M
$-495M
$-553M
$-307M
$-300M
$-173M
$-193M
Dividends Paid
$187M
$179M
$173M
$182M
$196M
$197M
$255M
$360M
$341M
$336M
$291M
$146M
Financing Cash Flow
$-464M
$-440M
$-1.57B
$-1.38B
$196M
$-547M
$-444M
$-726M
$-319M
$-480M
·
·
Net Change in Cash
$61M
$384M
$-1.41B
$-791M
$861M
$113M
$164M
$-163M
$847M
$51M
$66M
$225M
Taxes Paid
$119M
$34M
$44M
$144M
$74M
$44M
$89M
$102M
$49M
$72M
$61M
$49M
Free Cash Flow
$487M
$697M
$136M
$784M
$826M
$512M
$635M
$649M
$988M
$563M
$861M
$714M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
10.3%
12.3%
-3.1%
18.1%
22.1%
19.0%
14.7%
23.6%
30.6%
21.7%
-0.69%
22.0%
Net Margin
7.4%
8.9%
-2.9%
12.5%
16.1%
15.2%
10.7%
18.3%
9.4%
16.3%
41.0%
18.1%
Pretax Margin
10.3%
·
·
·
·
·
·
·
·
·
·
·
EBITDA Margin
11.3%
13.5%
-1.4%
19.6%
23.3%
20.3%
16.1%
24.8%
31.8%
23.1%
0.67%
23.4%
ROA
4.9%
5.9%
-1.4%
5.5%
8.1%
6.9%
5.4%
10.6%
5.3%
8.6%
25.2%
13.5%
ROE
31.4%
52.8%
-15.4%
46.7%
56.0%
52.9%
37.5%
49.8%
20.8%
30.4%
97.7%
67.5%
ROIC
28.7%
·
·
·
·
·
·
·
·
·
·
·
유동성 및 지급능력1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Interest Coverage
·
4.4
-1.0
6.3
9.0
6.2
4.9
11.6
15.4
10.3
-0.3
8.3
효율성1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
0.5
0.4
0.5
0.5
0.5
0.6
0.6
0.5
0.6
0.7
주당4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$29.97
$30.67
$29.14
$28.27
$28.80
$23.32
$22.98
$22.23
$20.36
$17.97
$18.05
$17.66
Cash Flow / Share
$4.88
$7.25
$1.85
$8.26
$7.62
$5.08
$5.84
$5.39
$7.66
$4.53
$6.66
$5.50
Dividend / Share
$2.00
$2.00
$2.00
$1.94
$1.88
$1.88
$2.35
$3.03
$2.81
$2.69
$2.35
$1.20
EPS (TTM)
$2.17
$2.68
$-0.90
$3.51
$4.63
$3.54
$2.44
$4.06
$1.91
$2.92
$7.40
$3.20
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
1.5%
21.1%
-9.2%
-12.8%
23.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
3.7%
-1.4%
-0.68%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
3.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-19.0%
·
·
-24.2%
30.8%
·
·
·
·
·
·
·
EPS CAGR 3Y
-14.8%
-16.7%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-9.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-15.4%
·
·
-32.3%
31.2%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-12.8%
-19.1%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-10.1%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-1.0%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$3.19B
$3.14B
$2.59B
$2.86B
$3.27B
$2.65B
$2.67B
$2.88B
$2.70B
$2.38B
$2.40B
$2.36B
Net Income TTM
$237M
$280M
$-75M
$358M
$528M
$402M
$286M
$527M
$254M
$388M
$986M
$427M
P/E
22.4
19.2
-38.7
9.9
9.4
11.9
16.4
9.1
27.5
14.1
6.1
15.6
Earnings Yield
4.5%
5.2%
-2.6%
10.1%
10.6%
8.4%
6.1%
11.0%
3.6%
7.1%
16.4%
6.4%
Payout Ratio
78.8%
63.9%
-229.3%
50.9%
37.1%
48.9%
89.0%
68.2%
134.7%
86.7%
29.5%
34.2%
Annual Payout
$187M
$179M
$173M
$182M
$196M
$197M
$255M
$360M
$341M
$336M
$291M
$146M
손익계산서12
지표
추세
Q2 2026
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
Revenue
$830M
$779M
$929M
$771M
$817M
$669M
$839M
$807M
$708M
$785M
$826M
$543M
$662M
$562M
$732M
$746M
Operating Expenses
$770M
$667M
$822M
$653M
$703M
$593M
$710M
$624M
$622M
$710M
$734M
$529M
$753M
$579M
$639M
$569M
Operating Income
$38M
$90M
$85M
$95M
$93M
$55M
$107M
$161M
$64M
$55M
$72M
$-5M
$-110M
$-37M
$73M
$158M
Interest Expense
·
·
·
·
·
·
·
·
$23M
$21M
·
$19M
$19M
$19M
$19M
$20M
Interest Income
$7M
$8M
$10M
$8M
$9M
$12M
$14M
$15M
$13M
$11M
$7M
$12M
$11M
$13M
$15M
$8M
Income Tax
$24M
$-11M
$31M
$21M
$32M
$-7M
$29M
$45M
$12M
$14M
$403.0K
$-12M
$10M
$-22M
$16M
$35M
Net Income
$5M
$101M
$50M
$71M
$55M
$60M
$86M
$108M
$50M
$36M
$64M
$7M
$-124M
$-22M
$42M
$106M
EPS (Basic)
$0.03
$0.98
$0.49
$0.71
$0.56
$0.61
$0.89
$1.13
$0.53
$0.38
$0.71
$0.07
$-1.41
$-0.27
$0.52
$1.11
EPS (Diluted)
$0.03
$0.91
$0.44
$0.65
$0.52
$0.56
$0.82
$1.02
$0.49
$0.35
$0.72
$0.06
$-1.41
$-0.27
$0.48
$1.06
Shares (Basic)
101,357,540
99,460,256
·
98,112,393
97,534,319
95,255,423
·
93,627,476
92,886,364
91,260,465
·
89,425,900
88,729,654
87,591,852
·
93,275,631
Shares (Diluted)
107,341,353
106,787,975
·
108,001,762
104,911,633
104,828,753
·
103,475,234
100,627,867
99,351,769
·
94,309,224
88,729,654
87,591,852
·
98,865,156
EBITDA
$38M
$97M
·
$95M
$93M
$63M
·
$161M
$64M
$64M
·
$-5M
$-110M
$-26M
·
$158M
대차대조표16
지표
추세
Q2 2026
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
Cash & Equivalents
$1.10B
$1.02B
$1.47B
$1.17B
$978M
$909M
$1.31B
$1.17B
$848M
$923M
$971M
$653M
$698M
$597M
$1.23B
$1.00B
PP&E (Net)
$153M
$160M
$168M
$173M
$176M
$168M
$160M
$158M
$221M
$228M
·
$230M
$237M
$246M
·
$219M
PP&E (Gross)
$444M
$451M
$454M
$501M
$536M
$513M
$493M
$491M
$645M
$647M
·
$635M
$641M
$648M
·
$589M
Accum. Depreciation
$291M
$291M
$286M
$328M
$359M
$344M
$333M
$333M
$424M
$420M
·
$406M
$404M
$402M
·
$370M
Goodwill
$435M
$395M
$395M
$395M
$395M
$394M
$394M
$395M
$394M
$394M
$395M
$394M
$395M
$394M
$377M
$376M
Intangibles
$13M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$4.36B
$4.24B
$4.94B
$4.63B
$4.49B
$4.23B
$4.79B
$4.82B
$4.53B
$4.59B
·
$4.30B
$4.60B
$4.57B
·
$6.21B
Deferred Tax
$11M
$1M
$1M
$959.0K
$644.0K
$1M
$1M
$2M
$4M
$2M
·
$5M
$7M
$5M
·
$9M
Total Liabilities
$3.35B
$3.29B
$3.95B
$3.68B
$3.62B
$3.50B
$4.03B
$4.06B
$3.93B
$4.05B
·
$3.79B
$4.10B
$3.97B
·
$4.95B
Long-term Debt
$1.69B
$1.69B
$1.69B
$1.69B
$1.69B
$1.69B
$1.69B
$1.85B
$1.85B
$1.85B
·
$1.69B
$1.69B
$1.69B
·
$1.69B
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
Retained Earnings
$1.51B
$1.56B
$1.49B
$1.49B
$1.48B
$1.48B
$1.47B
$1.44B
$1.38B
$1.38B
·
$1.39B
$1.43B
$1.60B
·
$1.68B
Treasury Stock
$509M
$509M
$684M
·
·
·
$838M
·
·
·
·
·
·
·
·
·
AOCI
$-279M
$-277M
$-272M
$-273M
$-269M
$-307M
$-327M
$-272M
$-306M
$-304M
·
$-293M
$-282M
$-283M
·
$-334M
Stockholders' Equity
$914M
$881M
$874M
$842M
$742M
$603M
$636M
$624M
$459M
$393M
·
$361M
$360M
$451M
·
$561M
Liabilities + Equity
$4.36B
$4.24B
$4.94B
$4.63B
$4.49B
$4.23B
$4.79B
$4.82B
$4.53B
$4.59B
·
$4.30B
$4.60B
$4.57B
·
$6.21B
현금 흐름15
지표
추세
Q2 2026
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
D&A
$7M
$8M
$9M
$8M
$9M
$8M
$9M
$9M
$9M
$9M
$11M
$11M
$11M
$11M
$10M
$11M
Deferred Tax
$634.0K
$-15M
$24M
$15M
$8M
$-26M
$45M
$-20M
$-2M
$-13M
$20M
$14M
$-155M
$40M
$-13M
$12M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
$15.0K
$15.0K
$15.0K
·
$15.0K
Restructuring
·
·
$0
$0
$0
·
$-587.0K
$0
$0
$49M
$12M
$16M
$147M
$21M
·
·
Other Non-cash
·
$-313M
·
·
·
$-260M
·
·
·
$-122M
·
·
·
$-441M
·
·
Operating Cash Flow
$203M
$-219M
$400M
$287M
$50M
$-218M
$363M
$294M
$176M
$-90M
$342M
$33M
$201M
$-411M
$314M
$435M
CapEx
$4M
$2M
$4M
$3M
$12M
$14M
$15M
$18M
$6M
$7M
$9M
$8M
$7M
$5M
$25M
$5M
Investing Cash Flow
$-4M
$-48M
$-18M
$-15M
$-26M
$-23M
$34M
$209M
$-103M
$-7M
$-9M
$-7M
$-7M
$-15M
$-24M
$-13M
Stock Repurchased
$50M
$2M
$50M
$1M
$4M
$36M
$16M
$3M
$19M
$22M
$0
$3M
$172.0K
$99M
$80M
$237M
Net Stock Activity
·
$-2M
·
·
·
$-36M
·
·
·
$-22M
·
·
·
$-99M
·
·
Dividends Paid
$49M
$47M
$47M
$47M
$47M
$45M
$45M
$45M
$45M
$44M
$44M
$43M
$43M
$43M
$43M
$46M
Financing Cash Flow
$-124M
$-153M
$-135M
$-97M
$-40M
$-192M
$-234M
$-112M
$-193M
$98M
$-150M
$-177M
$-172M
$-1.07B
$-781M
$-539M
Net Change in Cash
$68M
$-436M
$248M
$175M
$41M
$-402M
$96M
$429M
$-120M
$-20M
$218M
$-173M
$24M
$-1.48B
$-323M
$-263M
Taxes Paid
·
$14M
$19M
$17M
·
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
$-221M
·
·
·
$-231M
·
·
·
$-97M
·
·
·
$-416M
·
·
수익성5
지표
추세
Q2 2026
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
Operating Margin
4.5%
11.5%
·
12.3%
11.4%
8.2%
·
20.0%
9.0%
7.0%
·
-0.89%
-16.6%
-6.6%
·
21.2%
Net Margin
0.58%
13.0%
·
9.2%
6.8%
9.0%
·
13.4%
7.0%
4.5%
·
1.3%
-18.7%
-4.0%
·
14.2%
EBITDA Margin
4.5%
12.5%
·
12.3%
11.4%
9.4%
·
20.0%
9.0%
8.1%
·
-0.89%
-16.6%
-4.6%
·
21.2%
ROA
0.11%
2.4%
·
1.5%
1.2%
1.4%
·
2.4%
1.1%
0.78%
·
0.14%
-2.2%
-0.39%
·
1.6%
ROE
0.58%
13.6%
·
9.7%
9.2%
12.1%
·
21.9%
12.2%
8.5%
·
1.6%
-23.1%
-3.4%
·
14.7%
유동성 및 지급능력1
지표
추세
Q2 2026
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
Interest Coverage
·
·
·
·
·
·
·
·
2.8
2.6
·
-0.3
-5.7
-1.9
·
8.0
효율성1
지표
추세
Q2 2026
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
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.1
0.1
0.1
·
0.1
주당4
지표
추세
Q2 2026
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
Revenue / Share
$7.73
$7.30
·
$7.14
$7.79
$6.38
·
$7.80
$7.04
$7.91
·
$5.76
$7.46
$6.42
·
$7.55
Cash Flow / Share
·
$-2.05
·
·
·
$-2.08
·
·
·
$-0.91
·
·
·
$-4.70
·
·
Dividend / Share
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
$0.50
EPS (TTM)
$2.03
$2.52
·
$2.55
$2.92
$2.89
·
$2.58
$1.62
$-0.28
·
$-1.14
$-0.14
$2.19
·
$4.89
가치 평가 (TTM)6
지표
추세
Q2 2026
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
Revenue TTM
$3.31B
$3.30B
·
$3.10B
$3.13B
$3.02B
·
$3.13B
$2.86B
$2.82B
·
$2.50B
$2.70B
$2.70B
·
$3.14B
Net Income TTM
$227M
$277M
·
$273M
$310M
$305M
·
$257M
$156M
$-18M
·
$-97M
$2M
$221M
·
$526M
P/E
20.7
16.9
·
20.7
16.4
15.0
·
19.5
23.6
-149.5
·
-27.2
-228.6
15.1
·
6.5
Earnings Yield
4.8%
5.9%
·
4.8%
6.1%
6.7%
·
5.1%
4.2%
-0.67%
·
-3.7%
-0.44%
6.6%
·
15.4%
Payout Ratio
·
46.5%
·
·
·
74.5%
·
·
·
122.3%
·
·
·
-191.8%
·
·
Annual Payout
$191M
$189M
·
$184M
$182M
$180M
·
$178M
$176M
$174M
·
$172M
$175M
$178M
·
$187M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$3.19B
$3.14B
$2.59B
$2.86B
$3.27B
영업이익률 %
10.3%
12.3%
-3.1%
18.1%
22.1%
순이익
$237M
$280M
$-75M
$358M
$528M
희석 EPS
$2.17
$2.68
$-0.90
$3.51
$4.63
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$487M
$697M
$136M
$784M
$826M
기관 투자자 (13F)
371개의 제출자
· $4.4B 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자371
보유 가치$4.4B
신규 포지션63
청산 포지션51
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
63 (+4 이전 분기 대비)
51 (+10 이전 분기 대비)
121 (-12 이전 분기 대비)
105 (+1 이전 분기 대비)
+10.8M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
제출자
제출됨
지분
상태
목적
제출
The Estate of Bruce Wasserstein, Deceased, The Cranberry Dune 1998 Long–Term Trust, a trust for the descendants of Bruce Wasserstein, Bruce Wasserstein 2005 Trust, Wasserstein Family Trust L.L.C.
×4 제출 서류
The Estate of Bruce Wasserstein, Deceased (2), The Cranberry Dune 1998 Long–Term Trust, a trust for the descendants of Bruce Wasserstein (2), Bruce Wasserstein 2005 Trust (2)
Bruce Wasserstein, Ellis Jones, solely as trustee of certain trusts for the descendants of Bruce Wasserstein, Pamela Wasserstein, solely as trustee of a trust for the descendants of Bruce Wasserstein, Ben Wasserstein, solely as trustee of a trust for the descendants of Bruce Wasserstein
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.