LAZ Lazard, Inc. Common Stock
$45.92
가격 · 6월 15, 2026
기준 재무 정보 5월 4, 2026
52주 범위
$39–$59
36% of range
애널리스트 평점
HOLD
15 analysts
목표 주가
$53
+15% upside
P/E (TTM)
22.4
ROE
31.4%
순이익률
7.4%
LAZ 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$45.92
시가총액
—
P/E (TTM)
22.4
EPS (TTM)
$2.17
매출 (TTM)
$3.19B
배당 수익률
—
ROE
31.4%
부채/자본
—
52주 범위
$39 – $59
LAZ 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
$3.19B
2016-12-31
→
2025-12-31
EPS
$2.17
2016-12-31
→
2025-12-31
잉여현금흐름
$487M
2016-12-31
→
2025-12-31
마진
7.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LAZ
동종업계 중앙값
P/E (TTM)
22.4
22.5
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LAZ
동종업계 중앙값
Operating Margin (영업이익률)
10.3%
—
Net Profit Margin (순이익률)
7.4%
8.3%
ROA
4.9%
5.2%
ROE
31.4%
16.2%
ROIC
28.7%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
LAZ
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LAZ
동종업계 중앙값
Revenue YoY (매출 YoY)
1.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
3.8%
—
EPS YoY
-19.0%
—
Net Income YoY (순이익 YoY)
-15.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LAZ
동종업계 중앙값
Payout Ratio (지급 비율)
78.8%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
78.8%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 11일 | $0.5000 |
| 2026년 2월 9일 | $0.5000 |
| 2025년 11월 3일 | $0.5000 |
| 2025년 8월 4일 | $0.5000 |
| 2025년 5월 5일 | $0.5000 |
| 2025년 2월 10일 | $0.5000 |
| 2024년 11월 8일 | $0.5000 |
| 2024년 8월 5일 | $0.5000 |
| 2024년 5월 3일 | $0.5000 |
| 2024년 2월 9일 | $0.5000 |
| 2023년 11월 3일 | $0.5000 |
| 2023년 8월 4일 | $0.5000 |
| 2023년 5월 5일 | $0.5000 |
| 2023년 2월 10일 | $0.5000 |
| 2022년 11월 4일 | $0.5000 |
| 2022년 8월 5일 | $0.5000 |
| 2022년 5월 6일 | $0.4700 |
| 2022년 2월 11일 | $0.4700 |
| 2021년 11월 5일 | $0.4700 |
| 2021년 8월 6일 | $0.4700 |
LAZ 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
15 명의 애널리스트
- 적극 매수 3 20.0%
- 매수 4 26.7%
- 보유 6 40.0%
- 매도 2 13.3%
- 적극 매도 0 0.0%
12개월 목표 주가
8 명의 애널리스트 · 2026-06-11
중앙값
$51.00
평균
$52.62
지금
$45.92
저가
$44.00
고가
$62.00
중앙값 목표
$51.00
+11.1%
평균 목표
$52.62
+14.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.08%
다음 실적
7월 22, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.42 | $0.51 | -0.09% |
| 2025년 12월 31일 | $0.80 | $0.70 | 0.10% |
| 2025년 9월 30일 | $0.56 | $0.46 | 0.10% |
| 2025년 6월 30일 | $0.52 | $0.40 | 0.12% |
| 2025년 3월 31일 | $0.56 | $0.38 | 0.18% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 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 |
대차대조표 17
| 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 | · | · | · | · | $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 흐름 15
| 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 |
수익성 7
| 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 지급능력 1
| 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 |
효율성 1
| 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 |
성장률 10
| 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% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend 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 |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $779M | $929M | $771M | $817M | $669M | $839M | $807M | $708M | $785M | $826M | $543M | $662M | $562M | $732M | $746M | $661M | |
| Operating Expenses | $667M | $822M | $653M | $703M | $593M | $710M | $624M | $622M | $710M | $734M | $529M | $753M | $579M | $639M | $569M | $514M | |
| Operating Income | $90M | $85M | $95M | $93M | $55M | $107M | $161M | $64M | $55M | $72M | $-5M | $-110M | $-37M | $73M | $158M | $126M | |
| Interest Expense | · | · | · | · | · | · | · | $23M | $21M | · | $19M | $19M | $19M | $19M | $20M | $21M | |
| Interest Income | $8M | $10M | $8M | $9M | $12M | $14M | $15M | $13M | $11M | $7M | $12M | $11M | $13M | $15M | $8M | $4M | |
| Income Tax | $-11M | $31M | $21M | $32M | $-7M | $29M | $45M | $12M | $14M | $403.0K | $-12M | $10M | $-22M | $16M | $35M | $34M | |
| Net Income | $101M | $50M | $71M | $55M | $60M | $86M | $108M | $50M | $36M | $64M | $7M | $-124M | $-22M | $42M | $106M | $95M | |
| EPS (Basic) | $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 | $0.96 | |
| EPS (Diluted) | $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 | $0.92 | |
| Shares (Basic) | 99,460,256 | -193,423,043 | 98,112,393 | 97,534,319 | 95,255,423 | -184,634,953 | 93,627,476 | 92,886,364 | 91,260,465 | -176,753,421 | 89,425,900 | 88,729,654 | 87,591,852 | -198,818,952 | 93,275,631 | 98,660,173 | |
| Shares (Diluted) | 106,787,975 | -211,404,069 | 108,001,762 | 104,911,633 | 104,828,753 | -201,062,699 | 103,475,234 | 100,627,867 | 99,351,769 | -181,636,745 | 94,309,224 | 88,729,654 | 87,591,852 | -208,807,460 | 98,865,156 | 102,753,336 | |
| EBITDA | $97M | · | $95M | $93M | $63M | · | $161M | $64M | $64M | · | $-5M | $-110M | $-26M | · | $158M | $126M |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.02B | $1.47B | $1.17B | $978M | $909M | $1.31B | $1.17B | $848M | $923M | $971M | $653M | $698M | $597M | $1.23B | $1.00B | $907M | |
| PP&E (Net) | $160M | $168M | $173M | $176M | $168M | $160M | $158M | $221M | $228M | · | $230M | $237M | $246M | · | $219M | $232M | |
| PP&E (Gross) | $451M | $454M | $501M | $536M | $513M | $493M | $491M | $645M | $647M | · | $635M | $641M | $648M | · | $589M | $603M | |
| Accum. Depreciation | $291M | $286M | $328M | $359M | $344M | $333M | $333M | $424M | $420M | · | $406M | $404M | $402M | · | $370M | $372M | |
| Goodwill | $395M | $395M | $395M | $395M | $394M | $394M | $395M | $394M | $394M | $395M | $394M | $395M | $394M | $377M | $376M | $378M | |
| Total Assets | $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 | $6.71B | |
| Deferred Tax | $1M | $1M | $959.0K | $644.0K | $1M | $1M | $2M | $4M | $2M | · | $5M | $7M | $5M | · | $9M | $14M | |
| Total Liabilities | $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 | $5.31B | |
| Long-term Debt | $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 | $1.69B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $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 | $1.63B | |
| Treasury Stock | $509M | $684M | · | · | · | $838M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-277M | $-272M | $-273M | $-269M | $-307M | $-327M | $-272M | $-306M | $-304M | · | $-293M | $-282M | $-283M | · | $-334M | $-290M | |
| Stockholders' Equity | $881M | $874M | $842M | $742M | $603M | $636M | $624M | $459M | $393M | · | $361M | $360M | $451M | · | $561M | $716M | |
| Liabilities + Equity | $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 | $6.71B |
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 | $8M | $9M | $8M | $9M | $8M | $9M | $9M | $9M | $9M | $11M | $11M | $11M | $11M | $10M | $11M | $11M | |
| Deferred Tax | $-15M | $24M | $15M | $8M | $-26M | $45M | $-20M | $-2M | $-13M | $20M | $14M | $-155M | $40M | $-13M | $12M | $17M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $15.0K | $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 | $-219M | $400M | $287M | $50M | $-218M | $363M | $294M | $176M | $-90M | $342M | $33M | $201M | $-411M | $314M | $435M | $299M | |
| CapEx | $2M | $4M | $3M | $12M | $14M | $15M | $18M | $6M | $7M | $9M | $8M | $7M | $5M | $25M | $5M | $6M | |
| Investing Cash Flow | $-48M | $-18M | $-15M | $-26M | $-23M | $34M | $209M | $-103M | $-7M | $-9M | $-7M | $-7M | $-15M | $-24M | $-13M | $-6M | |
| Stock Repurchased | $2M | $50M | $1M | $4M | $36M | $16M | $3M | $19M | $22M | $0 | $3M | $172.0K | $99M | $80M | $237M | $199M | |
| Net Stock Activity | $-2M | · | · | · | $-36M | · | · | · | $-22M | · | · | · | $-99M | · | · | · | |
| Dividends Paid | $47M | $47M | $47M | $47M | $45M | $45M | $45M | $45M | $44M | $44M | $43M | $43M | $43M | $43M | $46M | $46M | |
| Financing Cash Flow | $-153M | $-135M | $-97M | $-40M | $-192M | $-234M | $-112M | $-193M | $98M | $-150M | $-177M | $-172M | $-1.07B | $-781M | $-539M | $-43M | |
| Net Change in Cash | $-436M | $248M | $175M | $41M | $-402M | $96M | $429M | $-120M | $-20M | $218M | $-173M | $24M | $-1.48B | $-323M | $-263M | $94M | |
| Taxes Paid | $14M | $19M | $17M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-221M | · | · | · | $-231M | · | · | · | $-97M | · | · | · | $-416M | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.5% | · | 12.3% | 11.4% | 8.2% | · | 20.0% | 9.0% | 7.0% | · | -0.89% | -16.6% | -6.6% | · | 21.2% | 19.1% | |
| Net Margin | 13.0% | · | 9.2% | 6.8% | 9.0% | · | 13.4% | 7.0% | 4.5% | · | 1.3% | -18.7% | -4.0% | · | 14.2% | 14.4% | |
| EBITDA Margin | 12.5% | · | 12.3% | 11.4% | 9.4% | · | 20.0% | 9.0% | 8.1% | · | -0.89% | -16.6% | -4.6% | · | 21.2% | 19.1% | |
| ROA | 2.4% | · | 1.5% | 1.2% | 1.4% | · | 2.4% | 1.1% | 0.78% | · | 0.14% | -2.2% | -0.39% | · | 1.6% | 1.5% | |
| ROE | 13.6% | · | 9.7% | 9.2% | 12.1% | · | 21.9% | 12.2% | 8.5% | · | 1.6% | -23.1% | -3.4% | · | 14.7% | 12.4% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | 2.8 | 2.6 | · | -0.3 | -5.7 | -1.9 | · | 8.0 | 6.0 |
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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
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 | $3.04B | · | $3.06B | $3.00B | $2.97B | · | $2.84B | $2.70B | $2.55B | · | $2.51B | $2.63B | $2.69B | · | $2.86B | $2.96B | |
| Net Income TTM | $288M | · | $295M | $274M | $254M | · | $201M | $-31M | $-103M | · | $-33M | $55M | $293M | · | $422M | $440M | |
| P/E | 16.1 | · | 19.2 | 18.5 | 17.9 | · | 26.2 | -74.9 | -33.0 | · | -55.4 | 106.7 | 12.0 | · | 8.0 | 8.1 | |
| Earnings Yield | 6.2% | · | 5.2% | 5.4% | 5.6% | · | 3.8% | -1.3% | -3.0% | · | -1.8% | 0.94% | 8.3% | · | 12.5% | 12.3% | |
| Payout Ratio | 46.5% | · | · | · | 74.5% | · | · | · | 122.3% | · | · | · | -191.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 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 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $487M | $697M | $136M | $784M | $826M |
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.