가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NWS
5년 평균
동종업계 중앙값
결론
P/E (TTM)
15.65년 평균 ≈42.6
≈42.6
24.1
저평가
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
NWS
5년 평균
동종업계 중앙값
결론
세전 마진 (TTM)
10.0%5년 평균 ≈6.5%
≈6.5%
10.8%
최상위권
순이익률 (TTM)
13.3%5년 평균 ≈5.5%
≈5.5%
6.3%
최상위권
ROA (TTM)
7.3%5년 평균 ≈3.1%
≈3.1%
3.1%
최상위권
ROE (TTM)
13.6%5년 평균 ≈6.2%
≈6.2%
11.7%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NWS
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.25년 평균 ≈0.3
≈0.3
0.2
낮은 부채
유동비율 (MRQ)
1.85년 평균 ≈1.4
≈1.4
1.3
강한 유동성
Quick Ratio (당좌 비율)
1.55년 평균 ≈1.2
≈1.2
1.0
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.25년 평균 ≈0.3
≈0.3
0.2
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NWS
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
2.4%5년 평균 ≈-0.51%
≈-0.51%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-6.6%5년 평균 ≈-4.9%
≈-4.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-1.3%
·
·
·
EPS YoY
350.0%5년 평균 ≈109.8%
≈109.8%
·
·
Net Income YoY (순이익 YoY)
343.6%5년 평균 ≈108.7%
≈108.7%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
25.4%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
23.7%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NWS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.075년 평균 ≈$0.88
≈$0.88
·
·
Revenue / Share (주당 매출)
$14.835년 평균 ≈$16.56
≈$16.56
·
·
Cash Flow / Share (주당 현금 흐름)
$1.725년 평균 ≈$1.98
≈$1.98
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NWS
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.6
≈0.6
0.9
약함
Receivables Turnover (매출 채권 회전율)
5.75년 평균 ≈6.6
≈6.6
7.4
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$389.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율15.7%
연간 지급액≈$0.20반기별 납부
5년 배당 CAGR≈0.00%주당, 분할 조정 기준
배당락일
금액
통화
수익률
9월 9, 2026
$0.10
USD
≈0.60%
3월 11, 2026
$0.10
USD
≈0.73%
9월 10, 2025
$0.10
USD
≈0.63%
3월 12, 2025
$0.10
USD
≈0.65%
9월 11, 2024
$0.10
USD
≈0.74%
3월 12, 2024
$0.10
USD
≈0.73%
9월 12, 2023
$0.10
USD
≈0.93%
3월 14, 2023
$0.10
USD
≈1.2%
9월 13, 2022
$0.10
USD
≈1.2%
3월 15, 2022
$0.10
USD
≈0.93%
9월 14, 2021
$0.10
USD
≈0.93%
3월 16, 2021
$0.10
USD
≈0.79%
9월 15, 2020
$0.10
USD
≈1.3%
3월 10, 2020
$0.10
USD
≈1.8%
9월 10, 2019
$0.10
USD
≈1.3%
3월 12, 2019
$0.10
USD
≈1.5%
9월 11, 2018
$0.10
USD
≈1.5%
3월 13, 2018
$0.10
USD
≈1.2%
9월 12, 2017
$0.10
USD
≈1.5%
3월 13, 2017
$0.10
USD
≈1.6%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈26.8%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 12월 31일
$0.35
$0.22
62.4%
2026년 6월 30일
$0.35
$0.22
62.4%
2026년 3월 31일
$0.21
$0.19
12.1%
2025년 12월 31일
$0.40
$0.35
14.2%
2025년 9월 30일
$0.22
$0.19
17.0%
2025년 6월 30일
$0.19
$0.19
0.69%
2025년 3월 31일
$0.17
$0.14
19.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서11
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$8.45B
$8.25B
$8.01B
$10.38B
$9.36B
$9.01B
$10.07B
$9.02B
$8.14B
$8.29B
$8.52B
$8.49B
SG&A Expense
$3.30B
$3.20B
$3.01B
$3.59B
$3.25B
$3.00B
$3.19B
$3.05B
$2.73B
$2.72B
$2.63B
$2.45B
Operating Expenses
·
·
·
·
·
·
$8.83B
·
·
·
·
·
Other Non-op
$111M
$-59M
$3M
$52M
$143M
$9M
$33M
$-324M
$135M
$18M
$75M
$-653M
Pretax Income
$923M
$585M
$380M
$812M
$450M
$-1.52B
$354M
$-1.09B
$-615M
$181M
$552M
$-178M
Income Tax
$275M
$206M
$152M
$52M
$61M
$21M
$126M
$355M
$28M
$-54M
$185M
$-614M
Net Income
$1.18B
$266M
$149M
$623M
$330M
$-1.27B
$155M
$-1.51B
$-738M
$179M
$-147M
$239M
EPS (Basic)
$2.08
$0.47
$0.26
$1.06
$0.56
$-2.16
$0.27
$-2.60
$-1.27
·
$-0.26
$0.41
EPS (Diluted)
$2.07
$0.46
$0.26
$1.05
$0.56
$-2.16
$0.26
$-2.60
$-1.27
·
$-0.26
$0.41
Shares (Basic)
567,700,000
571,200,000
576,400,000
589,500,000
590,400,000
587,900,000
584,700,000
582,700,000
581,400,000
580,600,000
581,000,000
579,000,000
Shares (Diluted)
569,900,000
573,500,000
578,800,000
592,500,000
593,400,000
587,900,000
587,900,000
582,700,000
581,400,000
582,500,000
582,600,000
579,700,000
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$2.40B
$1.87B
$1.76B
$1.82B
$2.24B
$1.52B
$1.64B
$2.03B
$2.02B
$1.83B
$1.95B
$3.15B
Receivables
$1.56B
$1.42B
$1.43B
$1.50B
$1.50B
$1.20B
$1.54B
$1.61B
$1.28B
$1.23B
$1.28B
$1.39B
Inventory
$327M
$266M
$311M
$311M
$253M
$348M
$348M
$376M
$208M
$218M
$299M
$310M
Prepaid Expense
·
·
·
·
·
·
·
·
$233M
$240M
$263M
$285M
Other Current Assets
$519M
$474M
$484M
$458M
$469M
$393M
$515M
$372M
$315M
$513M
$780M
$671M
Current Assets
$4.81B
$4.37B
$4.05B
$4.09B
$4.46B
$3.46B
$4.05B
$4.39B
$3.81B
$3.89B
$4.01B
$5.27B
PP&E (Net)
$1.33B
$1.27B
$2.04B
$2.10B
$2.27B
$2.26B
$2.55B
$2.56B
$1.62B
$2.40B
$2.69B
$3.01B
PP&E (Gross)
·
·
·
·
·
·
$5.91B
$5.77B
$4.87B
$4.82B
$5.06B
$5.53B
Accum. Depreciation
·
·
·
·
·
·
$3.52B
$3.35B
$3.34B
$2.52B
$2.49B
$2.62B
Goodwill
$4.37B
$4.34B
$4.29B
$5.17B
$4.65B
$3.95B
$5.15B
$5.22B
$3.84B
$3.71B
$3.06B
$2.46B
Intangibles
$1.93B
$1.95B
$2.49B
$2.67B
$2.18B
$1.86B
$2.43B
$2.67B
$2.28B
$2.21B
$2.20B
$2.14B
Other Non-current Assets
$1.00B
$957M
$1.34B
$1.38B
$1.45B
$1.04B
$930M
$831M
$442M
$396M
$467M
$682M
Total Assets
$15.50B
$16.68B
$16.92B
$17.22B
$16.77B
$14.26B
$15.71B
$16.35B
$14.55B
$15.48B
$15.04B
$16.49B
Accounts Payable
$335M
$254M
$440M
$411M
$321M
$351M
$411M
$605M
$222M
$217M
$238M
$276M
Accrued Liabilities
$1.04B
$986M
$1.12B
$1.24B
$1.34B
$1.02B
$1.33B
$1.34B
$1.20B
$1.37B
$1.12B
$1.19B
Current Liabilities
$2.61B
$3.06B
$3.17B
$3.52B
$3.23B
$2.68B
$3.34B
$3.29B
$2.45B
$2.44B
$2.11B
$2.26B
Capital Leases
$904M
$912M
$1.13B
$947M
$1.12B
$1.15B
$0
·
·
·
·
·
Deferred Tax
$57M
$21M
$163M
$198M
$260M
$258M
$295M
·
$61M
$171M
$166M
$224M
Other Non-current Liabilities
$492M
$472M
$446M
$483M
$519M
$326M
$495M
$430M
$351M
$349M
$318M
$310M
Long-term Debt
$1.96B
$2.10B
$2.97B
$3.07B
$2.31B
$1.26B
$1.45B
$1.95B
$379M
$372M
$0
·
Total Debt
$1.96B
$2.91B
$2.97B
$3.07B
$2.31B
$1.26B
$1.45B
$1.95B
$379M
$372M
·
·
Retained Earnings
$-747M
$-1.89B
$-2.14B
$-2.29B
$-2.91B
$-3.24B
$-1.98B
$-2.16B
$-648M
$150M
$88M
$237M
AOCI
$-1.54B
$-1.25B
$-1.25B
$-1.27B
$-941M
$-1.33B
$-1.13B
$-874M
$-964M
$-1.03B
$-582M
$610M
Stockholders' Equity
$8.77B
$8.12B
$8.06B
$8.22B
$8.21B
$7.58B
$9.14B
$9.29B
$10.79B
$11.56B
$11.95B
$13.24B
Liabilities + Equity
$15.50B
$16.68B
$16.92B
$17.22B
$16.77B
$14.26B
$15.71B
$16.35B
$14.55B
$15.48B
$15.04B
$16.49B
Shares Outstanding
·
·
·
·
·
·
·
383,000,000
382,000,000
·
·
·
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$459M
$440M
$415M
$688M
$680M
$644M
$659M
$472M
$449M
$505M
$498M
$552M
Deferred Tax
$83M
$30M
$11M
$-117M
$-86M
$-80M
$1M
$236M
$-95M
$-176M
$4M
$128M
Amort. of Intangibles
$98M
$99M
$106M
$140M
$112M
$108M
$126M
$100M
$91M
$91M
$90M
$83M
Restructuring
$120M
$89M
$119M
$94M
$168M
$140M
$92M
$71M
$142M
$89M
$84M
$79M
Operating Cash Flow
$978M
$897M
$777M
$1.35B
$1.24B
$780M
$928M
$757M
$494M
$878M
$831M
$1.03B
CapEx
$407M
$357M
$347M
$499M
$390M
$438M
$572M
$364M
$256M
$256M
$308M
$358M
Investing Cash Flow
·
$-524M
$-574M
$-2.08B
$-1.29B
$-427M
$-677M
$-321M
$-420M
$-1.11B
$-1.74B
·
Debt Issued
$61M
$278M
$0
$1.69B
$1.51B
$926M
$681M
$95M
$0
$342M
$0
$0
Net Debt Issued
$61M
$1.27B
$514M
$1.69B
$1.51B
$926M
$681M
$95M
$0
$342M
·
·
Stock Repurchased
$150M
$117M
$243M
$179M
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-150M
$-117M
$-243M
$-179M
·
·
·
·
·
·
·
·
Dividends Paid
$185M
$172M
$174M
$175M
$163M
$158M
$161M
$158M
$152M
$147M
$30M
$24M
Financing Cash Flow
·
$-441M
$-501M
$404M
$699M
$-472M
$-610M
$-398M
$-217M
$150M
$-190M
·
Taxes Paid
·
·
·
·
·
·
·
$160M
$132M
·
·
·
Free Cash Flow
$571M
$602M
$593M
$855M
$847M
$342M
$356M
$393M
$238M
$696M
$453M
$475M
수익성4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Net Margin
14.0%
2.6%
1.5%
6.0%
3.5%
-14.1%
1.5%
-16.8%
-9.1%
2.2%
-1.7%
2.8%
Pretax Margin
10.9%
5.4%
3.3%
7.8%
4.8%
-16.9%
3.5%
-12.1%
-7.6%
2.2%
0.65%
-4.6%
ROA
7.3%
1.6%
0.87%
3.7%
2.1%
-8.5%
0.97%
-9.8%
-4.9%
1.2%
-0.93%
1.5%
ROE
14.0%
3.3%
1.8%
7.6%
4.2%
-15.2%
1.7%
-15.0%
-6.7%
1.5%
-1.2%
1.8%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.8
1.4
1.3
1.2
1.4
1.3
1.2
1.3
1.6
1.6
1.8
2.3
Quick Ratio
1.5
1.1
1.0
0.9
1.2
1.0
1.0
1.1
1.3
1.3
1.5
2.0
Debt / Equity
0.2
0.4
0.4
0.4
0.3
0.2
0.2
0.2
0.0
0.0
·
·
LT Debt / Equity
0.2
0.4
0.4
0.3
0.3
0.2
0.1
0.2
0.0
0.0
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.6
0.6
0.6
0.6
0.6
0.6
0.6
0.5
0.5
0.5
0.5
Receivables Turnover
5.7
6.9
6.8
6.9
6.9
6.6
6.0
6.2
6.5
6.6
6.4
6.3
주당4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$14.83
$17.59
$17.07
$17.53
$15.77
$15.32
$17.14
$15.49
$14.00
$14.24
$14.86
$14.79
Cash Flow / Share
$1.72
$1.91
$1.89
$2.29
$2.08
$1.33
$1.58
$1.30
$0.85
$1.63
$1.43
$1.47
Dividend / Share
·
·
·
·
·
·
·
$0.20
$0.20
$0.20
$0.00
$0.00
EPS (TTM)
$2.07
$0.46
$0.26
$1.05
$0.56
$-2.16
$0.26
$-2.60
$-1.27
$0.30
$-0.26
$0.41
성장률8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
2.4%
3.0%
-22.9%
11.0%
3.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-6.6%
-4.1%
-3.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-1.3%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
350.0%
76.9%
-75.2%
87.5%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
25.4%
-6.3%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
343.6%
78.5%
-76.1%
88.8%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
23.7%
-6.9%
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
3.2%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$8.45B
$8.25B
$8.01B
$10.38B
$9.36B
$9.01B
$10.07B
$9.02B
$8.14B
$8.29B
$8.52B
$8.49B
Net Income TTM
$1.18B
$266M
$149M
$623M
$330M
$-1.27B
$155M
$-1.51B
$-738M
$179M
$-147M
$239M
P/E
16.6
61.7
75.8
15.1
43.5
-5.5
53.7
-6.1
-11.1
38.9
-54.8
42.6
Earnings Yield
6.0%
1.6%
1.3%
6.6%
2.3%
-18.1%
1.9%
-16.4%
-9.0%
2.6%
-1.8%
2.4%
Payout Ratio
15.7%
64.7%
116.8%
28.1%
49.4%
-12.4%
103.9%
-10.4%
-20.6%
82.1%
-20.4%
10.0%
Annual Payout
$185M
$172M
$174M
$175M
$163M
$158M
$161M
$158M
$152M
$147M
$30M
$24M
손익계산서10
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
$2.36B
$2.14B
$2.11B
$2.01B
$2.24B
$2.10B
$2.09B
$1.99B
$2.13B
$2.03B
$566M
$2.45B
$2.52B
$2.48B
$2.67B
$2.49B
SG&A Expense
$833M
$863M
$870M
$815M
$797M
$819M
$773M
$797M
$765M
$862M
$498M
$841M
$818M
$855M
$1.00B
$888M
Other Non-op
$-13M
$4M
$10M
$-13M
$92M
$22M
$-36M
$-9M
$21M
$-35M
$13M
$14M
$-6M
$-18M
$-91M
$13M
Pretax Income
$367M
$212M
$132M
$151M
$430M
$210M
$103M
$96M
$291M
$95M
$33M
$91M
$155M
$101M
$-20M
$133M
Income Tax
$125M
$62M
$46M
$44M
$124M
$61M
$40M
$32M
$97M
$37M
$24M
$32M
$61M
$35M
$-147M
$29M
Net Income
$193M
$112M
$743M
$103M
$215M
$119M
$50M
$30M
$156M
$30M
$-8M
$50M
$67M
$40M
$110M
$82M
EPS (Basic)
$0.34
$0.20
$1.31
$0.18
$0.38
$0.21
$0.09
$0.05
$0.27
$0.05
$-0.02
$0.09
$0.12
$0.07
$0.19
$0.14
EPS (Diluted)
$0.34
$0.20
$1.31
$0.18
$0.38
$0.21
$0.09
$0.05
$0.27
$0.05
$-0.02
$0.09
$0.12
$0.07
$0.18
$0.14
Shares (Basic)
560,600,000
564,900,000
·
567,200,000
568,500,000
569,200,000
·
570,900,000
571,900,000
572,300,000
·
575,400,000
576,000,000
581,300,000
·
588,800,000
Shares (Diluted)
562,000,000
566,900,000
·
569,500,000
570,100,000
571,200,000
·
573,600,000
573,500,000
574,100,000
·
577,900,000
577,800,000
583,200,000
·
592,100,000
대차대조표22
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
$2.05B
$2.20B
$2.40B
$2.10B
$1.75B
$1.78B
$1.87B
$1.94B
$1.72B
$1.53B
$1.76B
$1.66B
$1.33B
$1.46B
·
$1.86B
Receivables
$1.89B
$1.64B
$1.56B
$1.54B
$1.66B
$1.70B
$1.42B
$1.44B
$1.52B
$1.56B
·
$1.54B
$1.64B
$1.47B
·
$1.53B
Inventory
$306M
$327M
$327M
$317M
$296M
$378M
$266M
$331M
$297M
$378M
·
$356M
$328M
$373M
·
$308M
Other Current Assets
$322M
$313M
$519M
$526M
$554M
$652M
$474M
$416M
$466M
$503M
·
$477M
$471M
$450M
·
$457M
Current Assets
$4.57B
$4.47B
$4.81B
$6.84B
$6.45B
$4.51B
$4.37B
$4.13B
$4.00B
$3.97B
·
$4.03B
$3.76B
$3.75B
·
$4.16B
PP&E (Net)
$1.33B
$1.32B
$1.33B
$1.26B
$1.24B
$1.92B
$1.27B
$1.90B
$1.99B
$1.95B
·
$2.02B
$2.04B
$1.97B
·
$2.17B
Goodwill
$4.50B
$4.42B
$4.37B
$4.29B
$4.26B
$5.26B
$4.34B
$5.13B
$5.21B
$5.10B
$4.29B
$5.14B
$5.17B
$5.04B
$5.17B
$5.17B
Intangibles
$1.89B
$1.90B
$1.93B
$1.88B
$1.89B
$2.32B
$1.95B
$2.36B
$2.42B
$2.42B
·
$2.54B
$2.58B
$2.56B
·
$2.65B
Other Non-current Assets
$1.24B
$1.19B
$1.00B
$949M
$935M
$1.17B
$957M
$1.33B
$1.32B
$1.29B
·
$1.41B
$1.40B
$1.36B
·
$1.45B
Total Assets
$15.51B
$15.34B
$15.50B
$16.58B
$16.16B
$16.93B
$16.68B
$16.54B
$16.68B
$16.48B
·
$17.03B
$16.89B
$16.39B
·
$17.42B
Accounts Payable
$425M
$368M
$335M
$371M
$365M
$374M
$254M
$269M
$243M
$324M
·
$407M
$308M
$348M
·
$317M
Accrued Liabilities
$885M
$949M
$1.04B
$1.01B
$832M
$1.21B
$986M
$1.24B
$1.09B
$1.15B
·
$1.16B
$1.05B
$1.10B
·
$1.28B
Current Liabilities
$2.52B
$2.54B
$2.61B
$4.08B
$3.73B
$3.27B
$3.06B
$3.04B
$2.78B
$3.04B
·
$3.20B
$2.94B
$3.01B
·
$3.53B
Capital Leases
$897M
$900M
$904M
$879M
$872M
$1.04B
$912M
$1.05B
$1.09B
$1.08B
·
$1.09B
$1.09B
$888M
·
$1.04B
Deferred Tax
$53M
$53M
$57M
$17M
$14M
$112M
$21M
$124M
$129M
$147M
·
$172M
$179M
$167M
·
$230M
Other Non-current Liabilities
$533M
$494M
$492M
$452M
$446M
$508M
$472M
$438M
$456M
$431M
·
$465M
$471M
$462M
·
$513M
Long-term Debt
$1.95B
$1.96B
$1.96B
$1.97B
$1.97B
$2.90B
$2.10B
$2.90B
$3.04B
$2.97B
·
$2.99B
$3.02B
$3.00B
·
$2.80B
Total Debt
$1.95B
$1.96B
·
$1.97B
$1.97B
$2.90B
·
$2.90B
$3.04B
$2.97B
·
$2.99B
$3.02B
$3.00B
·
$2.80B
Retained Earnings
$-509M
$-664M
$-747M
$-1.48B
$-1.57B
$-1.78B
$-1.89B
$-1.93B
$-1.96B
$-2.11B
·
$-2.14B
$-2.19B
$-2.25B
·
$-2.40B
AOCI
$-1.51B
$-1.57B
$-1.54B
$-1.39B
$-1.42B
$-1.13B
$-1.25B
$-1.29B
$-1.20B
$-1.35B
·
$-1.28B
$-1.25B
$-1.47B
·
$-1.00B
Stockholders' Equity
$8.79B
$8.70B
$8.77B
$8.20B
$8.15B
$8.25B
$8.12B
$8.05B
$8.18B
$7.89B
·
$8.08B
$8.12B
$7.87B
·
$8.43B
Liabilities + Equity
$15.51B
$15.34B
$15.50B
$16.58B
$16.16B
$16.93B
$16.68B
$16.54B
$16.68B
$16.48B
·
$17.03B
$16.89B
$16.39B
·
$17.42B
현금 흐름12
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
$118M
$117M
$120M
$114M
$113M
$112M
$45M
$114M
$110M
$171M
$-121M
$183M
$174M
$179M
$183M
$172M
Restructuring
$22M
$14M
$71M
$11M
$16M
$22M
$28M
$35M
$9M
$17M
$54M
$25M
$19M
$21M
$27M
$22M
Operating Cash Flow
$231M
$85M
$189M
$511M
$214M
$26M
$176M
$416M
$306M
$-55M
$107M
$509M
$192M
$-31M
$324M
$600M
CapEx
$99M
$81M
$157M
$93M
$62M
$75M
$111M
$10M
$30M
$124M
$-3M
$133M
$113M
$104M
$184M
$107M
Investing Cash Flow
·
·
·
·
·
$-136M
·
$-126M
$-119M
$-159M
·
$-103M
$-207M
$-130M
$-522M
$-1.30B
Debt Issued
$0
$0
$0
$0
$-92M
$56M
$-1M
$-770M
$-652M
$925M
$-434M
$27M
$79M
$328M
$533M
$662M
Net Debt Issued
·
$0
·
·
·
$153M
·
·
·
$925M
·
·
·
$328M
·
·
Stock Repurchased
$172M
$92M
$36M
$36M
$40M
$38M
$34M
$27M
$27M
$29M
$47M
$18M
$51M
$127M
$54M
$82M
Net Stock Activity
·
$-92M
·
·
·
$-38M
·
·
·
$-29M
·
·
·
$-127M
·
·
Dividends Paid
$57M
$47M
$57M
$36M
$57M
$35M
$57M
$30M
$57M
$28M
$58M
$27M
$58M
$31M
$61M
$28M
Financing Cash Flow
·
·
·
·
·
$-147M
·
$-173M
$-79M
$-65M
·
$-70M
$-163M
$-149M
$230M
$372M
Free Cash Flow
·
$4M
·
·
·
$-31M
·
·
·
$-179M
·
·
·
$-135M
·
·
수익성4
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
Net Margin
8.2%
5.2%
·
5.1%
9.6%
4.6%
·
1.2%
6.0%
1.2%
·
2.0%
2.7%
1.6%
·
3.3%
Pretax Margin
15.5%
9.9%
·
7.5%
19.2%
7.9%
·
2.6%
10.7%
3.8%
·
3.7%
6.2%
4.1%
·
5.3%
ROA
1.2%
0.69%
·
0.62%
1.3%
0.71%
·
0.18%
0.93%
0.18%
·
0.29%
0.40%
0.24%
·
0.50%
ROE
2.3%
1.3%
·
1.3%
2.6%
1.5%
·
0.37%
1.9%
0.38%
·
0.61%
0.81%
0.50%
·
0.99%
유동성 및 지급능력4
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
Current Ratio
1.8
1.8
·
1.7
1.7
1.4
·
1.4
1.4
1.3
·
1.3
1.3
1.2
·
1.2
Quick Ratio
1.6
1.5
·
0.9
0.9
1.1
·
1.1
1.2
1.0
·
1.0
1.0
1.0
·
1.0
Debt / Equity
0.2
0.2
·
0.2
0.2
0.4
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.3
LT Debt / Equity
0.2
0.2
·
0.2
0.2
0.3
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.3
효율성2
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
0.1
0.1
·
0.1
0.1
0.2
·
0.1
0.2
0.2
·
0.1
0.2
0.2
·
0.2
Receivables Turnover
1.3
1.3
·
1.3
1.4
1.6
·
1.6
1.6
1.6
·
1.6
1.5
1.7
·
1.7
주당3
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
$4.20
$3.78
·
$3.53
$3.93
$4.51
·
$4.22
$4.51
$4.35
·
$4.23
$4.36
$4.25
·
$4.21
Cash Flow / Share
·
$0.15
·
·
·
$0.11
·
·
·
$-0.10
·
·
·
$-0.05
·
·
EPS (TTM)
$2.02
$2.06
·
·
$0.73
$0.62
·
$0.35
$0.39
$0.24
·
$0.46
$0.51
$0.79
·
$0.85
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
$8.62B
$8.50B
·
·
$7.95B
$7.85B
·
$6.73B
$7.18B
$7.57B
·
$10.12B
$10.16B
$10.36B
·
$10.20B
Net Income TTM
$1.15B
$1.17B
·
·
$414M
$355M
·
$208M
$228M
$139M
·
$267M
$299M
$467M
·
$499M
P/E
14.7
16.8
·
·
41.7
45.1
·
77.3
65.9
87.0
·
37.9
36.2
19.5
·
26.5
Earnings Yield
6.8%
6.0%
·
·
2.4%
2.2%
·
1.3%
1.5%
1.1%
·
2.6%
2.8%
5.1%
·
3.8%
Payout Ratio
·
42.0%
·
·
·
29.4%
·
·
·
93.3%
·
·
·
77.5%
·
·
Annual Payout
$197M
$197M
·
·
$179M
$179M
·
$173M
$170M
$171M
·
$177M
$178M
$179M
·
$173M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-06-30
2024-06-30
2023-06-30
2022-06-30
2021-06-30
매출
$8.45B
$8.25B
$8.01B
$10.38B
$9.36B
순이익
$1.18B
$266M
$149M
$623M
$330M
희석 EPS
$2.07
$0.46
$0.26
$1.05
$0.56
지표
2025-06-30
2024-06-30
2023-06-30
2022-06-30
2021-06-30
부채 / 자기자본 비율
0.2
0.4
0.4
0.4
0.3
유동비율
1.8
1.4
1.3
1.2
1.4
당좌 비율
1.5
1.1
1.0
0.9
1.2
지표
2025-06-30
2024-06-30
2023-06-30
2022-06-30
2021-06-30
잉여현금흐름
$571M
$602M
$593M
$855M
$847M
기관 투자자 (13F)
364개의 제출자
· $2.8B 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.
보유자364
보유 가치$2.8B
신규 포지션58
청산 포지션30
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
58 (+8 이전 분기 대비)
30 (-5 이전 분기 대비)
135 (+23 이전 분기 대비)
86 (-21 이전 분기 대비)
-962K
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.
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.