PEG Public Service Enterprise Group Incorporated Common Stock
$77.61
가격 · 6월 1, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$76–$91
10% of range
애널리스트 평점
HOLD
27 analysts
목표 주가
$90
+16% upside
P/E (TTM)
19.0
ROE
12.6%
순이익률
17.3%
PEG 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$77.61
시가총액
$39.99B
P/E (TTM)
19.0
EPS (TTM)
$4.22
매출 (TTM)
$12.17B
배당 수익률
3.1%
ROE
12.6%
부채/자본
1.4
52주 범위
$76 – $91
PEG 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
$12.17B
2016-12-31
→
2025-12-31
EPS
$4.22
2016-12-31
→
2025-12-31
잉여현금흐름
$26M
2016-12-31
→
2025-12-31
마진
17.3%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PEG
동종업계 중앙값
P/E (TTM)
19.0
21.9
P/S (TTM)
3.3
3.5
P/B
2.4
2.1
EV / EBITDA
21.5
—
Price / FCF (주가 / FCF)
1538.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
PEG
동종업계 중앙값
Operating Margin (영업이익률)
24.5%
—
Net Profit Margin (순이익률)
17.3%
14.9%
ROA
3.8%
2.8%
ROE
12.6%
11.1%
ROIC
6.5%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PEG
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
1.4
—
Current Ratio (유동비율)
0.8
0.8
Quick Ratio (당좌 비율)
0.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PEG
동종업계 중앙값
Revenue YoY (매출 YoY)
18.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
7.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.9%
—
EPS YoY
19.2%
—
Net Income YoY (순이익 YoY)
19.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PEG
동종업계 중앙값
Payout Ratio (지급 비율)
59.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.1%
지급 비율
59.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 10일 | $0.6700 |
| 2025년 12월 10일 | $0.6300 |
| 2025년 9월 9일 | $0.6300 |
| 2025년 6월 9일 | $0.6300 |
| 2025년 3월 10일 | $0.6300 |
| 2024년 12월 10일 | $0.6000 |
| 2024년 9월 9일 | $0.6000 |
| 2024년 6월 7일 | $0.6000 |
| 2024년 3월 7일 | $0.6000 |
| 2023년 12월 7일 | $0.5700 |
| 2023년 9월 7일 | $0.5700 |
| 2023년 6월 8일 | $0.5700 |
| 2023년 3월 9일 | $0.5700 |
| 2022년 12월 8일 | $0.5400 |
| 2022년 9월 8일 | $0.5400 |
| 2022년 6월 8일 | $0.5400 |
| 2022년 3월 9일 | $0.5400 |
| 2021년 12월 8일 | $0.5100 |
| 2021년 9월 7일 | $0.5100 |
| 2021년 6월 7일 | $0.5100 |
PEG 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
27 명의 애널리스트
- 적극 매수 4 14.8%
- 매수 8 29.6%
- 보유 15 55.6%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
18 명의 애널리스트 · 2026-05-27
중앙값
$89.00
지금
$77.61
저가
$75.00
고가
$99.00
중앙값 목표
$89.00
+14.7%
평균 목표
$89.75
+15.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.05%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.55 | $1.45 | 0.10% |
| 2025년 12월 31일 | $0.72 | $0.72 | 0.00% |
| 2025년 9월 30일 | $1.13 | $1.03 | 0.10% |
| 2025년 6월 30일 | $0.77 | $0.71 | 0.06% |
| 2025년 3월 31일 | $1.43 | $1.45 | -0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| PEG | $39.99B | 19.0 | 18.2% | 17.3% | 12.6% | — |
| SRE | — | — | — | — | — | — |
| D | $51.50B | 17.0 | 14.2% | 18.2% | 10.7% | — |
| ED | $35.85B | 17.6 | 10.9% | 12.0% | 8.4% | — |
| WEC | $34.32B | 21.9 | 14.0% | 15.9% | 11.2% | — |
| AEE | $27.60B | 18.7 | 15.4% | 16.6% | 11.5% | — |
| DTE | — | — | — | — | — | — |
| CNP | $25.03B | 24.0 | 8.3% | 11.2% | 9.5% | — |
| CMS | $21.43B | 19.8 | 13.6% | 12.5% | 12.3% | — |
| NI | $19.98B | 21.4 | 23.5% | 14.2% | 10.2% | — |
| BKH | $5.24B | 17.4 | 8.6% | 12.6% | 8.0% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.17B | $10.29B | $11.24B | $9.80B | $9.72B | $9.60B | $10.08B | $9.70B | $9.09B | $8.97B | $10.41B | $10.89B | |
| Cost of Revenue | · | · | · | · | · | $3.06B | $3.37B | $3.23B | $2.78B | $2.90B | · | · | |
| Operating Expenses | $9.19B | $7.94B | $7.55B | $8.42B | $10.58B | $7.33B | $8.13B | $7.40B | $7.67B | $7.37B | $7.45B | $8.26B | |
| Operating Income | $2.98B | $2.35B | $3.69B | $1.38B | $-856M | $2.27B | $1.94B | $2.30B | $1.43B | $1.60B | $2.96B | $2.62B | |
| Interest Expense | $1.00B | $882M | $748M | $628M | $571M | $600M | $569M | $476M | $391M | $385M | $393M | $389M | |
| Interest Income | $32M | $32M | $53M | $31M | $20M | $25M | $26M | $29M | $30M | $30M | $31M | $30M | |
| Other Non-op | $145M | $154M | $173M | $124M | $98M | $115M | $125M | $85M | $82M | $102M | · | · | |
| Pretax Income | $2.37B | $1.82B | $3.08B | $1.00B | $-1.09B | $2.30B | $1.95B | $1.85B | $1.27B | $1.30B | $2.68B | $2.46B | |
| Income Tax | $263M | $53M | $518M | $-29M | $-441M | $396M | $257M | $417M | $-306M | $411M | $1.00B | $938M | |
| Net Income | $2.11B | $1.77B | $2.56B | $1.03B | $-648M | $1.91B | $1.69B | $1.44B | $1.57B | $887M | $1.68B | $1.52B | |
| EPS (Basic) | $4.23 | $3.56 | $5.15 | $2.07 | $-1.29 | $3.78 | $3.35 | $2.85 | $3.12 | $1.76 | $3.32 | $3.00 | |
| EPS (Diluted) | $4.22 | $3.54 | $5.13 | $2.06 | $-1.29 | $3.76 | $3.33 | $2.83 | $3.10 | $1.75 | $3.30 | $2.99 | |
| Shares (Basic) | 499,000,000 | 498,000,000 | 498,000,000 | 498,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 506,000,000 | |
| Shares (Diluted) | 501,000,000 | 500,000,000 | 500,000,000 | 501,000,000 | 504,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | |
| EBITDA | $2.98B | $2.35B | $3.69B | $1.38B | $-856M | $2.27B | $1.94B | $3.46B | $3.42B | $3.05B | $4.18B | $3.85B |
대차대조표 24
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $132M | $125M | $54M | $465M | $818M | $543M | $147M | $177M | $313M | $423M | $394M | $402M | |
| Receivables | $1.89B | $1.60B | $1.48B | $1.94B | $1.86B | $1.41B | $1.31B | $1.44B | $1.35B | $1.16B | $1.07B | $1.25B | |
| Prepaid Expense | $75M | $117M | $144M | $93M | $63M | $51M | $79M | $94M | $118M | $76M | $135M | $108M | |
| Other Current Assets | $11M | $16M | $31M | $33M | $44M | $27M | $41M | $17M | $4M | $7M | $13M | $15M | |
| Current Assets | $4.60B | $4.24B | $3.37B | $4.30B | $6.25B | $3.63B | $3.23B | $3.51B | $3.31B | $3.25B | $3.49B | $4.12B | |
| Goodwill | · | · | · | · | · | · | $0 | $16M | $16M | $16M | $16M | $16M | |
| Intangibles | · | · | · | $14M | $20M | $158M | $149M | $143M | $114M | $98M | $102M | $84M | |
| Other Non-current Assets | $372M | $347M | $342M | $285M | $234M | $286M | $286M | $275M | $266M | $254M | $231M | $243M | |
| Total Assets | $57.58B | $54.64B | $50.74B | $48.72B | $49.00B | $50.05B | $47.73B | $45.33B | $42.72B | $40.07B | $37.53B | $35.29B | |
| Accounts Payable | $1.49B | $1.14B | $1.21B | $1.27B | $1.31B | $1.33B | $1.36B | $1.45B | $1.69B | $1.46B | $1.37B | $1.18B | |
| Short-term Debt | $1.53B | $1.59B | $949M | $2.20B | $3.52B | $1.06B | $1.11B | $1.02B | $542M | $388M | $364M | $0 | |
| Current Liabilities | $5.74B | $6.50B | $5.06B | $6.68B | $7.07B | $5.52B | $5.05B | $4.93B | $4.17B | $3.28B | $3.58B | $3.48B | |
| Capital Leases | $128M | $153M | $173M | $169M | $191M | $252M | $273M | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | · | $5.68B | $6.23B | $5.97B | $5.45B | $4.96B | $8.41B | $8.00B | $7.65B | |
| Other Non-current Liabilities | $262M | $205M | $201M | $199M | $184M | $214M | $218M | $232M | $221M | $211M | $181M | $112M | |
| Long-term Debt | $22.55B | $21.11B | $19.28B | $18.07B | $15.92B | $16.18B | $15.11B | $14.46B | $13.07B | $11.39B | $9.57B | $9.10B | |
| Total Debt | $24.07B | $22.71B | $20.23B | $20.27B | $19.44B | $17.24B | $16.22B | $15.48B | $13.61B | $11.78B | $1.10B | $8.88B | |
| Common Stock | $5.06B | $5.06B | $5.02B | $5.07B | $5.04B | $5.03B | $5.00B | $4.98B | $4.96B | $4.22B | $4.24B | $4.24B | |
| Retained Earnings | $13.45B | $12.59B | $12.02B | $10.59B | $10.64B | $12.32B | $11.41B | $10.58B | $9.88B | $9.17B | $9.12B | $8.23B | |
| Treasury Stock | $1.44B | $1.40B | $1.38B | $1.38B | $896M | $861M | $831M | $808M | $763M | $717M | $671M | $635M | |
| AOCI | $-91M | $-133M | $-179M | $-550M | $-350M | $-504M | $-489M | $-377M | $-229M | $-263M | $-295M | $-283M | |
| Stockholders' Equity | $16.98B | $16.11B | $15.48B | $13.73B | $14.44B | $15.98B | $15.09B | $14.38B | $13.85B | $13.13B | $13.07B | $12.19B | |
| Liabilities + Equity | $57.58B | $54.64B | $50.74B | $48.72B | $49.00B | $50.05B | $47.73B | $45.33B | $42.72B | $40.07B | $37.53B | $35.29B | |
| Shares Outstanding | 498,000,000 | 498,000,000 | 498,000,000 | 497,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504 | 505 | 504 | 505,282,421 | 505,836,592 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | $1.16B | $1.99B | $1.48B | $1.21B | $1.23B | |
| Deferred Tax | · | $269M | $362M | $-255M | $-836M | $-23M | $135M | $444M | $-390M | $339M | $644M | $522M | |
| Amort. of Intangibles | · | $0 | $3M | $55M | $138M | $151M | $108M | $97M | $103M | $109M | $104M | $69M | |
| Other Non-cash | · | · | · | · | · | · | · | $-127M | $91M | $609M | $382M | $-316M | |
| Operating Cash Flow | $3.30B | $2.13B | $3.81B | $1.50B | $1.74B | $3.10B | $3.38B | $2.91B | $3.26B | $3.31B | $3.92B | $3.16B | |
| CapEx | $3.27B | $3.38B | $3.33B | $2.89B | $2.72B | $2.92B | $3.17B | $3.91B | $4.19B | $4.20B | $3.86B | $2.82B | |
| Investing Cash Flow | $-3.31B | $-3.31B | $-2.96B | $-1.10B | $-2.24B | $-2.68B | $-3.15B | $-3.92B | $-4.26B | $-4.25B | $-3.94B | $-2.89B | |
| Net Debt Issued | $-2.15B | $-1.50B | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | $0 | $0 | $500M | $0 | $0 | · | · | · | · | · | · | |
| Net Stock Activity | · | $0 | $0 | $-500M | · | · | · | · | · | · | · | · | |
| Dividends Paid | $1.26B | $1.20B | $1.14B | $1.08B | $1.03B | $991M | $950M | $910M | $870M | $830M | $789M | $748M | |
| Financing Cash Flow | $12M | $1.23B | $-1.26B | $-754M | $799M | $-30M | $-257M | $887M | $885M | $966M | $15M | $-359M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-110M | $29M | $-8M | $-91M | |
| Taxes Paid | $0 | $68M | $144M | $353M | $425M | $297M | $41M | $99M | $-8M | $-245M | $447M | $538M | |
| Free Cash Flow | $26M | $-1.25B | $481M | $-1.39B | $-983M | $179M | $213M | $-999M | $-929M | $-888M | $56M | $340M | |
| Levered FCF | $-868M | $-2.10B | $-141M | $-2.03B | $-1.32B | $-318M | $-281M | $-1.37B | $-1.41B | $-1.15B | $-190M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 24.5% | 22.9% | 32.8% | 14.1% | -8.8% | 23.6% | 19.3% | 23.7% | 15.7% | 17.4% | 28.4% | 24.1% | |
| Net Margin | 17.3% | 17.2% | 22.8% | 10.5% | -6.7% | 19.8% | 16.8% | 14.8% | 17.3% | 9.8% | 16.1% | 13.9% | |
| Pretax Margin | 19.5% | 17.7% | 27.4% | 10.2% | -11.2% | 24.0% | 19.4% | 19.1% | 14.0% | 14.3% | 25.7% | · | |
| EBITDA Margin | 24.5% | 22.9% | 32.8% | 14.1% | -8.8% | 23.6% | 19.3% | 35.6% | 37.6% | 33.7% | 40.1% | 35.4% | |
| ROA | 3.8% | 3.4% | 5.1% | 2.1% | -1.3% | 3.9% | 3.6% | 3.3% | 3.8% | 2.3% | 4.6% | 4.5% | |
| ROE | 12.6% | 11.0% | 16.7% | 7.6% | -4.5% | 12.0% | 11.3% | 10.0% | 11.7% | 6.8% | 13.3% | 12.8% | |
| ROIC | 6.5% | 5.9% | 8.6% | 4.2% | -1.5% | 5.7% | 5.4% | 6.0% | 6.5% | 4.3% | 13.1% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.7 | 0.7 | 0.6 | 0.9 | 0.7 | 0.6 | 0.7 | 0.8 | 1.0 | 1.0 | 1.2 | |
| Quick Ratio | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | |
| Debt / Equity | 1.4 | 1.4 | 1.3 | 1.5 | 1.3 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 | 0.1 | 0.7 | |
| LT Debt / Equity | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | · | 0.7 | |
| Interest Coverage | 3.0 | 2.7 | 4.9 | 2.2 | -1.5 | 3.8 | 3.4 | 4.8 | 3.7 | 4.1 | 7.5 | 6.7 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | |
| Receivables Turnover | 7.0 | 6.7 | 6.6 | 5.2 | 5.9 | 7.1 | 7.3 | 7.0 | 7.2 | 8.1 | 9.0 | 8.9 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 18.2% | -8.4% | 14.7% | 0.80% | 1.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.5% | 1.9% | 5.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 19.2% | -31.0% | 149.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 27.0% | · | 10.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 2.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 19.1% | -30.9% | 148.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 27.0% | · | 10.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 2.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.9% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $12.17B | $10.29B | $11.24B | $9.80B | $9.72B | $9.60B | $10.08B | $9.70B | $9.09B | $8.97B | $10.41B | $10.89B | |
| Net Income TTM | $2.11B | $1.77B | $2.56B | $1.03B | $-648M | $1.91B | $1.69B | $1.44B | $1.57B | $887M | $1.68B | $1.52B | |
| Market Cap | $39.99B | $42.08B | $30.45B | $30.45B | $33.63B | $29.38B | $29.8K | $26.2K | $26.0K | $22.15B | $19.55B | $20.95B | |
| Enterprise Value | $63.93B | $64.66B | $50.63B | $50.26B | $52.25B | $46.08B | $16.08B | $15.30B | $13.30B | $33.51B | $20.25B | $29.43B | |
| P/E | 19.0 | 23.9 | 11.9 | 29.7 | -51.7 | 15.5 | 17.7 | 18.4 | 16.6 | 25.1 | 11.7 | 13.8 | |
| P/S | 3.3 | 4.1 | 2.7 | 3.1 | 3.5 | 3.1 | 0.0 | 0.0 | 0.0 | 2.5 | 1.9 | 1.9 | |
| P/B | 2.4 | 2.6 | 2.0 | 2.2 | 2.3 | 1.8 | 0.0 | 0.0 | 0.0 | 1.7 | 1.5 | 1.7 | |
| P / Tangible Book | 2.4 | 2.6 | 2.0 | 2.2 | 2.3 | 1.9 | · | · | · | · | · | · | |
| P / Cash Flow | 12.1 | 19.7 | 8.0 | 20.3 | 19.4 | 9.5 | 0.0 | 0.0 | 0.0 | 6.7 | 5.0 | 6.6 | |
| P / FCF | 1538.1 | -33.7 | 63.3 | -22.0 | -34.2 | 164.2 | 0.0 | 0.0 | 0.0 | -24.9 | 349.1 | 61.6 | |
| EV / EBITDA | 21.5 | 27.5 | 13.7 | 36.4 | -61.0 | 20.3 | 8.3 | 4.4 | 3.9 | 11.0 | 4.8 | 7.6 | |
| EV / FCF | 2458.9 | -51.9 | 105.3 | -36.3 | -53.2 | 257.4 | 75.5 | -15.3 | -14.3 | -37.7 | 361.7 | 86.6 | |
| EV / Revenue | 5.3 | 6.3 | 4.5 | 5.1 | 5.4 | 4.8 | 1.6 | 1.6 | 1.5 | 3.7 | 1.9 | 2.7 | |
| Dividend Yield | 3.1% | 2.8% | 3.7% | 3.5% | 3.1% | 3.4% | 3192075.6% | 3468886.8% | 3345188.9% | 3.8% | 4.0% | 3.6% | |
| Earnings Yield | 5.3% | 4.2% | 8.4% | 3.4% | -1.9% | 6.5% | 5.6% | 5.4% | 6.0% | 4.0% | 8.5% | 7.2% | |
| Payout Ratio | 59.6% | 67.5% | 44.4% | 104.7% | -159.1% | 52.0% | 56.1% | 63.3% | 55.3% | 93.6% | 47.0% | 49.3% | |
| Annual Payout | $1.26B | $1.20B | $1.14B | $1.08B | $1.03B | $991M | $950M | $910M | $870M | $830M | $789M | $748M |
손익계산서 14
| 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 | $3.85B | $2.92B | $3.23B | $2.81B | $3.22B | $2.46B | $2.64B | $2.42B | $2.76B | $2.60B | $2.46B | $2.42B | $3.75B | $3.14B | $2.27B | $2.08B | |
| Operating Expenses | $2.77B | $2.40B | $2.37B | $1.99B | $2.42B | $2.02B | $2.00B | $1.84B | $2.08B | $1.91B | $1.91B | $1.63B | $2.11B | $2.17B | $2.10B | $1.78B | |
| Operating Income | $1.07B | $511M | $855M | $817M | $797M | $445M | $641M | $582M | $685M | $692M | $551M | $794M | $1.65B | $964M | $173M | $296M | |
| Interest Expense | $272M | $263M | $253M | $248M | $241M | $232M | $227M | $218M | $205M | $198M | $185M | $185M | $180M | $178M | $163M | $150M | |
| Interest Income | $10M | $4M | $7M | $13M | $8M | $2M | $8M | $13M | $9M | · | · | · | · | · | · | · | |
| Other Non-op | $43M | $23M | $39M | $46M | $37M | $35M | $37M | $47M | $35M | $41M | $41M | $49M | $42M | $38M | $43M | $38M | |
| Pretax Income | $848M | $311M | $720M | $726M | $617M | $200M | $559M | $437M | $629M | $687M | $65M | $744M | $1.58B | $1.00B | $55M | $98M | |
| Income Tax | $107M | $-4M | $98M | $141M | $28M | $-86M | $39M | $3M | $97M | $141M | $-74M | $153M | $298M | $215M | $-59M | $-33M | |
| Net Income | $741M | $315M | $622M | $585M | $589M | $286M | $520M | $434M | $532M | $546M | $139M | $591M | $1.29B | $788M | $114M | $131M | |
| EPS (Basic) | $1.48 | $0.63 | $1.25 | $1.17 | $1.18 | $0.58 | $1.04 | $0.87 | $1.07 | $1.09 | $0.28 | $1.19 | $2.59 | $1.58 | $0.23 | $0.26 | |
| EPS (Diluted) | $1.48 | $0.63 | $1.24 | $1.17 | $1.18 | $0.57 | $1.04 | $0.87 | $1.06 | $1.10 | $0.27 | $1.18 | $2.58 | $1.58 | $0.22 | $0.26 | |
| Shares (Basic) | 499,000,000 | -997,000,000 | 499,000,000 | 499,000,000 | 498,000,000 | -997,000,000 | 498,000,000 | 498,000,000 | 499,000,000 | -994,000,000 | 498,000,000 | 497,000,000 | 497,000,000 | -997,000,000 | 497,000,000 | 497,000,000 | |
| Shares (Diluted) | 500,000,000 | -1,000,000,000 | 501,000,000 | 500,000,000 | 500,000,000 | -1,000,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | -1,000,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | -1,000,000,000 | 500,000,000 | 500,000,000 | |
| EBITDA | $1.07B | · | $855M | $817M | $797M | · | $641M | $582M | $685M | · | $551M | $794M | $1.65B | · | $173M | $296M |
대차대조표 22
| 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 | $404M | $132M | $334M | $186M | $894M | $125M | $203M | $113M | $1.19B | · | $57M | $547M | $1.21B | · | $377M | $2.21B | |
| Receivables | $2.07B | $1.89B | $1.62B | $1.70B | $1.77B | $1.60B | $1.45B | $1.40B | $1.52B | · | $1.42B | $1.42B | $1.69B | · | $1.70B | $2.00B | |
| Prepaid Expense | $109M | $75M | $215M | $365M | $104M | $117M | $278M | $349M | $119M | · | $297M | $365M | $101M | · | $222M | $331M | |
| Other Current Assets | $9M | $11M | $24M | $17M | $23M | $16M | $27M | $74M | $73M | · | $42M | $37M | $35M | · | $51M | $50M | |
| Current Assets | $4.41B | $4.60B | $4.68B | $4.59B | $4.80B | $4.24B | $3.99B | $3.58B | $4.28B | · | $3.28B | $3.86B | $4.33B | · | $4.11B | $6.17B | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $23M | $14M | $9M | · | $69M | $38M | |
| Other Non-current Assets | $451M | $372M | $382M | $369M | $366M | $347M | $370M | $372M | $352M | · | $323M | $291M | $284M | · | $259M | $316M | |
| Total Assets | $57.95B | $57.58B | $56.91B | $56.02B | $55.58B | $54.64B | $54.08B | $52.38B | $52.39B | $50.74B | $49.55B | $49.51B | $49.41B | $48.72B | $47.74B | $49.61B | |
| Accounts Payable | $1.20B | $1.49B | $1.31B | $1.18B | $1.09B | $1.14B | $1.12B | $1.05B | $980M | · | $1.12B | $1.05B | $958M | · | $1.19B | $1.21B | |
| Short-term Debt | $1.17B | $1.53B | $829M | $650M | $400M | $1.59B | $547M | $879M | $525M | · | $695M | $1.20B | $1.25B | · | $2.23B | $3.31B | |
| Current Liabilities | $4.55B | $5.74B | $5.01B | $4.58B | $5.82B | $6.50B | $5.86B | $5.53B | $5.39B | · | $5.19B | $5.75B | $5.45B | · | $6.81B | $7.93B | |
| Capital Leases | $144M | $128M | $138M | $144M | $150M | $153M | $159M | $164M | $168M | · | $173M | $166M | $169M | · | $174M | $179M | |
| Other Non-current Liabilities | $283M | $262M | $224M | $202M | $204M | $205M | $196M | $192M | $198M | · | $200M | $193M | $196M | · | $208M | $181M | |
| Long-term Debt | $23.09B | $22.55B | $22.54B | $22.64B | $23.00B | $21.11B | $21.36B | $20.52B | $21.26B | · | $19.04B | $18.47B | $18.96B | · | $17.68B | $17.67B | |
| Total Debt | $24.25B | · | $23.37B | $23.29B | $23.40B | · | $21.91B | $21.40B | $21.79B | · | $19.73B | $19.67B | $20.21B | · | $19.91B | $20.98B | |
| Common Stock | $5.01B | $5.06B | $5.04B | $5.03B | $5.01B | $5.06B | $5.04B | $5.02B | $5.00B | · | $5.01B | $5.05B | $5.04B | · | $5.05B | $5.04B | |
| Retained Earnings | $13.85B | $13.45B | $13.45B | $13.14B | $12.87B | $12.59B | $12.61B | $12.38B | $12.25B | · | $11.76B | $11.90B | $11.59B | · | $10.07B | $10.23B | |
| Treasury Stock | $1.48B | $1.44B | $1.37B | $1.37B | $1.38B | $1.40B | $1.41B | $1.41B | $1.37B | · | $1.38B | $1.39B | $1.39B | · | $1.38B | $1.38B | |
| AOCI | $-85M | $-91M | $-112M | $-123M | $-136M | $-133M | $-142M | $-173M | $-169M | · | $-213M | $-515M | $-522M | $-550M | $-493M | $-455M | |
| Stockholders' Equity | $17.30B | $16.98B | $17.01B | $16.67B | $16.37B | $16.11B | $16.09B | $15.82B | $15.72B | $15.48B | $15.17B | $15.05B | $14.73B | $13.73B | $13.25B | $13.43B | |
| Liabilities + Equity | $57.95B | $57.58B | $56.91B | $56.02B | $55.58B | $54.64B | $54.08B | $52.38B | $52.39B | · | $49.55B | $49.51B | $49.41B | · | $47.74B | $49.61B | |
| Shares Outstanding | · | 498,000,000 | · | · | · | 498,000,000 | · | · | · | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $-1M | $2M | $3M | $5M | $10M | $12M | |
| Operating Cash Flow | $1.27B | $721M | $1.05B | $478M | $1.05B | $367M | $623M | $482M | $661M | $710M | $687M | $572M | $1.84B | $802M | $345M | $-116M | |
| CapEx | $693M | $1.13B | $728M | $787M | $628M | $978M | $768M | $837M | $797M | $965M | $916M | $705M | $739M | $800M | $797M | $605M | |
| Investing Cash Flow | $-736M | $-1.25B | $-672M | $-770M | $-618M | $-943M | $-751M | $-827M | $-785M | $-928M | $-911M | $-405M | $-714M | $-802M | $-830M | $-652M | |
| Net Debt Issued | $-450M | · | · | · | $0 | · | · | · | $-250M | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | $0 | |
| Dividends Paid | $334M | $315M | $314M | $315M | $314M | $299M | $299M | $299M | $299M | $284M | $284M | $285M | $284M | $269M | $269M | $270M | |
| Financing Cash Flow | $-263M | $323M | $-233M | $-423M | $345M | $502M | $211M | $-734M | $1.25B | $217M | $-273M | $-824M | $-380M | $93M | $-1.34B | $1.37B | |
| Taxes Paid | $-157M | $-5M | $60M | $16M | $-71M | $41M | $10M | $21M | $-4M | $47M | $34M | $135M | $-72M | $1M | $27M | $325M | |
| Free Cash Flow | $578M | · | · | · | $421M | · | · | · | $-136M | · | · | · | $1.10B | · | · | · | |
| Levered FCF | $340M | · | · | · | $191M | · | · | · | $-309M | · | · | · | $952M | · | · | · |
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 | 27.9% | · | 26.5% | 29.1% | 24.7% | · | 24.3% | 24.0% | 24.8% | · | 22.4% | 32.8% | 43.9% | · | 7.6% | 14.3% | |
| Net Margin | 19.3% | · | 19.3% | 20.9% | 18.3% | · | 19.7% | 17.9% | 19.3% | · | 5.7% | 24.4% | 34.3% | · | 5.0% | 6.3% | |
| Pretax Margin | 22.0% | · | 22.3% | 25.9% | 19.1% | · | 21.2% | 18.0% | 22.8% | · | 2.6% | 30.7% | 42.2% | · | 2.4% | 4.7% | |
| EBITDA Margin | 27.9% | · | 26.5% | 29.1% | 24.7% | · | 24.3% | 24.0% | 24.8% | · | 22.4% | 32.8% | 43.9% | · | 7.6% | 14.3% | |
| ROA | 1.3% | · | 1.1% | 1.1% | 1.1% | · | 1.0% | 0.85% | 1.1% | · | 0.29% | 1.2% | 2.6% | · | 0.23% | 0.26% | |
| ROE | 4.4% | · | 3.8% | 3.6% | 3.7% | · | 3.3% | 2.8% | 3.5% | · | 0.98% | 4.2% | 9.1% | · | 0.83% | 0.89% | |
| ROIC | 2.3% | · | 1.8% | 1.7% | 1.9% | · | 1.6% | 1.6% | 1.5% | · | 3.4% | 1.8% | 3.8% | · | 1.1% | 1.1% |
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 | 1.0 | · | 0.9 | 1.0 | 0.8 | · | 0.7 | 0.6 | 0.8 | · | 0.6 | 0.7 | 0.8 | · | 0.6 | 0.8 | |
| Quick Ratio | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.3 | 0.5 | · | 0.3 | 0.3 | 0.5 | · | 0.3 | 0.5 | |
| Debt / Equity | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.3 | 1.3 | 1.4 | · | 1.5 | 1.6 | |
| LT Debt / Equity | 1.3 | · | 1.3 | 1.3 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.2 | |
| Interest Coverage | 4.0 | · | 3.4 | 3.3 | 3.3 | · | 2.8 | 2.7 | 3.3 | · | 3.0 | 4.3 | 9.2 | · | 1.1 | 2.0 |
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 | 0.0 | 0.1 | · | 0.1 | 0.0 | 0.1 | · | 0.0 | 0.0 | |
| Receivables Turnover | 2.0 | · | 2.1 | 1.8 | 2.0 | · | 1.8 | 1.7 | 1.7 | · | 1.6 | 1.4 | 2.2 | · | 1.4 | 1.2 |
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 | $13.10B | · | $11.89B | $11.09B | $11.05B | · | $10.28B | $10.06B | $11.39B | · | $10.90B | $10.52B | $10.42B | · | $8.56B | $8.17B | |
| Net Income TTM | $2.54B | · | $2.32B | $2.13B | $2.08B | · | $1.62B | $1.70B | $2.55B | · | $2.13B | $2.12B | $1.53B | · | $-1.32B | $-1.61B | |
| P/E | 16.0 | · | 18.0 | 19.8 | 19.8 | · | 27.5 | 21.8 | 13.1 | · | 13.4 | 14.8 | 20.4 | · | -21.5 | -19.8 | |
| Earnings Yield | 6.3% | · | 5.5% | 5.1% | 5.0% | · | 3.6% | 4.6% | 7.6% | · | 7.5% | 6.8% | 4.9% | · | -4.7% | -5.0% | |
| Payout Ratio | 45.1% | · | 50.5% | 53.8% | 53.3% | · | 57.5% | 68.9% | 56.2% | · | 204.3% | 48.2% | 22.1% | · | 236.0% | 206.1% | |
| Annual Payout | $1.28B | · | $1.24B | $1.23B | $1.21B | · | $1.18B | $1.17B | $1.15B | · | $1.12B | $1.11B | $1.09B | · | $1.07B | $1.06B |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $12.17B | $10.29B | $11.24B | $9.80B | $9.72B |
| 영업이익률 % | 24.5% | 22.9% | 32.8% | 14.1% | -8.8% |
| 순이익 | $2.11B | $1.77B | $2.56B | $1.03B | $-648M |
| 희석 EPS | $4.22 | $3.54 | $5.13 | $2.06 | $-1.29 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 1.4 | 1.4 | 1.3 | 1.5 | 1.3 |
| 유동비율 | 0.8 | 0.7 | 0.7 | 0.6 | 0.9 |
| 당좌 비율 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $26M | $-1.25B | $481M | $-1.39B | $-983M |
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.