PSA Public Storage Common Stock
$303.86
가격 · 5월 20, 2026
기준 재무 정보 4월 27, 2026
52주 범위
$257–$314
83% of range
애널리스트 평점
HOLD
23 analysts
목표 주가
$315
+4% upside
P/E (TTM)
28.8
ROE
18.8%
순이익률
37.0%
PSA 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$303.86
시가총액
—
P/E (TTM)
28.8
EPS (TTM)
$9.01
매출 (TTM)
$4.82B
배당 수익률
—
ROE
18.8%
부채/자본
—
52주 범위
$257 – $314
PSA 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
$4.82B
2016-12-31
→
2025-12-31
EPS
$9.01
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
37.0%
2016-12-31
→
2018-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PSA
동종업계 중앙값
P/E (TTM)
28.8
30.2
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
PSA
동종업계 중앙값
Net Profit Margin (순이익률)
37.0%
28.8%
ROA
8.9%
3.3%
ROE
18.8%
7.5%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PSA
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PSA
동종업계 중앙값
Revenue YoY (매출 YoY)
2.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
4.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
10.6%
—
EPS YoY
-15.3%
—
Net Income YoY (순이익 YoY)
-13.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PSA
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 16일 | $3.0000 |
| 2025년 12월 15일 | $3.0000 |
| 2025년 9월 15일 | $3.0000 |
| 2025년 6월 12일 | $3.0000 |
| 2025년 3월 13일 | $3.0000 |
| 2024년 12월 13일 | $3.0000 |
| 2024년 9월 13일 | $3.0000 |
| 2024년 6월 12일 | $3.0000 |
| 2024년 3월 12일 | $3.0000 |
| 2023년 12월 12일 | $3.0000 |
| 2023년 9월 12일 | $3.0000 |
| 2023년 6월 13일 | $3.0000 |
| 2023년 3월 14일 | $3.0000 |
| 2022년 12월 13일 | $2.0000 |
| 2022년 9월 13일 | $2.0000 |
| 2022년 7월 29일 | $13.1500 |
| 2022년 6월 14일 | $2.0000 |
| 2022년 3월 15일 | $2.0000 |
| 2021년 12월 14일 | $2.0000 |
| 2021년 9월 14일 | $2.0000 |
PSA 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
23 명의 애널리스트
- 적극 매수 3 13.0%
- 매수 7 30.4%
- 보유 13 56.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
16 명의 애널리스트 · 2026-05-16
중앙값
$309.00
지금
$303.86
저가
$276.00
고가
$350.00
중앙값 목표
$309.00
+1.7%
평균 목표
$314.69
+3.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.15%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $2.71 | $2.41 | 0.30% |
| 2025년 12월 31일 | $2.60 | $2.52 | 0.07% |
| 2025년 9월 30일 | $2.62 | $2.56 | 0.06% |
| 2025년 6월 30일 | $1.76 | $2.58 | -0.82% |
| 2025년 3월 31일 | $2.04 | $2.42 | -0.38% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| PSA | — | 28.8 | 2.7% | 37.0% | 18.8% | — |
| EXR | $27.50B | 28.4 | 3.7% | 28.8% | 7.1% | — |
| CUBE | $8.19B | 24.7 | 5.3% | 29.5% | 11.8% | — |
| NSA | — | 40.9 | -2.3% | — | — | — |
| SMA | $1.71B | -45.5 | 18.6% | -3.1% | -1.2% | 61.4% |
| SELF | $58M | 28.3 | 1.4% | 16.0% | 4.3% | — |
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 | $4.82B | $4.70B | $4.52B | $4.18B | $3.42B | $2.92B | $2.86B | $2.76B | $2.67B | $2.56B | $2.38B | $2.18B | |
| Cost of Revenue | · | · | · | · | · | · | · | $740M | $708M | $669M | $636M | $613M | |
| Gross Profit | · | · | · | · | · | · | · | $2.01B | $1.96B | $1.89B | $1.75B | $1.56B | |
| SG&A Expense | $107M | $107M | $81M | $72M | $76M | $83M | $62M | $105M | $83M | $84M | $88M | $71M | |
| Operating Expenses | $2.89B | $2.80B | $2.43B | $2.18B | $1.81B | $1.56B | $1.43B | $1.38B | $1.26B | $1.19B | $1.15B | $1.12B | |
| Operating Income | · | · | · | · | · | · | · | · | $1.42B | $1.37B | $1.23B | $1.06B | |
| Interest Expense | $304M | $287M | $201M | $136M | $91M | $56M | $46M | $33M | $13M | $4M | $610.0K | $7M | |
| Pretax Income | $1.79B | $2.09B | $2.17B | $4.38B | $1.97B | · | · | · | · | · | · | · | |
| Income Tax | $-7M | $5M | $11M | $14M | $12M | · | · | · | $0 | $0 | $0 | $0 | |
| Net Income | $1.78B | $2.07B | $2.15B | $4.35B | $1.95B | $1.36B | $1.52B | $1.71B | $1.44B | $1.45B | $1.31B | $1.14B | |
| EPS (Basic) | $9.04 | $10.68 | $11.11 | $23.64 | $9.91 | $6.29 | $7.30 | $8.56 | $6.75 | $6.84 | $6.10 | $5.27 | |
| EPS (Diluted) | $9.01 | $10.64 | $11.06 | $23.50 | $9.87 | $6.29 | $7.29 | $8.54 | $6.73 | $6.81 | $6.07 | $5.25 | |
| Shares (Basic) | 175,447,000 | 175,351,000 | 175,472,000 | 175,257,000 | 174,858,000 | 174,494,000 | 174,287,000 | 173,969,000 | 173,613,000 | 173,091,000 | 172,699,000 | 172,251,000 | |
| Shares (Diluted) | 175,902,000 | 176,038,000 | 176,143,000 | 176,280,000 | 175,568,000 | 174,642,000 | 174,530,000 | 174,297,000 | 174,151,000 | 173,878,000 | 173,510,000 | 173,138,000 | |
| EBITDA | $1.15B | $1.13B | $970M | $888M | $713M | $553M | $513M | $484M | $1.88B | $1.81B | $1.23B | $1.07B |
대차대조표 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $318M | $447M | $370M | $775M | $735M | $258M | $410M | $361M | $433M | $184M | $104M | $188M | |
| Goodwill | $166M | $166M | $166M | $166M | $166M | $166M | $175M | $175M | $175M | $175M | $175M | $175M | |
| Intangibles | $67M | $98M | $203M | $48M | $118M | $20M | $12M | $16M | $22M | · | · | · | |
| Total Assets | $20.21B | $19.75B | $19.81B | $17.55B | $17.38B | $11.82B | $11.37B | $10.93B | $10.73B | $10.13B | $9.78B | $9.82B | |
| Total Liabilities | $10.87B | $9.94B | $9.70B | $7.39B | $7.96B | $3.24B | $2.29B | $1.78B | $1.77B | $689M | $581M | $312M | |
| Long-term Debt | $10.25B | $9.35B | $9.10B | $6.87B | $7.48B | $2.54B | $1.90B | $1.41B | $1.43B | $391M | · | · | |
| Common Stock | $18M | $18M | $18M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | |
| Paid-in Capital | $6.15B | $6.12B | $5.98B | $5.90B | $5.82B | $5.71B | $5.71B | $5.72B | $5.65B | $5.61B | $5.60B | $5.56B | |
| Retained Earnings | $-1.22B | $-699M | $-268M | $-110M | $-550M | $-915M | $-666M | $-577M | $-676M | $-488M | $-435M | $-375M | |
| AOCI | $-48M | $-72M | $-67M | $-80M | $-54M | $-43M | $-65M | $-64M | $-75M | $-95M | $-69M | $-48M | |
| Stockholders' Equity | $9.25B | $9.71B | $10.01B | $10.07B | $9.34B | $8.56B | $9.06B | $9.12B | $8.94B | $9.41B | $9.17B | $9.48B | |
| Liabilities + Equity | $20.21B | $19.75B | $19.81B | $17.55B | $17.38B | $11.82B | $11.37B | $10.93B | $10.73B | $10.13B | $9.78B | $9.82B | |
| Shares Outstanding | · | · | 175,670,727 | 175,265,668 | 175,134,455 | 174,581,742 | 174,418,615 | 174,130,881 | 173,853,370 | 173,288,787 | 172,921,241 | 172,445,554 |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.15B | $1.13B | $970M | $888M | $713M | $553M | $513M | $484M | $455M | $433M | $426M | $437M | |
| Stock-based Comp | $40M | $45M | $42M | $57M | $60M | $33M | $26M | $70M | $38M | $37M | $33M | $30M | |
| Amort. of Intangibles | $94M | $118M | $83M | $95M | $77M | $16M | $17M | $17M | $15M | $22M | $26M | $48M | |
| Restructuring | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $210M | $-118M | $87M | $-2.18B | $-183M | $99M | $8M | $-203M | $41M | $21M | · | · | |
| Operating Cash Flow | $3.19B | $3.13B | $3.25B | $3.12B | $2.54B | $2.04B | $2.07B | $2.06B | $1.97B | $1.95B | $1.75B | $1.60B | |
| Investing Cash Flow | $-1.69B | $-1.00B | $-3.54B | $1.12B | $-5.56B | $-1.12B | $-897M | $-516M | $-737M | $-699M | $-456M | · | |
| Stock Issued | $0 | $60M | $0 | $0 | $96M | $13M | $34M | $13M | $42M | $26M | $30M | $38M | |
| Stock Repurchased | $0 | $200M | $0 | $0 | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $0 | $-140M | $53M | $35M | $96M | $13M | $34M | $13M | $42M | $26M | $30M | $38M | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | $968M | |
| Financing Cash Flow | $-1.63B | $-2.08B | $-113M | $-4.19B | $3.50B | $-1.08B | $-1.12B | $-1.62B | $-992M | $-1.15B | $-1.39B | · | |
| Net Change in Cash | $-129M | $47M | $-405M | $44M | $479M | $-151M | $50M | $-72M | $243M | $97M | $-99M | $168M | |
| Taxes Paid | $6M | $7M | $11M | $11M | $13M | · | · | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | 73.1% | 73.5% | 73.9% | 73.3% | · | |
| Operating Margin | · | · | · | · | · | · | · | · | 53.3% | 53.7% | 51.7% | 48.6% | |
| Net Margin | 37.0% | 44.1% | 47.5% | 104.0% | 57.2% | 46.6% | 53.4% | 62.1% | 54.0% | 56.8% | 55.1% | 52.1% | |
| Pretax Margin | 37.1% | 44.5% | 48.0% | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | 23.9% | 24.1% | 21.5% | 21.2% | 20.9% | 19.0% | 18.0% | 17.6% | 70.4% | 70.6% | 51.7% | 48.6% | |
| ROA | 8.9% | 10.5% | 11.5% | 24.9% | 13.4% | 11.7% | 13.6% | 15.8% | 13.8% | 14.6% | 13.4% | 11.6% | |
| ROE | 18.8% | 21.0% | 21.4% | 44.8% | 21.8% | 15.4% | 16.7% | 18.9% | 15.7% | 15.6% | 14.1% | 12.5% |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | · | 112.1 | 326.5 | 2019.7 | 157.5 |
효율성 1
| 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.7% | 3.9% | 8.0% | 22.4% | 17.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.9% | 11.2% | 15.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -15.3% | -3.8% | -52.9% | 138.1% | 56.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -27.4% | 2.5% | 20.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 7.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -13.9% | -3.5% | -50.6% | 122.7% | 43.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -25.7% | 2.0% | 16.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 5.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.82B | $4.70B | $4.52B | $4.18B | $3.42B | $2.92B | $2.86B | $2.76B | $2.67B | $2.56B | $2.38B | $2.18B | |
| Net Income TTM | $1.78B | $2.07B | $2.15B | $4.35B | $1.95B | $1.36B | $1.52B | $1.71B | $1.44B | $1.45B | $1.31B | $1.14B | |
| Market Cap | · | · | $53.58B | $49.11B | $65.60B | $40.32B | $37.14B | $35.25B | $36.34B | $38.73B | $42.83B | $31.88B | |
| P/E | 28.8 | 28.1 | 27.6 | 11.9 | 37.9 | 36.7 | 29.2 | 23.7 | 31.1 | 32.8 | 40.8 | 35.2 | |
| P/S | · | · | 11.9 | 11.7 | 19.2 | 13.8 | 13.0 | 12.8 | 13.6 | 15.1 | 18.0 | 14.6 | |
| P/B | · | · | 5.4 | 4.9 | 7.0 | 4.7 | 4.1 | 3.9 | 4.1 | 4.1 | 4.7 | 3.4 | |
| P / Tangible Book | · | · | 5.6 | 5.0 | 7.2 | 4.8 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | 16.5 | 15.8 | 25.8 | 19.7 | 18.0 | 17.1 | 18.4 | 19.9 | 24.7 | 19.8 | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | · | · | 3.0% | |
| Earnings Yield | 3.5% | 3.5% | 3.6% | 8.4% | 2.6% | 2.7% | 3.4% | 4.2% | 3.2% | 3.0% | 2.5% | 2.8% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | 84.6% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | · | · | $968M |
손익계산서 13
| 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 | $1.22B | $1.22B | $1.22B | $1.20B | $1.18B | $1.18B | $1.19B | $1.17B | $1.16B | $1.16B | $1.14B | $1.12B | $1.09B | $1.09B | $1.09B | $1.03B | |
| SG&A Expense | $30M | $27M | $29M | $26M | $25M | $33M | $26M | $27M | $21M | $23M | $21M | $20M | $17M | $-10M | $30M | $29M | |
| Operating Expenses | $743M | $740M | $733M | $701M | $719M | $703M | $705M | $687M | $703M | $683M | $612M | $563M | $568M | $541M | $561M | $536M | |
| Operating Income | $474M | · | · | · | $464M | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Expense | $80M | $81M | $80M | $72M | $72M | $72M | $74M | $73M | $68M | $69M | $58M | $38M | $36M | $36M | $34M | $33M | |
| Pretax Income | $531M | $495M | $518M | $365M | $412M | $617M | $436M | $523M | $513M | $444M | $619M | $584M | $524M | · | · | · | |
| Income Tax | $2M | $-15M | $3M | $3M | $1M | $-1M | $2M | $2M | $1M | $2M | $3M | $3M | $3M | · | · | · | |
| Net Income | $526M | $507M | $511M | $358M | $408M | $615M | $430M | $518M | $509M | $439M | $613M | $578M | $518M | $412M | $2.77B | $654M | |
| EPS (Basic) | $2.72 | $2.61 | $2.63 | $1.76 | $2.04 | $3.23 | $2.17 | $2.67 | $2.61 | $2.22 | $3.21 | $3.01 | $2.67 | $2.08 | $15.47 | $3.44 | |
| EPS (Diluted) | $2.71 | $2.59 | $2.62 | $1.76 | $2.04 | $3.22 | $2.16 | $2.66 | $2.60 | $2.21 | $3.20 | $3.00 | $2.65 | $2.07 | $15.38 | $3.42 | |
| Shares (Basic) | 175,519,000 | -350,870,000 | 175,456,000 | 175,442,000 | 175,419,000 | -350,861,000 | 175,043,000 | 175,469,000 | 175,700,000 | -350,962,000 | 175,499,000 | 175,484,000 | 175,451,000 | -350,425,000 | 175,283,000 | 175,229,000 | |
| Shares (Diluted) | 175,928,000 | -351,845,000 | 175,884,000 | 175,921,000 | 175,942,000 | -352,187,000 | 175,866,000 | 176,009,000 | 176,350,000 | -352,447,000 | 176,150,000 | 176,212,000 | 176,228,000 | -352,696,000 | 176,328,000 | 176,312,000 | |
| EBITDA | $765M | · | $290M | $283M | $283M | · | $280M | $283M | $285M | · | $239M | $222M | $222M | · | $221M | $219M |
대차대조표 13
| 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 | $135M | $318M | $296M | $1.10B | $287M | $447M | $599M | $542M | $272M | $370M | $630M | $652M | $695M | $775M | $884M | $1.01B | |
| Goodwill | $166M | $166M | $166M | $166M | $166M | $166M | $166M | $166M | $166M | · | $166M | $166M | $166M | · | $166M | $166M | |
| Intangibles | $49M | $67M | $85M | $69M | $79M | $98M | $110M | $136M | $167M | · | $230M | $27M | $35M | · | $55M | $65M | |
| Total Assets | $19.85B | $20.21B | $20.11B | $20.54B | $19.62B | $19.75B | $19.80B | $19.79B | $19.62B | · | $19.88B | $17.56B | $17.51B | · | $17.45B | $17.86B | |
| Total Liabilities | $10.53B | $10.87B | $10.71B | $11.07B | $9.95B | $9.94B | $10.09B | $9.99B | $9.57B | · | $9.67B | $7.40B | $7.37B | · | $7.33B | $7.81B | |
| Long-term Debt | $9.71B | $10.25B | $10.04B | $10.44B | $9.42B | $9.35B | $9.47B | $9.40B | $9.07B | · | $9.03B | $6.89B | $6.90B | · | $6.74B | $7.34B | |
| Common Stock | $18M | $18M | $18M | $18M | $18M | $18M | $18M | $18M | $18M | · | $18M | $18M | $18M | · | $18M | $18M | |
| Paid-in Capital | $6.18B | $6.15B | $6.14B | $6.13B | $6.12B | $6.12B | $6.03B | $6.01B | $5.99B | · | $5.95B | $5.94B | $5.92B | · | $5.88B | $5.85B | |
| Retained Earnings | $-1.27B | $-1.22B | $-1.15B | $-1.09B | $-867M | $-699M | $-737M | $-593M | $-336M | · | $-131M | $-167M | $-169M | · | $-123M | $-182M | |
| AOCI | $-59M | $-48M | $-48M | $-41M | $-58M | $-72M | $-53M | $-74M | $-75M | · | $-81M | $-75M | $-76M | · | $-96M | $-79M | |
| Stockholders' Equity | $9.22B | $9.25B | $9.31B | $9.37B | $9.57B | $9.71B | $9.61B | $9.71B | $9.95B | · | $10.11B | $10.07B | $10.05B | · | $10.03B | $9.95B | |
| Liabilities + Equity | $19.85B | $20.21B | $20.11B | $20.54B | $19.62B | $19.75B | $19.80B | $19.79B | $19.62B | · | $19.88B | $17.56B | $17.51B | · | $17.45B | $17.86B | |
| Shares Outstanding | · | · | · | · | · | · | · | · | 175,723,561 | · | 175,501,315 | 175,492,886 | 175,466,222 | · | 175,336,452 | 175,239,263 |
현금 흐름 13
| 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 | $291M | $296M | $290M | $283M | $283M | $281M | $280M | $283M | $285M | $288M | $239M | $222M | $222M | $227M | $221M | $219M | |
| Stock-based Comp | $12M | $10M | $9M | $11M | $10M | $13M | $11M | $11M | $10M | $10M | $10M | $12M | $10M | $12M | $14M | $17M | |
| Amort. of Intangibles | $19M | $24M | $26M | $20M | $23M | $24M | $27M | $31M | $36M | $41M | $16M | $11M | $15M | $17M | $20M | $24M | |
| Restructuring | $3M | · | · | · | $800.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-134M | · | · | · | $4M | · | · | · | $-139M | · | · | · | $-52M | · | · | · | |
| Operating Cash Flow | $695M | $734M | $875M | $873M | $705M | $769M | $799M | $895M | $666M | $792M | $876M | $882M | $697M | $736M | $927M | $798M | |
| Investing Cash Flow | $-147M | $-364M | $-696M | $-338M | $-287M | $-412M | $-213M | $-191M | $-187M | $-490M | $-2.50B | $-335M | $-212M | $-432M | $2.15B | $-307M | |
| Stock Issued | · | · | · | · | · | $29M | $21M | $3M | $8M | $-31M | $1M | $5M | $25M | $-28M | $16M | $3M | |
| Stock Repurchased | · | $0 | $0 | · | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $8M | · | · | · | $25M | · | · | · | |
| Financing Cash Flow | $-731M | $-348M | $-987M | $283M | $-579M | $-509M | $-560M | $-433M | $-577M | $-561M | $1.60B | $-591M | $-564M | $-410M | $-3.21B | $-417M | |
| Net Change in Cash | $-183M | $22M | $-808M | $817M | $-160M | $-152M | $26M | $271M | $-98M | $-260M | $-22M | $-44M | $-79M | $-107M | $-130M | $73M | |
| Taxes Paid | $357.0K | $492.0K | $-52.0K | $6M | $230.0K | $300.0K | $433.0K | $5M | $2M | $216.0K | $2M | $8M | $1M | · | · | · |
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 | 39.0% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 43.2% | · | 41.8% | 29.8% | 34.5% | · | 36.2% | 44.2% | 44.0% | · | 53.6% | 51.6% | 47.3% | · | 254.5% | 63.3% | |
| Pretax Margin | 43.6% | · | 42.3% | 30.4% | 34.8% | · | 36.7% | 44.6% | 44.4% | · | · | · | · | · | · | · | |
| EBITDA Margin | 62.8% | · | 23.7% | 23.6% | 23.9% | · | 23.6% | 24.1% | 24.6% | · | 20.9% | 19.8% | 20.3% | · | 20.3% | 21.2% | |
| ROA | 2.7% | · | 2.6% | 1.8% | 2.1% | · | 2.2% | 2.8% | 2.7% | · | 3.3% | 3.3% | 2.9% | · | 16.9% | 4.0% | |
| ROE | 5.6% | · | 5.4% | 3.8% | 4.2% | · | 4.4% | 5.2% | 5.1% | · | 6.1% | 5.8% | 5.2% | · | 29.1% | 7.0% | |
| ROIC | 5.1% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | 5.9 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
가치 평가 (TTM) 9
| 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 | $4.83B | · | $4.80B | $4.75B | $4.70B | · | $4.66B | $4.59B | $4.52B | · | $4.45B | $4.33B | $4.19B | · | $3.99B | $3.73B | |
| Net Income TTM | $1.80B | · | $1.71B | $1.71B | $1.87B | · | $2.07B | $2.22B | $2.22B | · | $4.48B | $4.52B | $4.45B | · | $4.43B | $2.07B | |
| Market Cap | · | · | · | · | · | · | · | · | $50.97B | · | $46.25B | $51.22B | $53.02B | · | $51.34B | $54.79B | |
| P/E | 29.7 | · | 33.7 | 34.0 | 31.6 | · | 34.3 | 25.1 | 25.3 | · | 10.9 | 11.9 | 12.5 | · | 12.2 | 29.7 | |
| P/S | · | · | · | · | · | · | · | · | 11.3 | · | 10.4 | 11.8 | 12.7 | · | 12.9 | 14.7 | |
| P/B | · | · | · | · | · | · | · | · | 5.1 | · | 4.6 | 5.1 | 5.3 | · | 5.1 | 5.5 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | 5.3 | · | 4.8 | 5.2 | 5.4 | · | 5.2 | 5.6 | |
| P / Cash Flow | · | · | · | · | · | · | · | · | 76.6 | · | · | · | 76.1 | · | · | · | |
| Earnings Yield | 3.4% | · | 3.0% | 2.9% | 3.2% | · | 2.9% | 4.0% | 4.0% | · | 9.2% | 8.4% | 8.0% | · | 8.2% | 3.4% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $4.82B | $4.70B | $4.52B | $4.18B | $3.42B |
| 순이익 | $1.78B | $2.07B | $2.15B | $4.35B | $1.95B |
| 희석 EPS | $9.01 | $10.64 | $11.06 | $23.50 | $9.87 |
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.