WBS Webster Financial Corporation Common Stock
$75.37
가격 · 6월 26, 2026
기준 재무 정보 4월 30, 2026
WBS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$75.36
시가총액
—
P/E (TTM)
10.7
EPS (TTM)
$5.90
매출 (TTM)
$2.90B
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$53 – $76
WBS 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
$2.90B
2016-12-31
→
2025-12-31
EPS
$5.90
2016-12-31
→
2025-12-31
잉여현금흐름
—
2016-12-31
→
2024-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WBS
동종업계 중앙값
P/E (TTM)
10.7
11.9
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WBS
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WBS
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WBS
동종업계 중앙값
Revenue YoY (매출 YoY)
11.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
5.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
70.9%
—
EPS YoY
35.0%
—
Net Income YoY (순이익 YoY)
30.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WBS
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 11일 | $0.4000 |
| 2026년 2월 9일 | $0.4000 |
| 2025년 11월 10일 | $0.4000 |
| 2025년 8월 11일 | $0.4000 |
| 2025년 5월 12일 | $0.4000 |
| 2025년 2월 10일 | $0.4000 |
| 2024년 11월 1일 | $0.4000 |
| 2024년 7월 29일 | $0.4000 |
| 2024년 5월 3일 | $0.4000 |
| 2024년 2월 2일 | $0.4000 |
| 2023년 11월 2일 | $0.4000 |
| 2023년 8월 1일 | $0.4000 |
| 2023년 5월 5일 | $0.4000 |
| 2023년 2월 3일 | $0.4000 |
| 2022년 11월 3일 | $0.4000 |
| 2022년 8월 1일 | $0.4000 |
| 2022년 5월 11일 | $0.4000 |
| 2022년 1월 27일 | $0.4000 |
| 2021년 11월 8일 | $0.4000 |
| 2021년 8월 2일 | $0.4000 |
WBS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
18 명의 애널리스트
- 적극 매수 1 5.6%
- 매수 4 22.2%
- 보유 12 66.7%
- 매도 1 5.6%
- 적극 매도 0 0.0%
12개월 목표 주가
12 명의 애널리스트 · 2026-06-27
중앙값
$75.00
지금
$75.36
저가
$69.00
고가
$78.00
중앙값 목표
$75.00
-0.5%
평균 목표
$74.29
-1.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.01%
다음 실적
7월 16, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.57 | $1.54 | 0.03% |
| 2025년 12월 31일 | $1.59 | $1.55 | 0.04% |
| 2025년 9월 30일 | $1.54 | $1.53 | 0.01% |
| 2025년 6월 30일 | $1.52 | $1.44 | 0.08% |
| 2025년 3월 31일 | $1.30 | $1.40 | -0.10% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WBS | — | 10.7 | 11.9% | — | — | — |
| RF | — | 11.8 | — | 28.6% | 11.4% | — |
| EWBC | $15.46B | 11.8 | 12.2% | 45.2% | 15.5% | — |
| PNFP | $7.41B | 11.8 | 18.3% | 31.2% | 9.5% | — |
| FHN | $11.59B | 12.8 | 7.2% | 28.7% | 11.1% | — |
| UMBF | $8.74B | 12.4 | 62.8% | 26.5% | 9.4% | — |
| WTFC | $9.36B | 12.3 | 5.9% | 310.1% | 11.4% | — |
| ONB | $8.69B | 12.5 | — | 26.5% | 8.1% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.90B | $2.59B | $2.65B | $2.48B | $212M | $199M | $208M | $201M | $186M | $173M | |
| Operating Income | $1.47B | $1.24B | $1.24B | $1.08B | $479M | $418M | $524M | $484M | $395M | · | |
| Interest Expense | $1.52B | $1.59B | $1.29B | $250M | $42M | $111M | $199M | $148M | $117M | $103M | |
| Interest Income | $4.02B | $3.93B | $3.63B | $2.28B | $943M | $1.00B | $1.15B | $1.06B | $914M | $822M | |
| Pretax Income | $1.26B | $1.02B | $1.08B | $798M | $534M | $280M | $487M | $442M | $354M | $303M | |
| Income Tax | $257M | $248M | $217M | $154M | $125M | $59M | $104M | $81M | $98M | $96M | |
| Net Income | $1.00B | $769M | $868M | $644M | $409M | $221M | $383M | $360M | $255M | $207M | |
| EPS (Basic) | $5.91 | $4.38 | $4.91 | $3.72 | $4.43 | $2.35 | $4.07 | $3.83 | $2.68 | $2.17 | |
| EPS (Diluted) | $5.90 | $4.37 | $4.91 | $3.72 | $4.42 | $2.35 | $4.06 | $3.81 | $2.67 | $2.16 | |
| Shares (Basic) | 164,842,000 | 169,820,000 | 171,775,000 | 167,452,000 | 89,983,000 | 89,967,000 | 91,559,000 | 91,930,000 | 91,965,000 | 91,367,000 | |
| Shares (Diluted) | 165,206,000 | 170,192,000 | 171,883,000 | 167,547,000 | 90,206,000 | 90,151,000 | 91,882,000 | 92,227,000 | 92,356,000 | 91,856,000 | |
| EBITDA | · | $1.31B | $1.31B | $1.16B | $515M | $454M | $562M | $39M | $37M | $36M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $432M | $407M | $430M | $239M | $85M | $99M | $270M | $125M | $130M | $137M | |
| PP&E (Gross) | · | · | $432M | $464M | $313M | $495M | $504M | $496M | $485M | $477M | |
| Accum. Depreciation | · | · | $186M | $225M | $228M | $396M | $389M | $371M | $355M | $339M | |
| Goodwill | $2.90B | $2.87B | $2.63B | $2.51B | $538M | $538M | $538M | $538M | $538M | $538M | |
| Intangibles | $313M | $334M | $203M | $199M | $18M | $22M | $22M | $26M | $30M | $34M | |
| Total Assets | $84.07B | $79.03B | $74.95B | $71.28B | $34.92B | $32.59B | $30.39B | $27.61B | $26.49B | $26.07B | |
| Total Liabilities | $74.58B | $69.89B | $66.26B | $63.22B | $31.48B | $29.36B | $27.18B | $24.72B | $23.79B | $23.55B | |
| Long-term Debt | $739M | $909M | $1.05B | $1.07B | $563M | $568M | $540M | $226M | $226M | $226M | |
| Common Stock | $2M | $2M | $2M | $2M | $937.0K | $937.0K | $937.0K | $937.0K | $937.0K | $937.0K | |
| Paid-in Capital | $6.18B | $6.18B | $6.18B | $6.17B | $1.11B | $1.11B | $1.11B | $1.11B | $1.12B | $1.13B | |
| Retained Earnings | $4.48B | $3.76B | $3.28B | $2.71B | $2.33B | $2.08B | $2.06B | $1.83B | $1.60B | $1.43B | |
| Treasury Stock | $1.10B | $537M | $508M | $432M | $127M | $141M | $77M | $72M | $70M | $71M | |
| AOCI | $-351M | $-556M | $-551M | $-685M | $-23M | $42M | $-36M | $-131M | $-92M | $-77M | |
| Stockholders' Equity | $9.49B | $9.13B | $8.69B | $8.06B | $3.44B | $3.23B | $3.21B | $2.89B | $2.70B | $2.53B | |
| Liabilities + Equity | $84.07B | $79.03B | $74.95B | $71.28B | $34.92B | $32.59B | $30.39B | $27.61B | $26.49B | $26.07B | |
| Shares Outstanding | 161,216,008 | 171,391,125 | 172,021,956 | 174,007,573 | 90,583,621 | 90,198,922 | 92,026,562 | 92,177,855 | 92,021,765 | 91,752,099 |
현금 흐름 20
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $73M | $72M | $76M | $82M | $36M | $37M | $38M | $39M | $37M | $36M | |
| Stock-based Comp | $57M | $55M | $54M | $54M | $14M | $12M | $13M | $12M | $12M | $11M | |
| Deferred Tax | $48M | $18M | $-54M | $-70M | $-5M | $-31M | $927.0K | $9M | $-9M | $18M | |
| Amort. of Intangibles | $36M | $36M | $36M | $32M | $5M | $4M | $4M | $4M | $4M | $6M | |
| Restructuring | · | · | $32M | $70M | $11M | $29M | · | · | · | · | |
| Other Non-cash | · | $491M | $34M | $625M | $235M | $142M | $-130M | $49M | $149M | $125M | |
| Operating Cash Flow | $1.06B | $1.40B | $979M | $1.34B | $689M | $381M | $304M | $469M | $445M | $398M | |
| CapEx | $50M | $36M | $40M | $29M | $17M | $21M | $26M | $33M | $29M | $41M | |
| Investing Cash Flow | $-4.75B | $-3.87B | $-2.60B | $-7.19B | $-2.41B | $-2.29B | $-2.55B | $-1.32B | $-531M | $-1.64B | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | $594M | $65M | $108M | $322M | $0 | $77M | $13M | $12M | $12M | $11M | |
| Net Stock Activity | · | $-65M | $-108M | $-322M | $0 | $-77M | $-13M | $-12M | $-12M | $-11M | |
| Dividends Paid | $267M | $275M | $278M | $248M | $145M | $145M | $141M | $115M | $95M | $90M | |
| Financing Cash Flow | $4.06B | $2.82B | $2.49B | $6.23B | $1.91B | $1.91B | $2.17B | $921M | $123M | $1.23B | |
| Net Change in Cash | $375M | $359M | $876M | $378M | $198M | $5M | $-72M | $73M | $37M | $-9M | |
| Taxes Paid | $85M | $125M | $235M | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $1.37B | $938M | $1.31B | $672M | $359M | $278M | $436M | $416M | $357M | |
| Levered FCF | · | $167M | $-95M | $1.10B | $640M | $272M | $121M | $315M | $332M | $287M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 47.8% | 529.2% | 401.4% | 225.7% | 35.5% | 42.3% | · | · | · | |
| Net Margin | · | 29.7% | 371.8% | 239.8% | 192.5% | 18.8% | 30.9% | 179.6% | 24.2% | 21.1% | |
| Pretax Margin | · | 39.3% | 464.6% | 297.0% | 251.3% | 23.8% | 39.2% | 220.1% | 33.5% | 30.9% | |
| EBITDA Margin | · | 50.6% | 562.0% | 431.9% | 242.6% | 38.6% | 45.3% | 19.3% | 3.5% | 3.7% | |
| ROA | · | 1.0% | 1.2% | 1.2% | 1.2% | 0.70% | 1.3% | 1.3% | 0.97% | 0.82% | |
| ROE | · | 8.4% | 10.3% | 8.1% | 12.0% | 6.8% | 12.0% | 12.6% | 9.6% | 8.2% | |
| ROIC | · | 10.2% | 11.4% | 10.8% | 10.7% | 10.2% | 12.9% | · | · | · |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | 0.8 | 1.0 | 4.3 | 11.5 | 3.8 | 2.6 | · | · | · |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.9% | -2.3% | 7.1% | 1065.2% | 6.9% | · | · | · | · | · | |
| Revenue CAGR 3Y | 5.4% | 130.2% | 137.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 70.9% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 35.0% | -11.0% | 32.0% | -15.8% | 88.1% | · | · | · | · | · | |
| EPS CAGR 3Y | 16.6% | -0.38% | 27.8% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 20.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 30.4% | -11.4% | 34.7% | 57.6% | 85.3% | · | · | · | · | · | |
| Net Income CAGR 3Y | 15.9% | 23.4% | 57.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 35.4% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.90B | $2.59B | $2.65B | $2.48B | $212M | $199M | $208M | $201M | $186M | $173M | |
| Net Income TTM | $1.00B | $769M | $868M | $644M | $409M | $221M | $383M | $360M | $255M | $207M | |
| Market Cap | · | $9.46B | $8.73B | $8.24B | $5.06B | $3.80B | $4.91B | $4.54B | $5.17B | $4.98B | |
| P/E | 10.7 | 12.6 | 10.3 | 12.7 | 12.6 | 17.9 | 13.1 | 12.9 | 21.0 | 25.1 | |
| P/S | · | 3.7 | 3.3 | 3.3 | 23.8 | 19.1 | 23.6 | 22.6 | 27.8 | 28.7 | |
| P/B | · | 1.0 | 1.0 | 1.0 | 1.5 | 1.2 | 1.5 | 1.6 | 1.9 | 2.0 | |
| P / Tangible Book | 1.6 | 1.6 | 1.5 | 1.5 | 1.8 | 1.4 | · | · | · | · | |
| P / Cash Flow | · | 6.7 | 8.9 | 6.2 | 7.3 | 10.0 | 16.2 | 9.7 | 11.6 | 12.5 | |
| P / FCF | · | 6.9 | 9.3 | 6.3 | 7.5 | 10.6 | 17.7 | 10.4 | 12.4 | 13.9 | |
| Dividend Yield | · | 2.9% | 3.2% | 3.0% | 2.9% | 3.8% | 2.9% | 2.5% | 1.8% | 1.8% | |
| Earnings Yield | 9.4% | 7.9% | 9.7% | 7.9% | 7.9% | 5.6% | 7.6% | 7.7% | 4.8% | 4.0% | |
| Payout Ratio | · | 35.7% | 32.0% | 38.5% | 35.4% | 65.7% | 36.8% | 31.9% | 37.0% | 43.2% | |
| Annual Payout | $267M | $275M | $278M | $248M | $145M | $145M | $141M | $115M | $95M | $90M |
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 | $736M | $746M | $733M | $716M | $705M | $661M | $648M | $615M | $667M | $2.47B | $58M | $61M | $60M | $2.27B | $70M | $71M | |
| Operating Income | $357M | $363M | $376M | $370M | $361M | $321M | $299M | $289M | $331M | $258M | $315M | $329M | $334M | $356M | $335M | $249M | |
| Interest Expense | $360M | · | · | · | $361M | · | · | $404M | $384M | $362M | $344M | $350M | $236M | $141M | $67M | $27M | |
| Interest Income | $994M | $1.02B | $1.03B | $1.00B | $973M | $995M | $1.00B | $976M | $952M | $933M | $931M | $933M | $831M | $744M | $618M | $514M | |
| Pretax Income | $303M | $321M | $332M | $324M | $284M | $257M | $245M | $230M | $286M | $222M | $278M | $298M | $287M | $313M | $298M | $237M | |
| Income Tax | $57M | $65M | $71M | $65M | $57M | $79M | $52M | $48M | $69M | $36M | $52M | $63M | $66M | $68M | $64M | $55M | |
| Net Income | $246M | $256M | $261M | $259M | $227M | $178M | $193M | $182M | $216M | $185M | $226M | $235M | $221M | $245M | $234M | $182M | |
| EPS (Basic) | $1.50 | $1.54 | $1.55 | $1.52 | $1.30 | $1.02 | $1.10 | $1.03 | $1.23 | $1.06 | $1.29 | $1.32 | $1.24 | $1.55 | $1.31 | $1.00 | |
| EPS (Diluted) | $1.50 | $1.54 | $1.54 | $1.52 | $1.30 | $1.01 | $1.10 | $1.03 | $1.23 | $1.07 | $1.28 | $1.32 | $1.24 | $1.55 | $1.31 | $1.00 | |
| Shares (Basic) | 159,534,000 | -334,362,000 | 164,138,000 | 165,884,000 | 169,182,000 | -339,869,000 | 169,569,000 | 169,675,000 | 170,445,000 | -344,940,000 | 171,210,000 | 172,739,000 | 172,766,000 | -329,655,000 | 173,868,000 | 175,845,000 | |
| Shares (Diluted) | 159,850,000 | -334,925,000 | 164,456,000 | 166,131,000 | 169,544,000 | -340,343,000 | 169,894,000 | 169,937,000 | 170,704,000 | -345,153,000 | 171,350,000 | 172,803,000 | 172,883,000 | -329,686,000 | 173,944,000 | 175,895,000 | |
| EBITDA | $377M | · | $376M | $370M | $379M | · | $299M | $289M | $350M | · | $315M | $329M | $354M | · | $335M | $249M |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $428M | $432M | $427M | $423M | $422M | $407M | $411M | $418M | $423M | · | $432M | $426M | $431M | · | $435M | $450M | |
| Goodwill | $2.90B | $2.90B | $2.87B | $2.87B | $2.87B | $2.87B | $2.87B | $2.87B | $2.87B | $2.63B | $2.63B | $2.63B | $2.63B | $2.51B | $2.51B | $2.51B | |
| Intangibles | $300M | $313M | $308M | $316M | $325M | $334M | $344M | $374M | $383M | · | $212M | $221M | $230M | · | $207M | $216M | |
| Total Assets | $85.58B | $84.07B | $83.19B | $81.91B | $80.28B | $79.03B | $79.45B | $76.84B | $76.16B | · | $73.13B | $74.04B | $74.84B | · | $69.05B | $67.60B | |
| Total Liabilities | $76.01B | $74.58B | $73.73B | $72.58B | $71.08B | $69.89B | $70.26B | $68.03B | $67.41B | · | $64.93B | $65.76B | $66.55B | · | $61.23B | $59.60B | |
| Long-term Debt | $738M | $739M | $1.25B | $906M | $907M | $909M | $911M | $913M | $915M | · | $1.05B | $1.05B | $1.07B | · | $1.07B | $1.08B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $6.13B | $6.18B | $6.17B | $6.16B | $6.14B | $6.18B | $6.17B | $6.15B | $6.14B | · | $6.16B | $6.15B | $6.14B | · | $6.16B | $6.15B | |
| Retained Earnings | $4.66B | $4.48B | $4.29B | $4.10B | $3.91B | $3.76B | $3.65B | $3.53B | $3.43B | · | $3.17B | $3.02B | $2.86B | · | $2.54B | $2.38B | |
| Treasury Stock | $1.07B | $1.10B | $898M | $765M | $686M | $537M | $535M | $536M | $487M | · | $506M | $455M | $398M | · | $427M | $339M | |
| AOCI | $-431M | $-351M | $-385M | $-438M | $-449M | $-556M | $-373M | $-628M | $-616M | · | $-916M | $-719M | $-588M | · | $-737M | $-481M | |
| Stockholders' Equity | $9.57B | $9.49B | $9.46B | $9.34B | $9.20B | $9.13B | $9.20B | $8.81B | $8.75B | $8.69B | $8.20B | $8.28B | $8.29B | $8.06B | $7.83B | $8.00B | |
| Liabilities + Equity | $85.58B | $84.07B | $83.19B | $81.91B | $80.28B | $79.03B | $79.45B | $76.84B | $76.16B | · | $73.13B | $74.04B | $74.84B | · | $69.05B | $67.60B | |
| Shares Outstanding | 162,048,997 | 161,216,008 | 164,816,922 | 167,083,263 | 168,594,276 | 171,391,125 | · | · | · | 172,021,956 | · | · | · | 174,007,573 | · | · |
현금 흐름 16
| 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 | $20M | $19M | $18M | $18M | $18M | $19M | $16M | $17M | $19M | $18M | $18M | $20M | $21M | $19M | $22M | $24M | |
| Stock-based Comp | $14M | $15M | $13M | $15M | $14M | $14M | $14M | $13M | $14M | $14M | $14M | $14M | $12M | $11M | $13M | $21M | |
| Deferred Tax | $39M | $16M | $12M | $-8M | $28M | $24M | $-13M | $-9M | $16M | $-26M | $-28M | $-13M | $14M | $-20M | $-5M | $-16M | |
| Amort. of Intangibles | $9M | $9M | $9M | $9M | $9M | $10M | $8M | $9M | $9M | $9M | $9M | $9M | $9M | $8M | $9M | $9M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $18M | $2M | $6M | · | $840.0K | $8M | |
| Other Non-cash | $-31M | · | · | · | $-192M | · | · | · | $-22M | · | · | · | $-53M | · | · | · | |
| Operating Cash Flow | $289M | $318M | $375M | $271M | $95M | $891M | $45M | $224M | $244M | $88M | $427M | $249M | $214M | $275M | $422M | $424M | |
| CapEx | $10M | $16M | $12M | $13M | $8M | $12M | $10M | $8M | $5M | $6M | $14M | $9M | $10M | $10M | $9M | $5M | |
| Investing Cash Flow | $-1.36B | $-1.66B | $-1.26B | $-1.09B | $-738M | $-1.14B | $-716M | $-669M | $-1.35B | $-1.78B | $1.51B | $-308M | $-2.02B | $-1.85B | $-1.99B | $-2.59B | |
| Stock Repurchased | $0 | $204M | $130M | $79M | $181M | $1.0K | $0 | $45M | $20M | $1.0K | $50M | $58M | $0 | $3M | $97M | $100M | |
| Net Stock Activity | $0 | · | $-130M | $-79M | $-181M | · | · | · | $-20M | · | · | · | $0 | · | · | · | |
| Dividends Paid | $64M | $65M | $66M | $67M | $69M | $68M | $69M | $69M | $69M | $69M | $69M | $70M | $70M | $70M | $71M | $71M | |
| Financing Cash Flow | $1.48B | $729M | $955M | $1.30B | $1.08B | $-878M | $2.33B | $435M | $933M | $1.23B | $-1.13B | $-1.01B | $3.40B | $1.80B | $1.28B | $2.27B | |
| Net Change in Cash | $411M | $-613M | $69M | $482M | $438M | $-1.12B | $1.66B | $-10M | $-171M | $-457M | $812M | $-1.07B | $1.59B | $227M | $-289M | $109M | |
| Free Cash Flow | $278M | · | · | · | $87M | · | · | · | $239M | · | · | · | $204M | · | · | · | |
| Levered FCF | $-14M | · | · | · | · | · | · | · | $-52M | · | · | · | $22M | · | · | · |
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 | 48.5% | · | 51.3% | 51.7% | 51.2% | · | 489.0% | 466.7% | 517.4% | · | 539.4% | 535.2% | 558.6% | · | 477.3% | 353.2% | |
| Net Margin | 33.5% | · | 35.7% | 36.2% | 32.2% | · | 316.0% | 293.7% | 338.0% | · | 387.8% | 382.1% | 370.1% | · | 333.8% | 258.2% | |
| Pretax Margin | 41.1% | · | 45.3% | 45.2% | 40.2% | · | 400.6% | 371.3% | 446.3% | · | 476.9% | 484.0% | 480.3% | · | 425.2% | 335.9% | |
| EBITDA Margin | 51.2% | · | 51.3% | 51.7% | 53.8% | · | 489.0% | 466.7% | 547.1% | · | 539.4% | 535.2% | 593.4% | · | 477.3% | 353.2% | |
| ROA | 0.30% | · | 0.32% | 0.33% | 0.29% | · | 0.25% | 0.24% | 0.29% | · | 0.32% | 0.33% | 0.32% | · | 0.45% | 0.36% | |
| ROE | 2.6% | · | 2.8% | 2.9% | 2.5% | · | 2.2% | 2.1% | 2.5% | · | 2.8% | 2.9% | 2.7% | · | 4.2% | 3.2% | |
| ROIC | 3.0% | · | 3.1% | 3.2% | 3.1% | · | 2.6% | 2.6% | 2.9% | · | 3.1% | 3.1% | 3.1% | · | 3.4% | 2.4% |
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 | 1.0 | · | · | · | · | · | · | 0.7 | 0.9 | · | 0.9 | 0.9 | 1.4 | · | 5.0 | 9.2 |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
가치 평가 (TTM) 11
| 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 | $2.89B | · | $2.80B | $2.68B | $2.63B | · | $1.99B | $1.40B | $847M | · | $250M | $262M | $266M | · | $259M | $243M | |
| Net Income TTM | $993M | · | $940M | $860M | $818M | · | $817M | $859M | $899M | · | $916M | $872M | $621M | · | $495M | $355M | |
| Market Cap | $11.25B | · | $9.80B | $9.12B | $8.69B | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 11.8 | · | 10.9 | 11.0 | 11.1 | · | 10.0 | 9.0 | 10.0 | · | 7.8 | 7.8 | 11.6 | · | 14.1 | 14.5 | |
| P/S | 3.9 | · | 3.5 | 3.4 | 3.3 | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 1.2 | · | 1.0 | 1.0 | 0.9 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 1.8 | · | 1.6 | 1.5 | 1.4 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 39.0 | · | · | · | 91.6 | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 40.4 | · | · | · | 100.4 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 8.4% | · | 9.2% | 9.1% | 9.0% | · | 10.0% | 11.2% | 10.0% | · | 12.8% | 12.9% | 8.6% | · | 7.1% | 6.9% | |
| Payout Ratio | 26.2% | · | · | · | 30.2% | · | · | · | 31.7% | · | · | · | 31.7% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2.90B | $2.59B | $2.65B | $2.48B | $212M |
| 영업이익률 % | — | 47.8% | 529.2% | 401.4% | 225.7% |
| 순이익 | $1.00B | $769M | $868M | $644M | $409M |
| 희석 EPS | $5.90 | $4.37 | $4.91 | $3.72 | $4.42 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | $1.37B | $938M | $1.31B | $672M |
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.