CNO CNO Financial Group, Inc. Common Stock
$52.43
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 5月 7, 2026
CNO 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$52.43
時価総額
$4.01B
P/E (TTM)
18.5
EPS（TTM）
$2.30
収益（TTM）
$4.49B
配当利回り
1.7%
ROE
8.9%
負債/自己資本
—
52週レンジ
$35 – $53
CNO 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
$4.49B
2018-12-31
→
2025-12-31
EPS
$2.30
2018-12-31
→
2025-12-31
フリーキャッシュフロー
—
利益率
5.1%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
CNO
競合中央値
P/E (TTM)
18.5
15.0
P/S (TTM) (株価売上高倍率（TTM）)
0.9
0.6
P/B (株価純資産倍率)
1.5
0.9
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
CNO
競合中央値
Operating Margin (営業利益率)
12.3%
—
Net Profit Margin (純利益率)
5.1%
5.3%
ROA
0.60%
0.28%
ROE
8.9%
6.8%
ROIC
16.4%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
CNO
競合中央値
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
CNO
競合中央値
Revenue YoY (収益（前年比）)
0.85%
—
Revenue CAGR 3Y (収益（3年CAGR）)
7.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
3.3%
—
EPS YoY
-40.9%
—
Net Income YoY (純利益（前年比）)
-45.5%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
CNO
競合中央値
Payout Ratio (配当性向)
28.9%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.7%
配当性向
28.9%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年6月10日 | $0.1800 |
| 2026年3月10日 | $0.1700 |
| 2025年12月10日 | $0.1700 |
| 2025年9月10日 | $0.1700 |
| 2025年6月10日 | $0.1700 |
| 2025年3月10日 | $0.1600 |
| 2024年12月10日 | $0.1600 |
| 2024年9月10日 | $0.1600 |
| 2024年6月10日 | $0.1600 |
| 2024年3月7日 | $0.1500 |
| 2023年12月7日 | $0.1500 |
| 2023年9月7日 | $0.1500 |
| 2023年6月8日 | $0.1500 |
| 2023年3月9日 | $0.1400 |
| 2022年12月8日 | $0.1400 |
| 2022年9月8日 | $0.1400 |
| 2022年6月9日 | $0.1400 |
| 2022年3月9日 | $0.1300 |
| 2021年12月9日 | $0.1300 |
| 2021年9月9日 | $0.1300 |
CNO アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
保有
13 アナリスト
- 強い買い 1 7.7%
- 買い 0 0.0%
- 保有 6 46.2%
- 売り 5 38.5%
- 強い売り 1 7.7%
12ヶ月目標株価
4 アナリスト · 2026-06-30
中央値
$49.00
平均値
$49.50
現在
$52.43
安値
$47.00
高値
$53.00
中央値ターゲット
$49.00
-6.5%
平均値ターゲット
$49.50
-5.6%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.15%
次回決算
7月 27, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $1.05 | $0.95 | 0.10% |
| 2025年12月31日 | $1.47 | $1.22 | 0.25% |
| 2025年9月30日 | $1.29 | $0.93 | 0.36% |
| 2025年6月30日 | $0.87 | $0.86 | 0.01% |
| 2025年3月31日 | $0.79 | $0.80 | -0.01% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| CNO | $4.01B | 18.5 | 0.85% | 5.1% | 8.9% | — |
| OSCR | — | -8.5 | 27.5% | -3.8% | -44.5% | — |
| PRI | $8.22B | 11.3 | 6.6% | 22.8% | 31.9% | — |
| LNC | $8.46B | 7.6 | -1.2% | 6.5% | 12.3% | — |
| FG | $4.18B | 16.4 | -0.23% | 4.6% | 6.0% | — |
| GNW | $3.54B | 16.7 | 0.08% | 3.0% | 2.6% | — |
| BHF | — | — | — | — | — | — |
| AFL | $57.20B | 16.2 | -9.3% | 21.2% | 12.9% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 11
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.49B | $4.45B | $4.15B | $3.58B | $4.12B | $3.82B | $4.02B | $4.31B | $4.30B | $3.99B | $3.81B | $4.14B | |
| Operating Income | $553M | $551M | $460M | $467M | $515M | $464M | $368M | $381M | $455M | · | · | · | |
| Interest Expense | $231M | $254M | $239M | $137M | $95M | $109M | $152M | $150M | $124M | $116M | $95M | $93M | |
| Pretax Income | $293M | $540M | $357M | $816M | $733M | $344M | $274M | $-265M | $480M | $353M | $368M | $175M | |
| Income Tax | $64M | $119M | $80M | $186M | $163M | $42M | $-135M | $50M | $305M | $-5M | $97M | $124M | |
| Net Income | $229M | $421M | $276M | $631M | $570M | $302M | $409M | $-315M | $176M | $358M | $271M | $51M | |
| EPS (Basic) | $2.35 | $3.96 | $2.44 | $5.45 | $4.44 | $2.12 | $2.62 | $-1.90 | $1.03 | $2.03 | $1.40 | $0.24 | |
| EPS (Diluted) | $2.30 | $3.89 | $2.40 | $5.36 | $4.35 | $2.11 | $2.61 | $-1.90 | $1.02 | $2.01 | $1.39 | $0.24 | |
| Shares (Basic) | 97,763,000 | 106,144,000 | 113,275,000 | 115,733,000 | 128,400,000 | 142,096,000 | 156,040,000 | 165,457,000 | 170,025,000 | 176,638,000 | 193,054,000 | 212,917,000 | |
| Shares (Diluted) | 99,822,000 | 108,116,000 | 115,124,000 | 117,717,000 | 131,126,000 | 143,164,000 | 157,148,000 | 165,457,000 | 172,144,000 | 178,323,000 | 195,166,000 | 217,655,000 | |
| EBITDA | $872M | $843M | $727M | $702M | $790M | $768M | $636M | $292M | $265M | $275M | $283M | $274M |
貸借対照表 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $657M | $757M | $668M | $797M | $612M | |
| Total Assets | $38.79B | $37.85B | $35.03B | $33.13B | $36.20B | $35.34B | $33.63B | $31.44B | $33.11B | $31.98B | $31.13B | $31.16B | |
| Total Liabilities | $36.15B | $35.33B | $32.81B | $31.36B | $30.94B | $29.86B | $28.95B | $28.07B | $28.26B | $27.49B | $26.99B | $26.47B | |
| Long-term Debt | · | · | · | · | · | · | · | $917M | $915M | $913M | $925M | $797M | |
| Common Stock | $900.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Retained Earnings | $2.42B | $2.25B | $1.90B | $1.69B | $1.13B | $752M | $536M | $197M | $560M | $651M | $347M | $128M | |
| AOCI | $-1.11B | $-1.37B | $-1.58B | $-1.96B | $1.95B | $2.19B | $1.37B | $178M | $1.21B | $622M | $403M | $825M | |
| Stockholders' Equity | $2.64B | $2.52B | $2.22B | $1.77B | $3.68B | $5.48B | $4.68B | $3.37B | $4.85B | $4.49B | $4.14B | $4.69B | |
| Liabilities + Equity | $38.79B | $37.85B | $35.03B | $33.13B | $36.20B | $35.34B | $33.63B | $31.44B | $33.11B | $31.98B | $31.13B | $31.16B | |
| Shares Outstanding | 94,484,339 | 101,618,957 | 109,357,540 | 114,343,070 | 120,377,152 | 135,279,119 | 148,084,178 | 162,202,000 | 166,858,000 | 173,754,000 | 184,029,000 | 203,324,000 |
キャッシュフロー 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $318M | $292M | $267M | $248M | $237M | $304M | $268M | $292M | $265M | $275M | $283M | $274M | |
| Deferred Tax | $400.0K | $93M | $12M | $154M | $99M | $100M | $39M | $93M | $72M | $173M | $119M | $144M | |
| Other Non-cash | $128M | $-157M | $27M | $-335M | $-225M | $29M | $-20M | $248M | $100M | $-47M | $71M | $-347M | |
| Operating Cash Flow | $676M | $628M | $583M | $495M | $598M | $736M | $697M | $318M | $633M | $776M | $748M | $122M | |
| Investing Cash Flow | $-1.67B | $-1.49B | $-872M | $-1.78B | $-1.53B | $-608M | $-556M | $-526M | $-270M | $-930M | $-1.07B | $56M | |
| Stock Issued | $12M | $11M | $13M | $14M | $22M | $19M | $9M | $4M | $8M | $8M | $6M | $5M | |
| Stock Repurchased | $331M | $300M | $166M | $190M | $408M | $268M | $254M | $108M | $168M | $210M | $365M | $319M | |
| Net Stock Activity | $-320M | $-289M | $-153M | $-177M | $-386M | $-249M | $-245M | $-104M | $-160M | $-195M | $-359M | $-314M | |
| Dividends Paid | $66M | $68M | $68M | $65M | $66M | $67M | $67M | $65M | $60M | $55M | $52M | $51M | |
| Financing Cash Flow | $-23M | $1.97B | $534M | $1.20B | $668M | $210M | $-143M | $107M | $-274M | $26M | $142M | $-266M | |
| Net Change in Cash | $-1.01B | $1.11B | $244M | $-87M | $-260M | $337M | $-2M | $-101M | $89M | $-128M | $-179M | $-87M | |
| Taxes Paid | $38M | $55M | $59M | $34M | $-20M | $28M | $-2M | $32M | $77M | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 12.3% | 12.4% | 11.1% | 10.0% | 11.4% | 12.1% | 9.2% | · | · | · | · | · | |
| Net Margin | 5.1% | 9.1% | 6.7% | 11.1% | 10.7% | 7.9% | 10.2% | -7.3% | 4.1% | 9.0% | 7.1% | 1.2% | |
| Pretax Margin | 6.5% | 11.7% | 8.6% | 14.5% | 13.8% | 9.0% | 6.8% | -6.1% | 11.2% | 8.9% | 9.7% | 4.2% | |
| EBITDA Margin | 19.4% | 18.9% | 17.5% | 19.6% | 19.2% | 20.1% | 15.8% | 6.8% | 6.2% | 6.9% | 7.4% | 6.6% | |
| ROA | 0.60% | 1.1% | 0.81% | 1.1% | 1.2% | 0.88% | 1.3% | -0.98% | 0.54% | 1.1% | 0.87% | 0.16% | |
| ROE | 8.9% | 15.6% | 13.5% | 24.3% | 8.4% | 5.7% | 8.9% | -9.0% | 3.6% | 8.0% | 6.5% | 1.1% | |
| ROIC | 16.4% | 17.2% | 16.1% | 19.6% | 7.0% | 7.4% | 11.8% | · | · | · | · | · |
流動性と支払能力 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | 2.4 | 2.2 | 1.9 | 2.6 | 4.9 | 4.3 | 2.4 | · | · | · | · | · |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.85% | 7.3% | 15.9% | -13.2% | 7.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.8% | 2.6% | 2.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -40.9% | 62.1% | -55.2% | 23.2% | 106.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -24.6% | -3.7% | 4.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 1.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -45.5% | 52.2% | -56.1% | 10.6% | 89.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -28.6% | -9.6% | -2.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -5.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -0.24% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.49B | $4.45B | $4.15B | $3.58B | $4.12B | $3.82B | $4.02B | $4.31B | $4.30B | $3.99B | $3.81B | $4.14B | |
| Net Income TTM | $229M | $421M | $276M | $631M | $570M | $302M | $409M | $-315M | $176M | $358M | $271M | $51M | |
| Market Cap | $4.01B | $3.78B | $3.05B | $2.61B | $2.87B | $3.01B | $2.68B | $2.41B | $4.12B | $3.33B | $3.51B | $3.50B | |
| P/E | 18.5 | 9.6 | 11.6 | 4.3 | 5.5 | 10.5 | 6.9 | -7.8 | 24.2 | 9.5 | 13.7 | 71.8 | |
| P/S | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 1.0 | 0.8 | 0.9 | 0.8 | |
| P/B | 1.5 | 1.5 | 1.4 | 1.9 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | |
| P / Tangible Book | 1.5 | 1.5 | 1.4 | 1.5 | 0.8 | 0.5 | · | · | · | · | · | · | |
| P / Cash Flow | 5.9 | 6.0 | 5.2 | 5.3 | 4.8 | 4.1 | 3.9 | 7.6 | 6.7 | 4.4 | 4.7 | 28.7 | |
| Dividend Yield | 1.7% | 1.8% | 2.2% | 2.5% | 2.3% | 2.2% | 2.5% | 2.7% | 1.5% | 1.7% | 1.5% | 1.5% | |
| Earnings Yield | 5.4% | 10.4% | 8.6% | 23.5% | 18.2% | 9.5% | 14.4% | -12.8% | 4.1% | 10.5% | 7.3% | 1.4% | |
| Payout Ratio | 28.9% | 16.8% | 24.6% | 16.3% | 14.9% | 22.2% | 16.4% | -20.6% | 33.9% | 15.3% | 19.2% | 99.2% | |
| Annual Payout | $66M | $68M | $68M | $65M | $66M | $67M | $67M | $65M | $60M | $55M | $52M | $51M |
損益計算書 11
| 指標 | トレンド | 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 | $1.03B | $1.14B | $1.19B | $1.15B | $1.00B | $1.10B | $1.13B | $1.07B | $1.16B | $1.17B | $948M | $1.02B | $1.01B | $974M | $905M | $855M | |
| Operating Income | $130M | $174M | $163M | $112M | $105M | $174M | $154M | $149M | $75M | $172M | $130M | $81M | $76M | $107M | $101M | $174M | |
| Interest Expense | $51M | $53M | $57M | $59M | $62M | $62M | $68M | $64M | $60M | $64M | $63M | $58M | $55M | $48M | $38M | $28M | |
| Pretax Income | $48M | $111M | $36M | $118M | $28M | $232M | $11M | $151M | $146M | $46M | $216M | $96M | $-1M | $48M | $228M | $300M | |
| Income Tax | $11M | $6M | $28M | $26M | $6M | $49M | $2M | $34M | $34M | $10M | $48M | $22M | $-200.0K | $10M | $52M | $66M | |
| Net Income | $38M | $93M | $23M | $92M | $22M | $183M | $9M | $116M | $112M | $36M | $167M | $74M | $-800.0K | $38M | $176M | $233M | |
| EPS (Basic) | $0.40 | $0.98 | $0.24 | $0.93 | $0.21 | $1.78 | $0.09 | $1.08 | $1.03 | $0.33 | $1.48 | $0.64 | $-0.01 | $0.34 | $1.54 | $2.02 | |
| EPS (Diluted) | $0.39 | $0.95 | $0.24 | $0.91 | $0.21 | $1.74 | $0.09 | $1.06 | $1.01 | $0.31 | $1.46 | $0.64 | $-0.01 | $0.33 | $1.52 | $1.99 | |
| Shares (Basic) | 94,078,000 | -198,155,000 | 96,603,000 | 98,572,000 | 100,743,000 | -215,652,000 | 105,101,000 | 107,731,000 | 108,964,000 | -228,232,000 | 112,689,000 | 114,273,000 | 114,545,000 | -232,776,000 | 114,354,000 | 115,533,000 | |
| Shares (Diluted) | 96,139,000 | -202,187,000 | 98,553,000 | 100,386,000 | 103,070,000 | -219,118,000 | 107,131,000 | 109,258,000 | 110,845,000 | -229,533,000 | 114,462,000 | 115,650,000 | 114,545,000 | -236,499,000 | 115,928,000 | 117,286,000 | |
| EBITDA | $213M | · | $163M | $112M | $182M | · | $154M | $149M | $145M | · | $130M | $81M | $142M | · | $74M | $130M |
貸借対照表 9
| 指標 | トレンド | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Goodwill | · | · | $70M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $38.96B | $38.79B | $38.30B | $37.33B | $37.44B | $37.85B | $37.65B | $36.29B | $34.94B | · | $33.51B | $34.05B | $34.02B | · | $33.04B | $33.84B | |
| Total Liabilities | $36.47B | $36.15B | $35.69B | $34.81B | $34.91B | $35.33B | $34.96B | $33.86B | $32.57B | · | $31.62B | $32.06B | $31.98B | · | $31.74B | $31.62B | |
| Common Stock | $900.0K | $900.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $2.44B | $2.42B | $2.34B | $2.33B | $2.23B | $2.25B | $2.09B | $2.09B | $2.00B | · | $1.88B | $1.73B | $1.67B | · | $1.43B | $1.34B | |
| AOCI | $-1.22B | $-1.11B | $-1.12B | $-1.25B | $-1.24B | $-1.37B | $-1.12B | $-1.46B | $-1.48B | · | $-1.96B | $-1.73B | $-1.66B | · | $-2.17B | $-1.17B | |
| Stockholders' Equity | $2.50B | $2.64B | $2.61B | $2.52B | $2.53B | $2.52B | $2.69B | $2.43B | $2.37B | $2.22B | $1.89B | $2.00B | $2.03B | $1.77B | $1.30B | $2.21B | |
| Liabilities + Equity | $38.96B | $38.79B | $38.30B | $37.33B | $37.44B | $37.85B | $37.65B | $36.29B | $34.94B | · | $33.51B | $34.05B | $34.02B | · | $33.04B | $33.84B | |
| Shares Outstanding | 93,795,306 | 94,484,339 | 95,840,989 | 97,319,000 | 99,893,923 | 101,618,957 | 103,922,954 | 106,513,566 | 108,568,594 | · | 112,163,169 | 113,673,882 | 114,905,172 | · | 114,367,345 | 114,795,328 |
キャッシュフロー 12
| 指標 | トレンド | 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 | $83M | $82M | $80M | $79M | $78M | $76M | $74M | $72M | $70M | $69M | $67M | $66M | $66M | $64M | $-25M | $10M | |
| Deferred Tax | $10M | $-38M | $12M | $24M | $6M | $61M | $-10M | $25M | $17M | $-18M | $42M | $3M | $-14M | $-1M | $37M | $66M | |
| Other Non-cash | $17M | · | · | · | $42M | · | · | · | $-105M | · | · | · | $31M | · | · | · | |
| Operating Cash Flow | $149M | $196M | $198M | $146M | $137M | $191M | $231M | $111M | $95M | $177M | $183M | $142M | $82M | $161M | $168M | $111M | |
| Investing Cash Flow | $-184M | $-901M | $-106M | $-122M | $-538M | $-151M | $-168M | $-1.15B | $-24M | $73M | $-393M | $-145M | $-407M | $-213M | $-338M | $-220M | |
| Stock Issued | $6M | $2M | $2M | $600.0K | $6M | $3M | $4M | $1M | $3M | $2M | $2M | $500.0K | $8M | $7M | $2M | $700.0K | |
| Stock Repurchased | $73M | $60M | $61M | $100M | $110M | $92M | $90M | $60M | $59M | $70M | $40M | $30M | $26M | $10M | $10M | $60M | |
| Net Stock Activity | $-68M | · | · | · | $-104M | · | · | · | $-56M | · | · | · | $-18M | · | · | · | |
| Dividends Paid | $17M | $16M | $16M | $17M | $17M | $16M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $16M | $16M | $16M | |
| Financing Cash Flow | $206M | $447M | $334M | $-232M | $-571M | $713M | $190M | $1.38B | $-310M | $56M | $232M | $44M | $202M | $144M | $104M | $135M | |
| Net Change in Cash | $171M | $-258M | $426M | $-209M | $-973M | $752M | $253M | $342M | $-239M | $306M | $21M | $40M | $-123M | $91M | $-66M | $25M | |
| Taxes Paid | $16M | $28M | $9M | $3M | $-2M | $3M | $7M | $35M | $10M | $13M | $18M | $22M | $6M | $13M | $3M | $3M |
収益性 7
| 指標 | トレンド | 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 | 12.6% | · | 13.7% | 9.8% | 10.4% | · | 13.6% | 13.9% | 6.5% | · | 13.7% | 7.9% | 7.6% | · | 8.2% | 15.2% | |
| Net Margin | 3.7% | · | 1.9% | 8.0% | 1.4% | · | 0.82% | 10.9% | 9.7% | · | 17.7% | 7.2% | -0.08% | · | 11.6% | 15.9% | |
| Pretax Margin | 4.7% | · | 3.0% | 10.2% | 1.8% | · | 0.97% | 14.1% | 12.6% | · | 22.8% | 9.4% | -0.10% | · | 15.2% | 20.5% | |
| EBITDA Margin | 20.7% | · | 13.7% | 9.8% | 18.2% | · | 13.6% | 13.9% | 12.6% | · | 13.7% | 7.9% | 14.1% | · | 8.2% | 15.2% | |
| ROA | 0.10% | · | 0.06% | 0.25% | 0.04% | · | 0.03% | 0.33% | 0.33% | · | 0.50% | 0.22% | 0.00% | · | 0.31% | 0.39% | |
| ROE | 1.5% | · | 0.87% | 3.7% | 0.56% | · | 0.41% | 5.3% | 5.1% | · | 10.5% | 3.5% | -0.03% | · | 3.2% | 3.6% | |
| ROIC | 4.0% | · | 1.4% | 3.5% | 3.2% | · | 4.8% | 4.7% | 2.4% | · | 5.3% | 3.1% | 3.0% | · | · | · |
流動性と支払能力 1
| 指標 | トレンド | 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 | 2.6 | · | 2.9 | 1.9 | 1.7 | · | 2.3 | 2.3 | 1.2 | · | 2.1 | 1.4 | 1.4 | · | 2.0 | 4.7 |
効率性 1
| 指標 | トレンド | 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 |
バリュエーション（TTM） 10
| 指標 | トレンド | 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 | $4.51B | · | $4.44B | $4.38B | $4.30B | · | $4.52B | $4.34B | $4.30B | · | $3.95B | $3.91B | $3.74B | · | $3.68B | $3.74B | |
| Net Income TTM | $246M | · | $319M | $306M | $330M | · | $274M | $432M | $390M | · | $278M | $287M | $446M | · | $708M | $632M | |
| Market Cap | $3.85B | · | $3.79B | $3.75B | $4.16B | · | $3.65B | $2.95B | $2.98B | · | $2.66B | $2.69B | $2.55B | · | $2.06B | $2.08B | |
| P/E | 16.5 | · | 12.8 | 13.1 | 13.4 | · | 14.2 | 7.2 | 8.0 | · | 9.8 | 9.5 | 5.8 | · | 3.0 | 3.5 | |
| P/S | 0.9 | · | 0.9 | 0.9 | 1.0 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.6 | |
| P/B | 1.5 | · | 1.5 | 1.5 | 1.6 | · | 1.4 | 1.2 | 1.3 | · | 1.4 | 1.3 | 1.3 | · | 1.6 | 0.9 | |
| P / Tangible Book | 1.5 | · | 1.5 | 1.5 | 1.6 | · | 1.4 | 1.2 | 1.3 | · | 1.4 | 1.3 | 1.3 | · | 1.6 | 0.9 | |
| P / Cash Flow | 25.9 | · | · | · | 30.4 | · | · | · | 31.5 | · | · | · | 31.1 | · | · | · | |
| Earnings Yield | 6.1% | · | 7.8% | 7.6% | 7.4% | · | 7.1% | 13.9% | 12.5% | · | 10.2% | 10.5% | 17.3% | · | 33.2% | 28.8% | |
| Payout Ratio | 45.4% | · | · | · | 123.4% | · | · | · | 15.4% | · | · | · | -2137.5% | · | · | · |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $4.49B | $4.45B | $4.15B | $3.58B | $4.12B |
| 営業利益率 % | 12.3% | 12.4% | 11.1% | 10.0% | 11.4% |
| 純利益 | $229M | $421M | $276M | $631M | $570M |
| 希薄化後EPS | $2.30 | $3.89 | $2.40 | $5.36 | $4.35 |
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。