CNX CNX Resources Corporation Common Stock
$33.84
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 4月 30, 2026
52週レンジ
$28–$44
38% of range
アナリスト評価
HOLD
19 analysts
目標株価
$39
+14% upside
P/E (TTM)
9.2
ROE
15.0%
純利益率
28.3%
CNX 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
$33.84
時価総額
$5.24B
P/E (TTM)
9.2
EPS（TTM）
$3.98
収益（TTM）
$2.24B
配当利回り
—
ROE
15.0%
負債/自己資本
0.6
52週レンジ
$28 – $44
CNX 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
$2.24B
2023-12-31
→
2025-12-31
EPS
$3.98
2023-12-31
→
2025-12-31
フリーキャッシュフロー
$534M
2023-12-31
→
2025-12-31
利益率
28.3%
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
CNX
競合中央値
P/E (TTM)
9.2
15.7
P/S (TTM) (株価売上高倍率（TTM）)
2.3
2.1
P/B (株価純資産倍率)
1.2
1.3
EV / EBITDA (EV/EBITDA)
13.3
—
Price / FCF (株価FCF倍率)
9.8
—
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
CNX
競合中央値
Net Profit Margin (純利益率)
28.3%
18.1%
ROA
7.2%
6.6%
ROE
15.0%
13.1%
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
CNX
競合中央値
Debt / Equity (負債資本倍率)
0.6
66.0
Current Ratio (流動比率)
0.4
0.8
Quick Ratio (クイックレシオ)
0.2
—
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
CNX
競合中央値
Revenue YoY (収益（前年比）)
76.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
21.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
12.2%
—
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
CNX
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2016年2月11日 | $0.0083 |
| 2015年11月9日 | $0.0083 |
| 2015年8月6日 | $0.0083 |
| 2015年5月7日 | $0.0525 |
| 2015年2月12日 | $0.0525 |
| 2014年11月6日 | $0.0525 |
| 2014年8月13日 | $0.0525 |
| 2014年5月8日 | $0.0525 |
| 2014年2月12日 | $0.0525 |
| 2013年11月13日 | $0.1042 |
| 2013年8月7日 | $0.1042 |
| 2013年5月8日 | $0.1042 |
| 2012年12月19日 | $0.1042 |
| 2012年11月7日 | $0.1042 |
| 2012年8月8日 | $0.1042 |
| 2012年5月9日 | $0.1042 |
| 2012年2月3日 | $0.1042 |
| 2011年11月8日 | $0.1042 |
| 2011年8月8日 | $0.0833 |
| 2011年5月11日 | $0.0833 |
CNX 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
19 アナリスト
- 強い買い 1 5.3%
- 買い 0 0.0%
- 保有 10 52.6%
- 売り 7 36.8%
- 強い売り 1 5.3%
12ヶ月目標株価
11 アナリスト · 2026-06-30
中央値
$38.00
現在
$33.84
安値
$32.00
高値
$49.00
中央値ターゲット
$38.00
+12.3%
平均値ターゲット
$38.64
+14.2%
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
0.20%
次回決算
7月 22, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $1.20 | $0.94 | 0.26% |
| 2025年12月31日 | $0.67 | $0.34 | 0.33% |
| 2025年9月30日 | $0.49 | $0.33 | 0.16% |
| 2025年6月30日 | $0.58 | $0.45 | 0.13% |
| 2025年3月31日 | $0.78 | $0.65 | 0.13% |
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 |
|---|---|---|---|---|---|---|
| CNX | $5.24B | 9.2 | 76.8% | 28.3% | 15.0% | — |
| SM | $2.14B | 3.3 | 17.2% | 20.5% | 13.8% | — |
| CHRD | $5.26B | 125.3 | -7.1% | 0.91% | 0.55% | — |
| MTDR | $5.27B | 7.0 | 5.5% | 20.5% | 14.1% | — |
| MGY | — | 75.5 | -0.31% | 24.8% | 16.3% | — |
| MUR | $4.46B | 43.4 | -10.2% | 3.8% | 2.0% | — |
| CRC | $3.97B | 10.8 | 14.7% | 9.9% | 10.2% | — |
| CRK | $6.79B | 16.2 | 77.0% | 17.8% | 16.2% | — |
| COP | — | 14.7 | 7.7% | 13.6% | 12.3% | — |
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 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.24B | $1.27B | $3.43B | $1.26B | $757M | $1.26B | $1.92B | $1.73B | $1.46B | $760M | $1.20B | $3.20B | |
| SG&A Expense | · | · | · | · | · | · | · | · | · | $38M | $41M | $69M | |
| Operating Expenses | $1.35B | $1.26B | $1.19B | $1.32B | $1.23B | $1.70B | $1.74B | $1.23B | $1.36B | $1.17B | $2.13B | $983M | |
| Interest Expense | · | · | $143M | $128M | $151M | $171M | $151M | $146M | $161M | $182M | $199M | $223M | |
| Other Non-op | $-14M | $6M | $-9M | $-10M | $-16M | $-24M | $-3M | $15M | $-4M | $-5M | · | $460M | |
| Income Tax | $170M | $-30M | $502M | $-70M | $-138M | $-174M | $28M | $216M | $-176M | $-34M | $-280M | $15M | |
| Net Income | $633M | $-90M | $1.72B | $-142M | $-499M | $-484M | $-81M | $797M | $381M | $-848M | $-364M | $163M | |
| EPS (Basic) | $4.48 | $-0.60 | $10.59 | $-0.75 | $-2.31 | $-2.43 | $-0.42 | $3.75 | $1.66 | $-3.70 | $-1.64 | $0.71 | |
| EPS (Diluted) | $3.98 | $-0.60 | $8.99 | $-0.75 | $-2.31 | $-2.43 | $-0.42 | $3.71 | $1.65 | $-3.70 | $-1.64 | $0.70 | |
| Shares (Basic) | 141,453,847 | 151,306,438 | 162,490,245 | 189,507,682 | 215,971,381 | 199,225,441 | 190,727,122 | 212,348,581 | 228,835,112 | 229,387,403 | 229,186,125 | 229,994,407 | |
| Shares (Diluted) | 160,352,521 | 151,306,438 | 192,013,989 | 189,507,682 | 215,971,381 | 199,225,441 | 190,727,122 | 214,628,965 | 230,951,812 | 229,387,403 | 229,186,125 | 231,580,278 | |
| EBITDA | $574M | $486M | $434M | $461M | $515M | $502M | $508M | $493M | $412M | $599M | $650M | $571M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $779.0K | $17M | $443.0K | $21M | $4M | $16M | $16M | $17M | $509M | $46M | $65M | $176M | |
| Receivables | $265M | $180M | $116M | $348M | $330M | $146M | $133M | $252M | $157M | $125M | $151M | $261M | |
| Inventory | $26M | $15M | $20M | $27M | $6M | $10M | $7M | $10M | $11M | $15M | $67M | $102M | |
| Prepaid Expense | $19M | $16M | $15M | $16M | $16M | $12M | $17M | $22M | $95M | $76M | $297M | $188M | |
| Current Assets | $490M | $371M | $422M | $574M | $460M | $273M | $498M | $502M | $853M | $626M | $805M | $1.09B | |
| PP&E (Net) | $7.86B | $7.38B | $7.34B | $7.10B | $6.99B | $7.03B | $7.14B | $6.94B | $5.79B | $8.14B | $9.67B | $10.16B | |
| PP&E (Gross) | $14.06B | $13.04B | $12.54B | $11.91B | $11.36B | $10.96B | $10.57B | $9.57B | $9.32B | $9.18B | $13.79B | $14.67B | |
| Accum. Depreciation | $6.19B | $5.65B | $5.19B | $4.81B | $4.37B | $3.94B | $3.44B | $2.62B | $3.53B | $3.21B | $5.06B | $4.51B | |
| Goodwill | $323M | $323M | $323M | $323M | $323M | $323M | $796M | $796M | $0 | · | · | · | |
| Intangibles | $57M | $64M | $70M | $77M | $84M | $90M | $97M | $103M | $0 | · | · | · | |
| Other Non-current Assets | $741M | $757M | $862M | $845M | $57M | $27M | $15M | $17M | $92M | $96M | $214M | $245M | |
| Total Assets | $9.09B | $8.51B | $8.63B | $8.52B | $8.10B | $8.04B | $9.06B | $8.59B | $6.93B | $9.18B | $10.93B | $11.65B | |
| Accounts Payable | $159M | $123M | $147M | $191M | $122M | $118M | $203M | $230M | $211M | $157M | $251M | $532M | |
| Current Liabilities | $1.12B | $1.12B | $823M | $1.31B | $955M | $441M | $529M | $523M | $442M | $940M | $1.69B | $1.14B | |
| Capital Leases | $105M | $50M | $90M | $132M | $34M | $53M | $110M | $13M | $20M | $27M | $35M | $39M | |
| Deferred Tax | $857M | $696M | $729M | $232M | $329M | $466M | $476M | $399M | $44M | $105M | $75M | $259M | |
| Other Non-current Liabilities | $111M | $138M | $98M | $74M | $92M | $44M | $42M | $68M | $140M | $138M | $167M | $158M | |
| Total Liabilities | $4.76B | $4.41B | $4.27B | $5.57B | $4.40B | $3.62B | $4.10B | $3.51B | $3.03B | $5.24B | $6.07B | $6.33B | |
| Long-term Debt | $2.42B | $2.17B | $2.21B | $2.21B | $2.21B | $2.42B | $2.75B | $2.38B | $2.19B | $2.42B | $2.71B | $3.20B | |
| Total Debt | $2.42B | $2.17B | $2.21B | $2.21B | $2.21B | $2.42B | $2.75B | $2.38B | $2.19B | $2.72B | $2.71B | $3.23B | |
| Common Stock | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $2.36B | $2.35B | $2.38B | $2.51B | $2.83B | $2.96B | $2.20B | $2.26B | $2.45B | $2.46B | $2.44B | $2.42B | |
| Retained Earnings | $1.98B | $1.75B | $1.98B | $449M | $878M | $1.48B | $1.97B | $2.07B | $1.46B | $1.73B | $2.58B | $3.05B | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| AOCI | $-6M | $-6M | $-7M | $-7M | $-15M | $-15M | $-13M | $-8M | $-8M | $-393M | $-316M | $-151M | |
| Stockholders' Equity | $4.34B | $4.10B | $4.36B | $2.95B | $3.70B | $4.42B | $4.96B | $4.33B | $3.90B | $3.80B | $4.70B | $5.33B | |
| Liabilities + Equity | $9.09B | $8.51B | $8.63B | $8.52B | $8.10B | $8.04B | $9.06B | $8.59B | $6.93B | $9.18B | $10.93B | $11.65B | |
| Shares Outstanding | 142,590,509 | 148,879,640 | 154,382,880 | 170,841,164 | 203,531,320 | 220,440,993 | 186,642,962 | 198,663,342 | 223,743,322 | 229,443,008 | 229,054,236 | 230,265,463 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $574M | $486M | $434M | $461M | $515M | $502M | $508M | $493M | $412M | $420M | $372M | $533M | |
| Stock-based Comp | $24M | $20M | $20M | $16M | $17M | $14M | $38M | $21M | $17M | $19M | $14M | $42M | |
| Deferred Tax | $161M | $-34M | $497M | $-76M | $-138M | $-118M | $79M | $346M | $-143M | $76M | $-276M | $-7M | |
| Amort. of Intangibles | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $0 | $0 | · | · | |
| Other Non-cash | $-363M | $434M | $-1.86B | $976M | $1.03B | $881M | $435M | $-771M | · | $567M | $359M | $171M | |
| Operating Cash Flow | $1.03B | $816M | $815M | $1.24B | $926M | $795M | $981M | $886M | $649M | $464M | $512M | $937M | |
| CapEx | $495M | $540M | $679M | $566M | $466M | $487M | $1.19B | $1.12B | $633M | $173M | $840M | $1.46B | |
| Investing Cash Flow | $-901M | $-484M | $-509M | $-528M | $-421M | $-439M | $-1.15B | $-895M | $-222M | $487M | $-996M | $-1.04B | |
| Debt Issued | · | · | · | · | · | · | · | $394M | $0 | $0 | $493M | $1.86B | |
| Net Debt Issued | · | · | · | · | · | · | · | $394M | $0 | $0 | $493M | $1.86B | |
| Stock Issued | $2M | $3M | $2M | $1M | $5M | $2M | $565.0K | $2M | $1M | $4.0K | $8M | $15M | |
| Stock Repurchased | $524M | $184M | $320M | $565M | $245M | $37M | $117M | $382M | $103M | $0 | · | · | |
| Net Stock Activity | $-521M | $-182M | $-318M | $-564M | $-240M | $-35M | $-117M | $-380M | $1M | $4.0K | $8M | $15M | |
| Dividends Paid | · | · | · | · | · | · | · | $0 | $0 | $2M | $33M | $58M | |
| Financing Cash Flow | $-170M | $-277M | $-326M | $-689M | $-524M | $-351M | $166M | $-483M | $36M | $-970M | $374M | $-46M | |
| Net Change in Cash | $-42M | $55M | $-21M | $18M | $-18M | $5M | $-915.0K | $-492M | $463M | $-19M | $-111M | $-150M | |
| Taxes Paid | $7M | $6M | $7M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $534M | $275M | $135M | $669M | $460M | $308M | $-212M | $-231M | $16M | $242M | $-517M | $-557M |
収益性 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 28.3% | -7.1% | 50.1% | -11.3% | -65.9% | -38.5% | -4.2% | 46.0% | · | -41.9% | -12.0% | 4.4% | |
| EBITDA Margin | 25.6% | 38.4% | 12.6% | 36.6% | 68.1% | 39.9% | 26.5% | 28.5% | 28.3% | 29.5% | 20.9% | 15.3% | |
| ROA | 7.2% | -1.1% | 20.1% | -1.7% | -6.1% | -6.0% | -0.88% | 9.5% | · | -9.0% | -3.4% | 1.4% | |
| ROE | 15.0% | -2.2% | 41.4% | -5.8% | -14.5% | -11.1% | -1.9% | 19.4% | · | -20.0% | -7.5% | 3.2% |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 | 0.9 | 1.0 | 1.9 | 0.7 | 0.5 | 1.0 | |
| Quick Ratio | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.4 | 0.3 | 0.5 | 1.5 | 0.3 | 0.2 | 0.4 | |
| Debt / Equity | 0.6 | 0.5 | 0.5 | 0.7 | 0.6 | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | |
| LT Debt / Equity | 0.5 | 0.4 | 0.4 | 0.7 | 0.6 | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.1 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | |
| Receivables Turnover | 10.1 | 8.6 | 14.8 | 3.7 | 3.2 | 9.0 | 10.0 | 8.5 | 10.3 | 10.9 | 13.5 | 12.6 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 76.8% | -63.1% | 172.3% | 66.6% | -39.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 21.1% | 18.7% | 39.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.2% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.24B | $1.27B | $3.43B | $1.26B | $757M | $1.26B | $1.92B | $1.73B | $1.46B | $760M | $1.20B | $3.20B | |
| Net Income TTM | $633M | $-90M | $1.72B | $-142M | $-499M | $-484M | $-81M | $797M | $381M | $-848M | $-364M | $163M | |
| Market Cap | $5.24B | $5.46B | $3.09B | $2.88B | $2.80B | $2.38B | $1.65B | $2.27B | $3.27B | $3.49B | $1.51B | $6.49B | |
| Enterprise Value | $7.66B | $7.61B | $5.30B | $5.06B | $5.01B | $4.79B | $4.39B | $4.63B | $4.95B | $6.15B | $4.15B | $9.54B | |
| P/E | 9.2 | -61.1 | 2.2 | -22.5 | -6.0 | -4.4 | -21.1 | 3.1 | 8.9 | -4.1 | -4.0 | 40.2 | |
| P/S | 2.3 | 4.3 | 0.9 | 2.3 | 3.7 | 1.9 | 0.9 | 1.3 | 2.2 | 4.6 | 1.3 | 2.0 | |
| P/B | 1.2 | 1.3 | 0.7 | 1.0 | 0.8 | 0.5 | 0.4 | 0.5 | 0.8 | 0.9 | 0.3 | 1.2 | |
| P / Tangible Book | 1.3 | 1.5 | 0.8 | 1.1 | 0.8 | 0.6 | · | · | · | · | · | · | |
| P / Cash Flow | 5.1 | 6.7 | 3.8 | 2.3 | 3.0 | 3.0 | 1.7 | 2.6 | 5.0 | 7.4 | 3.0 | 6.9 | |
| P / FCF | 9.8 | 19.8 | 22.8 | 4.3 | 6.1 | 7.7 | -7.8 | -9.8 | 206.6 | 14.4 | -2.9 | -11.7 | |
| EV / EBITDA | 13.3 | 15.7 | 12.2 | 11.0 | 9.7 | 9.5 | 8.6 | 9.4 | 12.0 | 10.3 | 6.4 | 16.7 | |
| EV / FCF | 14.4 | 27.6 | 39.2 | 7.6 | 10.9 | 15.6 | -20.7 | -20.1 | 312.5 | 25.3 | -8.0 | -17.1 | |
| EV / Revenue | 3.4 | 6.0 | 1.5 | 4.0 | 6.6 | 3.8 | 2.3 | 2.7 | 3.4 | 8.1 | 3.5 | 3.0 | |
| Dividend Yield | · | · | · | · | · | · | · | 0.00% | 0.00% | 0.07% | 2.2% | 0.89% | |
| Earnings Yield | 10.8% | -1.6% | 45.0% | -4.5% | -16.8% | -22.5% | -4.8% | 32.5% | 11.3% | -24.4% | -24.9% | 2.5% | |
| Payout Ratio | · | · | · | · | · | · | · | 0.00% | · | -0.27% | -8.9% | 35.3% | |
| Annual Payout | · | · | · | · | · | · | · | $0 | $0 | $2M | $33M | $58M |
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 | $787M | $610M | $584M | $962M | $82M | $137M | $424M | $321M | $385M | $969M | $351M | $840M | $1.28B | $1.64B | $117M | $420M | |
| Operating Expenses | $312M | $341M | $341M | $347M | $319M | $323M | $319M | $300M | $319M | $300M | $300M | $272M | $321M | $343M | $325M | $331M | |
| Interest Expense | · | · | · | · | · | · | · | · | $37M | · | $35M | $35M | $36M | · | $34M | $31M | |
| Other Non-op | $-47M | $-4M | $-2M | $-4M | $-36M | $-5M | $5M | $676.0K | $5M | $-4M | $-1M | $-3M | $-1M | $-3M | $-2M | $-5M | |
| Income Tax | $80M | $28M | $64M | $153M | $-75M | $-49M | $17M | $3M | $-532.0K | $125M | $-2M | $162M | $218M | $82M | $160M | $14M | |
| Net Income | $348M | $196M | $202M | $433M | $-198M | $-145M | $66M | $-18M | $7M | $514M | $21M | $475M | $710M | $1.17B | $-427M | $33M | |
| EPS (Basic) | $2.45 | $1.35 | $1.45 | $3.02 | $-1.34 | $-0.96 | $0.44 | $-0.12 | $0.04 | $3.35 | $0.13 | $2.89 | $4.22 | $5.98 | $-2.28 | $0.17 | |
| EPS (Diluted) | $2.18 | $1.58 | $1.21 | $2.53 | $-1.34 | $-0.89 | $0.37 | $-0.12 | $0.04 | $2.79 | $0.12 | $2.47 | $3.61 | $6.00 | $-2.28 | $0.15 | |
| Shares (Basic) | 142,202,197 | -289,005,726 | 139,251,482 | 143,429,950 | 147,778,141 | -305,008,891 | 150,342,177 | 152,608,500 | 153,364,652 | -330,805,329 | 160,703,884 | 164,139,583 | 168,452,107 | -391,880,154 | 187,511,940 | 194,021,639 | |
| Shares (Diluted) | 160,288,606 | -326,757,414 | 167,585,198 | 171,746,596 | 147,778,141 | -336,567,244 | 179,113,461 | 152,608,500 | 156,151,721 | -388,796,969 | 190,674,498 | 192,991,586 | 197,144,874 | -422,267,209 | 187,511,940 | 224,408,694 | |
| EBITDA | $135M | · | $149M | $153M | $127M | · | $121M | $118M | $119M | · | $112M | $104M | $105M | · | $114M | $116M |
貸借対照表 27
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $779.0K | $5M | $3M | $3M | $17M | $1M | $4M | $2M | · | $9M | $23M | $3M | · | $2M | $238.0K | |
| Receivables | $210M | $265M | $141M | $180M | $247M | $180M | $102M | $108M | $91M | · | $76M | $98M | $136M | · | $479M | $447M | |
| Inventory | $30M | $26M | $31M | $39M | $28M | $15M | $13M | $15M | $14M | · | $20M | $26M | $29M | · | $20M | $14M | |
| Prepaid Expense | $20M | $19M | $17M | $17M | $18M | $16M | $19M | $17M | $19M | · | $14M | $15M | $15M | · | $17M | $13M | |
| Current Assets | $458M | $490M | $361M | $394M | $425M | $371M | $333M | $369M | $460M | · | $301M | $400M | $352M | · | $724M | $618M | |
| PP&E (Net) | $7.91B | $7.86B | $7.78B | $7.86B | $7.90B | $7.38B | $7.37B | $7.38B | $7.36B | · | $7.31B | $7.24B | $7.19B | · | $7.03B | $7.01B | |
| PP&E (Gross) | $14.22B | $14.06B | $13.84B | $13.77B | $13.67B | $13.04B | $12.91B | $12.80B | $12.66B | · | $12.40B | $12.25B | $12.10B | · | $11.74B | $11.61B | |
| Accum. Depreciation | $6.31B | $6.19B | $6.05B | $5.91B | $5.77B | $5.65B | $5.53B | $5.42B | $5.30B | · | $5.09B | $5.01B | $4.91B | · | $4.70B | $4.59B | |
| Goodwill | $323M | $323M | $323M | $323M | $323M | $323M | $323M | $323M | $323M | · | $323M | $323M | $323M | · | $323M | $323M | |
| Intangibles | $56M | $57M | $59M | $61M | $62M | $64M | $66M | $67M | $69M | · | $72M | $74M | $75M | · | $79M | $80M | |
| Other Non-current Assets | $761M | $741M | $758M | $735M | $725M | $757M | $832M | $851M | $835M | · | $883M | $892M | $803M | · | $876M | $1.06B | |
| Total Assets | $9.13B | $9.09B | $8.90B | $8.99B | $9.05B | $8.51B | $8.54B | $8.60B | $8.66B | $8.63B | $8.49B | $8.53B | $8.34B | $8.52B | $8.63B | $8.70B | |
| Accounts Payable | $162M | $159M | $111M | $120M | $144M | $123M | $120M | $126M | $163M | · | $186M | $164M | $196M | · | $169M | $154M | |
| Current Liabilities | $928M | $1.12B | $1.07B | $1.20B | $1.58B | $1.12B | $893M | $893M | $874M | · | $991M | $692M | $705M | · | $2.26B | $2.03B | |
| Capital Leases | $93M | $105M | $122M | $46M | $38M | $50M | $57M | $65M | $77M | · | $102M | $115M | $123M | · | $143M | $139M | |
| Deferred Tax | $936M | $857M | $836M | $761M | $605M | $696M | $746M | $728M | $725M | · | $605M | $609M | $450M | · | $147M | $0 | |
| Other Non-current Liabilities | $94M | $111M | $115M | $115M | $113M | $138M | $143M | $143M | $142M | · | $99M | $74M | $74M | · | $87M | $91M | |
| Total Liabilities | $4.50B | $4.76B | $4.79B | $4.90B | $5.28B | $4.41B | $4.28B | $4.35B | $4.35B | · | $4.54B | $4.55B | $4.77B | · | $6.66B | $6.16B | |
| Long-term Debt | $2.37B | $2.42B | $2.58B | $2.62B | $2.68B | $2.17B | $2.28B | $2.28B | $2.27B | · | $2.17B | · | · | · | $2.24B | $2.23B | |
| Total Debt | $2.37B | · | $2.58B | $2.62B | $2.68B | · | $2.28B | $2.28B | $2.27B | · | $2.17B | $2.15B | $2.20B | · | $2.24B | $2.23B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $2.36B | $2.36B | $2.25B | $2.30B | $2.32B | $2.35B | $2.35B | $2.36B | $2.37B | · | $2.42B | $2.44B | $2.47B | · | $2.60B | $2.67B | |
| Retained Earnings | $2.27B | $1.98B | $1.87B | $1.80B | $1.45B | $1.75B | $1.91B | $1.89B | $1.94B | · | $1.54B | $1.55B | $1.10B | · | $-613M | $-116M | |
| AOCI | $-6M | $-6M | $-6M | $-6M | $-6M | $-6M | $-7M | $-7M | $-7M | · | $-6M | $-6M | $-6M | · | $-14M | $-14M | |
| Stockholders' Equity | $4.63B | $4.34B | $4.12B | $4.09B | $3.77B | $4.10B | $4.26B | $4.25B | $4.31B | $4.36B | $3.96B | $3.98B | $3.57B | $2.95B | $1.98B | $2.54B | |
| Liabilities + Equity | $9.13B | $9.09B | $8.90B | $8.99B | $9.05B | $8.51B | $8.54B | $8.60B | $8.66B | · | $8.49B | $8.53B | $8.34B | · | $8.63B | $8.70B | |
| Shares Outstanding | 141,942,305 | 142,590,509 | 135,887,339 | 141,906,101 | 145,460,928 | 148,879,640 | 149,256,306 | 151,545,126 | 153,275,909 | 154,382,880 | 159,644,764 | 162,071,479 | 165,936,491 | 170,841,164 | 183,072,552 | 191,400,910 |
キャッシュフロー 14
| 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 | $135M | $145M | $149M | $153M | $127M | $128M | $121M | $118M | $119M | $113M | $112M | $104M | $105M | $112M | $114M | $116M | |
| Stock-based Comp | $6M | $5M | $5M | $5M | $9M | $4M | $4M | $4M | $7M | $4M | $3M | $5M | $9M | $1M | $4M | $4M | |
| Deferred Tax | $79M | $21M | $75M | $157M | $-92M | $-50M | $17M | $4M | $-5M | $125M | $-4M | $159M | $217M | $83M | $161M | $14M | |
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $2M | $-3M | $5M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-cash | $-290M | · | · | · | $369M | · | · | · | $57M | · | · | · | $-793M | · | · | · | |
| Operating Cash Flow | $278M | $297M | $234M | $282M | $216M | $269M | $170M | $192M | $185M | $161M | $206M | $199M | $249M | $442M | $264M | $192M | |
| CapEx | $170M | $174M | $76M | $114M | $131M | $105M | $115M | $152M | $168M | $108M | $206M | $196M | $170M | $173M | $134M | $137M | |
| Investing Cash Flow | $-148M | $-165M | $-8M | $-95M | $-634M | $-70M | $-110M | $-145M | $-160M | $-100M | $-187M | $-64M | $-160M | $-166M | $-130M | $-130M | |
| Stock Issued | $2M | $1M | $56.0K | $110.0K | $820.0K | $1M | $170.0K | $929.0K | $109.0K | $106.0K | $916.0K | $128.0K | $610.0K | $79.0K | $135.0K | $375.0K | |
| Stock Repurchased | $54M | $100M | $182M | $116M | $125M | $25M | $63M | $44M | $52M | $113M | $48M | $64M | $95M | $215M | $138M | $59M | |
| Net Stock Activity | $-53M | · | · | · | $-124M | · | · | · | $-52M | · | · | · | $-94M | · | · | · | |
| Financing Cash Flow | $-137M | $-136M | $-225M | $-185M | $376M | $-145M | $-63M | $-45M | $-24M | $-70M | $-34M | $-115M | $-108M | $-256M | $-134M | $-71M | |
| Net Change in Cash | $-7M | $-4M | $1M | $3M | $-42M | $54M | $-3M | $2M | $2M | $-8M | $-14M | $20M | $-19M | $20M | $1M | $-8M | |
| Free Cash Flow | $108M | · | · | · | $84M | · | · | · | $17M | · | · | · | $79M | · | · | · |
収益性 4
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 44.3% | · | 34.6% | 44.9% | -240.0% | · | 15.4% | -5.7% | 1.8% | · | 6.1% | 56.6% | 55.7% | · | -364.8% | 7.9% | |
| EBITDA Margin | 17.1% | · | 25.6% | 15.9% | 154.2% | · | 28.6% | 36.6% | 30.9% | · | 31.9% | 12.3% | 8.2% | · | 97.5% | 27.6% | |
| ROA | 3.8% | · | 2.3% | 4.9% | -2.2% | · | 0.77% | -0.21% | 0.08% | · | 0.25% | 5.5% | 8.6% | · | -5.1% | 0.40% | |
| ROE | 8.3% | · | 4.8% | 10.4% | -4.9% | · | 1.6% | -0.44% | 0.17% | · | 0.72% | 14.6% | 23.2% | · | -16.5% | 1.0% |
流動性と支払能力 4
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.5 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.6 | 0.5 | · | 0.3 | 0.3 | |
| Quick Ratio | 0.2 | · | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Debt / Equity | 0.5 | · | 0.6 | 0.6 | 0.7 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 1.1 | 0.9 | |
| LT Debt / Equity | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 1.0 | 0.8 |
効率性 2
| 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 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.1 | 0.2 | · | 0.0 | 0.1 | |
| Receivables Turnover | 3.4 | · | 4.8 | 6.7 | 0.5 | · | 4.8 | 3.1 | 3.4 | · | 1.3 | 3.1 | 6.4 | · | 0.3 | 1.4 |
バリュエーション（TTM） 14
| 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 | $2.42B | · | $2.05B | $1.79B | $1.21B | · | $1.48B | $1.90B | $2.85B | · | $2.58B | $2.65B | $900M | · | $-1.26B | $-1.50B | |
| Net Income TTM | $785M | · | $502M | $282M | $-144M | · | $76M | $485M | $1.21B | · | $780M | $792M | $-606M | · | $-2.19B | $-2.12B | |
| Market Cap | $5.47B | · | $4.36B | $4.78B | $4.58B | · | $4.86B | $3.68B | $3.64B | · | $3.60B | $2.87B | $2.66B | · | $2.84B | $3.15B | |
| Enterprise Value | $7.83B | · | $6.94B | $7.39B | $7.26B | · | $7.14B | $5.96B | $5.90B | · | $5.77B | $5.00B | $4.86B | · | $5.09B | $5.38B | |
| P/E | 8.4 | · | 11.6 | 23.4 | -30.0 | · | 79.4 | 9.7 | 3.8 | · | 5.8 | 4.5 | -5.1 | · | -1.4 | -1.6 | |
| P/S | 2.3 | · | 2.1 | 2.7 | 3.8 | · | 3.3 | 1.9 | 1.3 | · | 1.4 | 1.1 | 3.0 | · | -2.3 | -2.1 | |
| P/B | 1.2 | · | 1.1 | 1.2 | 1.2 | · | 1.1 | 0.9 | 0.8 | · | 0.9 | 0.7 | 0.7 | · | 1.4 | 1.2 | |
| P / Tangible Book | 1.3 | · | 1.2 | 1.3 | 1.4 | · | 1.3 | 1.0 | 0.9 | · | 1.0 | 0.8 | 0.8 | · | 1.8 | 1.5 | |
| P / Cash Flow | 19.7 | · | · | · | 21.2 | · | · | · | 19.6 | · | · | · | 10.7 | · | · | · | |
| P / FCF | 50.9 | · | · | · | 54.4 | · | · | · | 215.4 | · | · | · | 33.8 | · | · | · | |
| EV / EBITDA | 58.2 | · | 46.5 | 48.4 | 57.1 | · | 58.9 | 50.7 | 49.7 | · | 51.5 | 48.3 | 46.2 | · | 44.5 | 46.3 | |
| EV / FCF | 72.8 | · | · | · | 86.2 | · | · | · | 349.6 | · | · | · | 61.7 | · | · | · | |
| EV / Revenue | 3.2 | · | 3.4 | 4.1 | 6.0 | · | 4.8 | 3.1 | 2.1 | · | 2.2 | 1.9 | 5.4 | · | -4.0 | -3.6 | |
| Earnings Yield | 11.9% | · | 8.6% | 4.3% | -3.3% | · | 1.3% | 10.3% | 26.3% | · | 17.4% | 22.3% | -19.6% | · | -69.5% | -61.5% |
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 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 収益 | $2.24B | — | $1.27B | — | — |
| 純利益 | $633M | — | $-90M | — | — |
| 希薄化後EPS | $3.98 | — | $-0.60 | — | — |
貸借対照表
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.6 | — | 0.5 | — | — |
| 流動比率 | 0.4 | — | 0.3 | — | — |
| クイックレシオ | 0.2 | — | 0.2 | — | — |
キャッシュフロー
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $534M | — | $275M | — | — |
最新ニュース この会社に言及した最近の見出し
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。