MPLX MPLX LP Common Units Representing Limited Partner Interests
$55.70
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 5, 2026
52週レンジ
$48–$60
65% of range
アナリスト評価
BUY
21 analysts
目標株価
$61
+9% upside
P/E (TTM)
—
ROE
—
純利益率
38.1%
MPLX 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
$55.70
時価総額
—
P/E (TTM)
—
EPS（TTM）
—
収益（TTM）
$13.00B
配当利回り
—
ROE
—
負債/自己資本
—
52週レンジ
$48 – $60
MPLX 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
$13.00B
2016-12-31
→
2025-12-31
EPS
—
フリーキャッシュフロー
$4.10B
2016-12-31
→
2025-12-31
利益率
38.1%
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
MPLX
競合中央値
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
MPLX
競合中央値
Operating Margin (営業利益率)
45.7%
—
Net Profit Margin (純利益率)
38.1%
27.2%
ROA
12.3%
8.1%
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
MPLX
競合中央値
Current Ratio (流動比率)
1.2
0.9
Quick Ratio (クイックレシオ)
0.9
—
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
MPLX
競合中央値
Revenue YoY (収益（前年比）)
8.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
3.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
11.4%
—
Net Income YoY (純利益（前年比）)
13.7%
—
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
MPLX
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 |
|---|---|
| 2026年5月8日 | $1.0770 |
| 2026年2月9日 | $1.0770 |
| 2025年11月7日 | $1.0770 |
| 2025年8月8日 | $0.9570 |
| 2025年5月9日 | $0.9570 |
| 2025年2月3日 | $0.9570 |
| 2024年11月8日 | $0.9570 |
| 2024年8月9日 | $0.8500 |
| 2024年5月2日 | $0.8500 |
| 2024年2月2日 | $0.8500 |
| 2023年11月2日 | $0.8500 |
| 2023年8月3日 | $0.7750 |
| 2023年5月4日 | $0.7750 |
| 2023年2月3日 | $0.7750 |
| 2022年11月14日 | $0.7750 |
| 2022年8月4日 | $0.7050 |
| 2022年5月5日 | $0.7050 |
| 2022年2月3日 | $0.7050 |
| 2021年11月10日 | $1.2800 |
| 2021年8月5日 | $0.6880 |
MPLX 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
買い
21 アナリスト
- 強い買い 4 19.0%
- 買い 9 42.9%
- 保有 7 33.3%
- 売り 1 4.8%
- 強い売り 0 0.0%
12ヶ月目標株価
14 アナリスト · 2026-05-20
中央値
$60.00
現在
$55.70
安値
$54.00
高値
$73.00
中央値ターゲット
$60.00
+7.7%
平均値ターゲット
$60.86
+9.3%
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
0.05%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.90 | $1.07 | -0.17% |
| 2025年12月31日 | $1.17 | $1.08 | 0.09% |
| 2025年9月30日 | $1.52 | $1.10 | 0.42% |
| 2025年6月30日 | $1.03 | $1.09 | -0.06% |
| 2025年3月31日 | $1.10 | $1.12 | -0.02% |
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 |
|---|---|---|---|---|---|---|
| MPLX | — | — | 8.9% | 38.1% | — | — |
| EPD | — | 18.5 | -6.4% | 11.1% | — | — |
| KMI | $61.16B | 20.1 | 12.2% | 18.0% | 9.9% | — |
| ET | — | — | 3.5% | 5.2% | 9.4% | — |
| OKE | $46.28B | 13.6 | 55.0% | 10.1% | 17.2% | — |
| TRGP | $39.61B | 21.7 | 4.0% | 11.3% | 68.0% | — |
| LNG | $41.29B | 8.1 | 27.2% | 26.7% | 78.3% | — |
| CQP | — | -109.1 | 23.6% | 27.8% | — | — |
| WES | — | — | 6.6% | 30.7% | — | — |
| PAA | — | — | -9.5% | 3.2% | — | — |
| DTM | $12.17B | 27.8 | 26.7% | 35.5% | 9.4% | — |
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 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.00B | $11.93B | $11.28B | $11.61B | $10.03B | $7.57B | $9.04B | $7.00B | $3.87B | $3.03B | $1.10B | $793M | |
| SG&A Expense | $446M | $427M | $379M | $335M | $353M | $378M | $388M | $316M | $241M | $227M | $125M | $81M | |
| Operating Expenses | $7.05B | $6.64B | $6.38B | $6.70B | $6.04B | $7.36B | $6.66B | $4.28B | $2.68B | $2.35B | $720M | $548M | |
| Operating Income | $5.94B | $5.29B | $4.90B | $4.91B | $3.99B | $211M | · | · | · | · | · | · | |
| Interest Income | $68M | $95M | $43M | $4M | · | · | · | · | · | · | · | · | |
| Other Non-op | · | · | · | · | $-86M | $-62M | $-53M | $-119M | $-56M | $-50M | $-12M | $-1M | |
| Pretax Income | $4.96B | $4.37B | $3.98B | $3.99B | $3.11B | $-685M | $1.46B | $2.01B | $837M | $422M | $334M | $240M | |
| Income Tax | · | $10M | $11M | $8M | $1M | $2M | $0 | $8M | $1M | $-12M | $1M | $1M | |
| Net Income | $4.95B | $4.36B | $3.97B | $3.98B | $3.08B | $-720M | $1.03B | $1.82B | $794M | $233M | $156M | $121M | |
| EBITDA | $5.94B | $5.29B | $4.90B | $4.91B | · | · | · | · | · | · | · | · |
貸借対照表 20
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.14B | $1.52B | $1.05B | $238M | $13M | $15M | $15M | $77M | $5M | $234M | $43M | $27M | |
| Receivables | $735M | $718M | $823M | $737M | $654M | $452M | $593M | $611M | $292M | $299M | $245M | $10M | |
| Other Current Assets | $51M | $29M | $30M | $53M | · | $65M | $110M | $98M | $37M | $33M | $50M | $7M | |
| Current Assets | $3.99B | $3.28B | $2.81B | $1.91B | $1.51B | $1.51B | $1.48B | $1.44B | $559M | $868M | $576M | $97M | |
| PP&E (Net) | $21.70B | $19.15B | $19.26B | $18.85B | $20.04B | $21.22B | $22.14B | $21.52B | $12.19B | $11.41B | $10.00B | $1.01B | |
| PP&E (Gross) | $31.76B | $28.40B | $27.39B | $25.91B | $26.55B | $26.88B | $26.87B | $25.21B | $14.46B | $13.10B | $10.65B | $1.36B | |
| Accum. Depreciation | $10.06B | $9.25B | $8.12B | $7.06B | $6.50B | $5.66B | $4.72B | $3.69B | $2.27B | $1.69B | $650M | $353M | |
| Goodwill | $8.76B | $7.64B | $7.64B | $7.64B | $7.66B | $7.66B | $9.54B | $10.02B | $2.25B | $2.25B | $2.60B | $116M | |
| Intangibles | $1.40B | $518M | $654M | $705M | $831M | $959M | $1.27B | $1.36B | $453M | $492M | $466M | $0 | |
| Other Non-current Assets | $1.12B | $994M | $990M | $959M | $60M | $48M | $52M | $60M | $26M | $14M | $12M | $4M | |
| Total Assets | $43.01B | $37.51B | $36.53B | $35.66B | $35.51B | $36.41B | $40.43B | $39.33B | $19.50B | $17.51B | $16.10B | $1.21B | |
| Accounts Payable | $108M | $147M | $153M | $224M | $172M | $152M | $242M | $266M | $151M | $140M | $91M | $14M | |
| Accrued Liabilities | $254M | $295M | $300M | $269M | $363M | $194M | $187M | $272M | $231M | $232M | $187M | $11M | |
| Current Liabilities | $3.25B | $3.23B | $2.62B | $2.40B | $3.35B | $2.09B | $2.13B | $2.27B | $1.30B | $763M | $625M | $101M | |
| Capital Leases | $217M | $217M | $211M | $230M | $205M | $244M | $302M | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | · | $10M | $12M | $12M | $14M | $5M | $6M | $378M | $0 | |
| Total Liabilities | $28.48B | $23.50B | $22.95B | $22.15B | $22.49B | $22.43B | $22.85B | $20.59B | $8.53B | $5.40B | $6.44B | $751M | |
| AOCI | $5M | $-3M | $-4M | $-8M | $-17M | $-15M | $-15M | $-16M | $-14M | $0 | · | · | |
| Stockholders' Equity | · | · | · | · | · | · | · | · | · | · | $9.25B | $463M | |
| Liabilities + Equity | $43.01B | $37.51B | $36.53B | $35.66B | $35.51B | $36.41B | $40.43B | $39.33B | $19.50B | $17.51B | $16.10B | $1.21B |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred Tax | $7M | $2M | $3M | $3M | $-2M | $-1M | $-2M | $8M | $-1M | $-17M | $1M | $0 | |
| Amort. of Intangibles | · | · | · | · | · | · | · | $38M | $38M | · | · | · | |
| Restructuring | · | · | · | $0 | $0 | $37M | $0 | $0 | · | · | · | · | |
| Operating Cash Flow | $5.91B | $5.95B | $5.40B | $5.02B | $4.91B | $4.52B | $4.08B | $3.07B | $1.91B | $1.49B | $427M | $334M | |
| CapEx | $1.81B | $1.06B | $937M | $806M | $529M | $1.18B | $2.41B | $2.11B | $1.41B | $1.31B | $334M | $141M | |
| Investing Cash Flow | $-4.86B | $-2.00B | $-1.25B | $-956M | $-518M | $-1.26B | $-3.06B | $-2.88B | $-2.31B | $-1.42B | $-1.69B | $-137M | |
| Debt Issued | $6.54B | $1.63B | $1.59B | $3.38B | $4.17B | $6.81B | $9.17B | $13.48B | $2.91B | $434M | $1.49B | $1.16B | |
| Net Debt Issued | $4.08B | $479M | $588M | $1.18B | · | · | $1.25B | $6.41B | $2.50B | $-878M | $49M | $634M | |
| Stock Repurchased | $400M | $326M | $0 | $491M | $630M | $33M | $0 | $0 | · | · | · | · | |
| Net Stock Activity | $-400M | $-326M | $0 | $-491M | $-630M | $-33M | · | · | · | · | · | · | |
| Financing Cash Flow | $-435M | $-3.48B | $-3.33B | $-3.84B | $-4.39B | $-3.26B | $-1.09B | $-117M | $171M | $113M | $1.27B | $-224M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-229M | $191M | $16M | $-27M | |
| Taxes Paid | · | · | · | · | · | · | · | · | · | · | · | $-300.0K | |
| Free Cash Flow | $4.10B | $4.89B | $4.46B | $4.21B | $4.38B | $3.34B | $1.67B | $907M | $496M | $82M | $-25M | $168M |
収益性 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 45.7% | 44.3% | 43.4% | 42.3% | · | · | · | · | · | · | · | · | |
| Net Margin | 38.1% | 36.5% | 34.8% | 34.0% | 30.7% | -9.5% | 11.4% | 28.3% | 20.5% | 9.0% | 22.2% | 22.1% | |
| Pretax Margin | 38.2% | 36.6% | 35.2% | 34.3% | 31.1% | -9.0% | 16.2% | 28.7% | 21.6% | 9.5% | 22.6% | 32.5% | |
| EBITDA Margin | 45.7% | 44.3% | 43.4% | 42.3% | · | · | · | · | · | · | · | · | |
| ROA | 12.3% | 11.8% | 10.9% | 11.1% | 8.6% | -1.9% | 2.6% | 8.6% | 4.3% | 1.4% | 1.8% | 10.0% | |
| ROE | · | · | · | · | · | · | · | · | · | · | 3.2% | 15.4% |
流動性と支払能力 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.0 | 1.1 | 0.8 | 0.5 | 0.7 | 0.7 | 0.8 | 0.4 | 1.1 | 0.8 | 1.0 | |
| Quick Ratio | 0.9 | 0.7 | 0.7 | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.8 | 0.5 | 0.4 |
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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.5 | |
| Receivables Turnover | 17.9 | 15.5 | 14.5 | 16.7 | 18.1 | 14.5 | 15.0 | 18.1 | 13.1 | 9.6 | 5.5 | 49.0 |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.9% | 5.8% | -2.9% | 15.8% | 32.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.8% | 6.0% | 14.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 13.7% | 9.9% | -0.30% | 29.3% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 7.6% | 12.3% | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $13.00B | $11.93B | $11.28B | $11.61B | $10.03B | $7.57B | $9.04B | $7.00B | $3.87B | $3.03B | $1.10B | $793M | |
| Net Income TTM | $4.95B | $4.36B | $3.97B | $3.98B | $3.08B | $-720M | $1.03B | $1.82B | $794M | $233M | $156M | $121M |
損益計算書 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 | $3.04B | $3.25B | $3.62B | $3.00B | $3.12B | $3.06B | $2.97B | $3.05B | $2.85B | $2.97B | $2.91B | $2.69B | $2.71B | $2.66B | $3.40B | $2.94B | |
| SG&A Expense | $114M | $101M | $126M | $107M | $112M | $104M | $107M | $107M | $109M | $99M | $102M | $89M | $89M | $87M | $88M | $82M | |
| Operating Expenses | $1.82B | $1.77B | $1.82B | $1.71B | $1.76B | $1.72B | $1.70B | $1.63B | $1.59B | $1.59B | $1.76B | $1.51B | $1.52B | $1.60B | $1.73B | $1.82B | |
| Operating Income | $1.21B | $1.48B | $1.80B | $1.29B | $1.37B | $1.34B | $1.27B | $1.42B | $1.25B | $1.38B | $1.15B | $1.18B | $1.20B | $1.06B | $1.67B | $1.12B | |
| Interest Income | $19M | $18M | $16M | $16M | $18M | $27M | $35M | $18M | $15M | $16M | $12M | $7M | $8M | · | · | · | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-19M | $-20M | |
| Pretax Income | $923M | $1.21B | $1.56B | $1.06B | $1.14B | $1.11B | $1.05B | $1.19B | $1.02B | $1.15B | $929M | $942M | $953M | $826M | $1.44B | $884M | |
| Income Tax | $1M | · | $3M | $1M | $1M | · | $2M | $2M | $1M | · | $1M | $0 | $1M | $2M | $1M | $0 | |
| Net Income | $922M | $1.20B | $1.55B | $1.06B | $1.14B | $1.11B | $1.05B | $1.19B | $1.01B | $1.14B | $928M | $942M | $952M | $850M | $1.43B | $875M | |
| EBITDA | $1.21B | · | $1.80B | $1.29B | $1.37B | · | $1.27B | $1.42B | $1.25B | · | $1.15B | $1.18B | $1.20B | · | · | · |
貸借対照表 18
| 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 | $1.51B | $2.14B | $1.76B | $1.39B | $2.53B | $1.52B | $2.43B | $2.50B | $385M | · | $960M | $755M | $393M | · | $121M | $298M | |
| Receivables | $769M | $735M | $729M | $736M | $858M | $718M | $742M | $747M | $752M | · | $833M | $717M | $714M | · | $941M | $789M | |
| Other Current Assets | $62M | $51M | $38M | $33M | $33M | $29M | $37M | $32M | $36M | · | $30M | $49M | $63M | · | · | · | |
| Current Assets | $3.52B | $3.99B | $4.59B | $3.17B | $4.52B | $3.28B | $4.22B | $4.20B | $2.14B | · | $2.74B | $2.32B | $2.01B | · | $1.95B | $2.02B | |
| PP&E (Net) | · | $21.70B | · | · | · | $19.15B | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Gross) | $32.35B | $31.76B | $31.12B | $29.00B | $28.67B | $28.40B | $28.12B | $27.86B | $27.69B | · | $26.48B | $26.29B | $26.08B | · | · | · | |
| Accum. Depreciation | $10.36B | $10.06B | $9.77B | $9.81B | $9.53B | $9.25B | $8.97B | $8.67B | $8.39B | · | $7.86B | $7.59B | $7.33B | · | · | · | |
| Goodwill | $8.74B | $8.76B | $8.73B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | $7.64B | |
| Intangibles | $1.36B | $1.40B | $1.44B | $497M | $529M | $518M | $551M | $585M | $618M | · | $609M | $641M | $673M | · | $736M | $768M | |
| Other Non-current Assets | $1.16B | $1.12B | $1.06B | $1.01B | $998M | $994M | $984M | $975M | $976M | · | $966M | $970M | $954M | · | $952M | $49M | |
| Total Assets | $42.93B | $43.01B | $43.23B | $37.84B | $38.97B | $37.51B | $38.52B | $38.40B | $36.46B | · | $36.12B | $35.87B | $35.67B | · | $35.81B | $35.79B | |
| Accounts Payable | $126M | $108M | $131M | $149M | $145M | $147M | $120M | $127M | $132M | · | $132M | $128M | $139M | · | $289M | $352M | |
| Accrued Liabilities | $333M | $254M | $261M | $262M | $269M | $295M | $271M | $246M | $248M | · | $332M | $241M | $266M | · | $300M | $415M | |
| Current Liabilities | $3.19B | $3.25B | $3.50B | $3.07B | $4.17B | $3.23B | $4.27B | $4.23B | $2.96B | · | $1.40B | $1.32B | $1.31B | · | $2.50B | $2.74B | |
| Capital Leases | $208M | $217M | $220M | $218M | $227M | $217M | $217M | $225M | $231M | · | $219M | $228M | $221M | · | · | · | |
| Total Liabilities | $28.64B | $28.48B | $28.70B | $23.79B | $24.90B | $23.50B | $24.53B | $24.52B | $22.81B | · | $22.80B | $22.68B | $22.62B | · | $22.17B | $22.68B | |
| AOCI | $5M | $5M | $5M | $5M | $5M | $-3M | $-3M | $-3M | $-3M | · | $-4M | $-4M | $-4M | · | $-8M | $-8M | |
| Liabilities + Equity | $42.93B | $43.01B | $43.23B | $37.84B | $38.97B | $37.51B | $38.52B | $38.40B | $36.46B | · | $36.12B | $35.87B | $35.67B | · | $35.81B | $35.79B |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred Tax | · | $6M | $2M | · | · | $2M | $0 | · | · | $4M | $0 | $-1M | $0 | $-1M | $0 | $0 | |
| Operating Cash Flow | $1.35B | $1.50B | $1.43B | $1.74B | $1.25B | $1.68B | $1.42B | $1.56B | $1.29B | $1.49B | $1.24B | $1.44B | $1.23B | $1.37B | $1.04B | $1.49B | |
| CapEx | $575M | $714M | $526M | $301M | $267M | $308M | $280M | $213M | $255M | $275M | $230M | $263M | $169M | $271M | $241M | $125M | |
| Investing Cash Flow | $-791M | $78M | $-3.73B | $-602M | $-601M | $-349M | $-536M | $-114M | $-996M | $-525M | $-236M | $-271M | $-220M | $-280M | $-265M | $-135M | |
| Debt Issued | $1.49B | $0 | $4.56B | $1M | $1.98B | $0 | $0 | $1.63B | $0 | $0 | $0 | $0 | $1.59B | $0 | $994M | $0 | |
| Net Debt Issued | $-16M | · | · | · | $1.48B | · | · | · | $0 | · | · | · | $589M | · | · | · | |
| Stock Repurchased | $50M | $100M | $100M | $100M | $100M | $100M | $76M | $75M | $75M | $0 | $0 | $0 | $0 | $176M | $180M | $35M | |
| Net Stock Activity | $-50M | · | $-100M | $-100M | $-100M | · | $-76M | $-75M | $-75M | · | · | · | $0 | · | $-180M | $-35M | |
| Financing Cash Flow | $-1.19B | $-1.20B | $2.68B | $-2.28B | $370M | $-2.23B | $-954M | $665M | $-958M | $-876M | $-803M | $-804M | $-852M | $-971M | $-951M | $-1.10B | |
| Taxes Paid | · | · | $0 | · | · | · | $0 | $2M | $0 | · | $1M | $2M | $1M | · | $1M | $1M | |
| Free Cash Flow | $772M | · | · | · | $979M | · | · | · | $1.04B | · | · | · | $1.06B | · | · | · |
収益性 5
| 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 | 40.0% | · | 49.8% | 43.1% | 43.7% | · | 42.9% | 46.5% | 44.0% | · | 39.6% | 43.7% | 44.1% | · | · | · | |
| Net Margin | 30.3% | · | 43.0% | 35.2% | 36.4% | · | 35.2% | 38.9% | 35.7% | · | 31.5% | 34.7% | 34.8% | · | 42.0% | 29.8% | |
| Pretax Margin | 30.4% | · | 43.0% | 35.3% | 36.4% | · | 35.3% | 38.9% | 35.7% | · | 31.9% | 35.0% | 35.1% | · | 42.3% | 30.1% | |
| EBITDA Margin | 40.0% | · | 49.8% | 43.1% | 43.7% | · | 42.9% | 46.5% | 44.0% | · | 39.6% | 43.7% | 44.1% | · | · | · | |
| ROA | 2.2% | · | 3.8% | 2.8% | 3.0% | · | 2.8% | 3.2% | 2.8% | · | 2.5% | 2.6% | 2.6% | · | 4.0% | 2.5% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.3 | 1.0 | 1.1 | · | 1.0 | 1.0 | 0.7 | · | 2.0 | 1.8 | 1.5 | · | 0.8 | 0.7 | |
| Quick Ratio | 0.7 | · | 0.7 | 0.7 | 0.8 | · | 0.7 | 0.8 | 0.4 | · | 1.3 | 1.1 | 0.8 | · | 0.4 | 0.4 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 3.7 | · | 4.9 | 4.0 | 3.9 | · | 3.8 | 4.2 | 3.9 | · | 3.3 | 3.6 | 3.7 | · | 4.4 | 4.4 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $12.78B | · | $12.72B | $12.15B | $11.99B | · | $11.78B | $11.50B | $11.16B | · | $11.72B | $11.74B | $11.66B | · | $11.51B | $10.50B | |
| Net Income TTM | $4.67B | · | $4.80B | $4.43B | $4.38B | · | $4.18B | $4.07B | $3.84B | · | $4.25B | $4.20B | $4.08B | · | $3.93B | $3.21B |
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 | $13.00B | $11.93B | $11.28B | $11.61B | $10.03B |
| 営業利益率 % | 45.7% | 44.3% | 43.4% | 42.3% | — |
| 純利益 | $4.95B | $4.36B | $3.97B | $3.98B | $3.08B |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 1.2 | 1.0 | 1.1 | 0.8 | 0.5 |
| クイックレシオ | 0.9 | 0.7 | 0.7 | 0.4 | 0.2 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $4.10B | $4.89B | $4.46B | $4.21B | $4.38B |
最新ニュース この会社に言及した最近の見出し
トレードシグナル エントリー価格とリスク/リワード比率を伴う最近の売買シグナル
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。