NYT New York Times Company (The) Common Stock
$74.64
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$51–$87
65% of range
アナリスト評価
BUY
16 analysts
目標株価
$84
+13% upside
P/E (TTM)
33.2
ROE
17.3%
純利益率
12.2%
NYT 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
$74.64
時価総額
—
P/E (TTM)
33.2
EPS（TTM）
$2.09
収益（TTM）
$2.82B
配当利回り
—
ROE
17.3%
負債/自己資本
—
52週レンジ
$51 – $87
NYT 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
$2.82B
2016-12-25
→
2025-12-31
EPS
$2.09
2016-12-25
→
2025-12-31
フリーキャッシュフロー
$551M
2016-12-25
→
2025-12-31
利益率
12.2%
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
NYT
競合中央値
P/E (TTM)
33.2
23.3
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
NYT
競合中央値
Operating Margin (営業利益率)
15.3%
—
Net Profit Margin (純利益率)
12.2%
4.7%
ROA
11.8%
3.1%
ROE
17.3%
7.4%
ROIC
16.1%
—
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
NYT
競合中央値
Current Ratio (流動比率)
1.5
1.0
Quick Ratio (クイックレシオ)
1.4
—
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
NYT
競合中央値
Revenue YoY (収益（前年比）)
9.2%
—
Revenue CAGR 3Y (収益（3年CAGR）)
7.0%
—
Revenue CAGR 5Y (収益（5年CAGR）)
9.6%
—
EPS YoY
18.1%
—
Net Income YoY (純利益（前年比）)
17.1%
—
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
NYT
競合中央値
Payout Ratio (配当性向)
32.1%
—
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
32.1%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年4月1日 | $0.2300 |
| 2026年1月6日 | $0.1800 |
| 2025年10月8日 | $0.1800 |
| 2025年7月9日 | $0.1800 |
| 2025年4月1日 | $0.1800 |
| 2025年1月10日 | $0.1300 |
| 2024年10月9日 | $0.1300 |
| 2024年7月9日 | $0.1300 |
| 2024年4月1日 | $0.1300 |
| 2024年1月2日 | $0.1100 |
| 2023年10月6日 | $0.1100 |
| 2023年7月10日 | $0.1100 |
| 2023年4月4日 | $0.1100 |
| 2023年1月3日 | $0.0900 |
| 2022年10月6日 | $0.0900 |
| 2022年7月8日 | $0.0900 |
| 2022年4月5日 | $0.0900 |
| 2022年1月4日 | $0.0700 |
| 2021年10月7日 | $0.0700 |
| 2021年7月9日 | $0.0700 |
NYT 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
16 アナリスト
- 強い買い 3 18.8%
- 買い 7 43.8%
- 保有 5 31.2%
- 売り 1 6.2%
- 強い売り 0 0.0%
12ヶ月目標株価
9 アナリスト · 2026-05-15
中央値
$88.00
平均値
$84.00
現在
$74.64
安値
$66.00
高値
$95.00
中央値ターゲット
$88.00
+17.9%
平均値ターゲット
$84.00
+12.5%
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
0.07%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.61 | $0.48 | 0.13% |
| 2025年12月31日 | $0.89 | $0.88 | 0.01% |
| 2025年9月30日 | $0.59 | $0.54 | 0.05% |
| 2025年6月30日 | $0.58 | $0.50 | 0.08% |
| 2025年3月31日 | $0.41 | $0.35 | 0.06% |
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 |
|---|---|---|---|---|---|---|
| NYT | — | 33.2 | 9.2% | 12.2% | 17.3% | — |
| NWSA | — | — | — | — | — | — |
| WLY | — | 28.5 | -10.4% | 5.0% | 11.7% | — |
| TDAY | $758M | 515.0 | -8.2% | 0.08% | 1.1% | — |
| SCHL | $418M | -246.7 | 2.2% | -0.12% | -0.20% | — |
| LEE | $35M | -0.9 | -8.0% | -6.7% | 141.3% | — |
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 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.82B | $2.59B | $2.43B | $2.31B | $2.07B | $1.78B | $1.81B | $1.75B | $1.68B | $1.56B | $1.58B | $1.59B | |
| Cost of Revenue | · | · | · | · | · | · | $989M | $948M | $616M | $629M | $618M | $644M | |
| R&D Expense | $264M | $248M | $229M | $204M | $161M | $133M | $106M | $84M | · | · | · | · | |
| SG&A Expense | $328M | $308M | $311M | $289M | $250M | $224M | $207M | $0 | $815M | $728M | $714M | $761M | |
| Operating Expenses | $2.39B | $2.23B | $2.15B | $2.11B | $1.81B | $1.61B | $1.63B | $1.56B | $1.49B | $1.42B | $1.39B | $1.48B | |
| Operating Income | $432M | $351M | $276M | $202M | $268M | $176M | $176M | $190M | $177M | $113M | $137M | $92M | |
| Interest Income | $43M | $38M | $22M | $7M | $7M | $14M | $20M | $15M | $10M | $9M | $7M | $5M | |
| Pretax Income | $451M | $383M | $303M | $236M | $291M | $115M | $164M | $176M | $111M | $31M | $97M | $30M | |
| Income Tax | $107M | $90M | $70M | $62M | $71M | $15M | $24M | $49M | $104M | $4M | $34M | $-4M | |
| Net Income | $344M | $294M | $232M | $174M | $220M | $100M | $140M | $126M | $4M | $29M | $63M | $33M | |
| EPS (Basic) | $2.11 | $1.79 | $1.41 | $1.04 | $1.31 | $0.60 | $0.84 | $0.76 | $0.03 | $0.18 | $0.38 | $0.22 | |
| EPS (Diluted) | $2.09 | $1.77 | $1.40 | $1.04 | $1.31 | $0.60 | $0.83 | $0.75 | $0.03 | $0.18 | $0.38 | $0.20 | |
| Shares (Basic) | 163,157,000 | 164,425,000 | 164,721,000 | 166,871,000 | 167,929,000 | 166,973,000 | 166,042,000 | 164,845,000 | 161,926,000 | 161,128,000 | 164,390,000 | 150,673,000 | |
| Shares (Diluted) | 164,943,000 | 165,802,000 | 165,663,000 | 167,141,000 | 168,533,000 | 168,038,000 | 167,545,000 | 166,939,000 | 164,263,000 | 162,817,000 | 166,423,000 | 161,323,000 | |
| EBITDA | $517M | $434M | $362M | $285M | $326M | $238M | $236M | $249M | $174M | $163M | $198M | $171M |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $255M | $199M | $289M | $221M | $320M | $286M | $230M | $242M | $183M | $101M | $106M | $177M | |
| Short-term Investments | $387M | $366M | $162M | $126M | $341M | $309M | $202M | $371M | $309M | $450M | $508M | $637M | |
| Receivables | $291M | $250M | $242M | $218M | $233M | $184M | $213M | $222M | $185M | $197M | $207M | $213M | |
| Prepaid Expense | $60M | $50M | $60M | $55M | $33M | $29M | $29M | $25M | $23M | $16M | $19M | $26M | |
| Other Current Assets | $35M | $71M | $28M | $36M | $26M | $27M | $42M | $33M | $50M | $33M | $23M | $33M | |
| Current Assets | $1.03B | $936M | $782M | $656M | $953M | $836M | $717M | $894M | $750M | $796M | $863M | $1.15B | |
| PP&E (Net) | · | · | $514M | $554M | $575M | $595M | $627M | $639M | $641M | $597M | $632M | $666M | |
| PP&E (Gross) | · | · | · | · | · | $1.48B | $1.58B | $1.55B | $1.59B | $1.50B | $1.49B | $1.52B | |
| Accum. Depreciation | $945M | $906M | $870M | $823M | $778M | $886M | $951M | $912M | $945M | $904M | $857M | $853M | |
| Goodwill | $409M | $412M | $416M | $414M | $166M | $172M | $139M | $140M | $144M | $135M | $109M | $116M | |
| Intangibles | $229M | $258M | $285M | $317M | $14M | · | · | · | · | · | $0 | · | |
| Other Non-current Assets | $270M | $185M | $227M | $231M | $196M | $319M | $240M | $182M | $171M | $154M | $191M | $194M | |
| Total Assets | $3.00B | $2.84B | $2.71B | $2.53B | $2.56B | $2.31B | $2.09B | $2.20B | $2.10B | $2.19B | $2.42B | $2.57B | |
| Accounts Payable | $136M | $124M | $117M | $115M | $127M | $123M | $117M | $112M | $125M | $104M | $96M | $94M | |
| Accrued Liabilities | $137M | $125M | $148M | $136M | $146M | $137M | $124M | $120M | $111M | $131M | $121M | $125M | |
| Short-term Debt | · | · | · | · | · | · | $0 | $254M | $0 | · | · | · | |
| Current Liabilities | $667M | $614M | $612M | $571M | $559M | $487M | $438M | $673M | $416M | $399M | $564M | $601M | |
| Capital Leases | $37M | $37M | $43M | $59M | $64M | $53M | $55M | $0 | $7M | $7M | $7M | $7M | |
| Other Non-current Liabilities | $78M | $86M | $101M | $111M | $133M | $128M | $126M | $78M | $82M | $79M | $92M | $108M | |
| Total Debt | · | · | · | · | · | · | $0 | $501M | $243M | $240M | $236M | $420M | |
| Retained Earnings | $2.55B | $2.33B | $2.12B | $1.96B | $1.85B | $1.67B | $1.61B | $1.51B | $1.31B | $1.33B | $1.33B | $1.29B | |
| Treasury Stock | $573M | $406M | $321M | $276M | $171M | $171M | $171M | $171M | $171M | $171M | $156M | $86M | |
| AOCI | $-366M | $-366M | $-353M | $-358M | $-383M | $-410M | $-495M | $-518M | $-423M | $-480M | $-509M | $-534M | |
| Stockholders' Equity | $2.04B | $1.93B | $1.76B | $1.60B | $1.54B | $1.33B | $1.17B | $1.04B | $897M | $848M | $827M | $726M | |
| Liabilities + Equity | $3.00B | $2.84B | $2.71B | $2.53B | $2.56B | $2.31B | $2.09B | $2.20B | $2.10B | $2.19B | $2.42B | $2.57B |
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 | $85M | $83M | $86M | $83M | $58M | $62M | $61M | $59M | $62M | $62M | $62M | $79M | |
| Stock-based Comp | $74M | $67M | $55M | $35M | $22M | $14M | $13M | $13M | $15M | $12M | $11M | $9M | |
| Deferred Tax | $39M | $8M | $-20M | $-46M | $-6M | $-15M | $4M | $6M | $103M | $-15M | $-14M | $4M | |
| Amort. of Intangibles | $28M | $28M | $29M | $27M | · | · | · | · | · | · | · | · | |
| Restructuring | · | · | · | · | $0 | $0 | $4M | $0 | $0 | $17M | $0 | $0 | |
| Other Non-cash | $43M | $-42M | $7M | $-95M | $-24M | $136M | $-28M | $-47M | $-98M | $6M | $54M | $-45M | |
| Operating Cash Flow | $584M | $411M | $361M | $151M | $269M | $298M | $190M | $157M | $87M | $104M | $179M | $80M | |
| CapEx | $34M | $29M | $23M | $37M | $35M | $34M | $45M | $77M | $85M | $30M | $27M | $35M | |
| Investing Cash Flow | $-221M | $-306M | $-160M | $-74M | $-181M | $-199M | $93M | $-101M | $14M | $124M | $-31M | $-325M | |
| Net Debt Issued | · | · | · | · | $0 | $0 | $-253M | $-552.0K | $-552.0K | $-190M | $-224M | $-39M | |
| Stock Issued | · | · | · | · | · | · | · | $41M | $5M | $761.0K | $103M | $1M | |
| Stock Repurchased | $165M | $85M | $45M | $105M | $0 | $0 | · | $0 | $0 | $16M | $69M | $0 | |
| Net Stock Activity | $-165M | $-85M | $-45M | $-105M | · | · | · | $41M | $5M | $-15M | $34M | $1M | |
| Dividends Paid | $110M | $83M | $69M | $57M | $45M | $38M | $32M | $26M | $26M | $26M | $27M | $25M | |
| Financing Cash Flow | $-306M | $-193M | $-133M | $-174M | $-55M | $-45M | $-295M | $4M | $-26M | $-237M | $-218M | $-61M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | · | $-306M | |
| Taxes Paid | $72M | $113M | $72M | $110M | $66M | $24M | $30M | $-1M | $22M | $45.0K | $21M | $21M | |
| Free Cash Flow | $551M | $381M | $338M | $114M | $234M | $263M | $144M | $80M | $2M | $64M | $148M | $45M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 15.3% | 13.6% | 11.4% | 8.8% | 12.9% | 9.9% | 9.7% | 10.9% | 6.7% | 6.5% | 8.6% | 5.8% | |
| Net Margin | 12.2% | 11.4% | 9.6% | 7.5% | 10.6% | 5.6% | 7.7% | 7.2% | 0.26% | 1.9% | 4.0% | 2.1% | |
| Pretax Margin | 16.0% | 14.8% | 12.5% | 10.2% | 14.0% | 6.5% | 9.1% | 10.1% | 6.6% | 2.0% | 6.1% | 1.9% | |
| EBITDA Margin | 18.3% | 16.8% | 14.9% | 12.3% | 15.7% | 13.4% | 13.0% | 14.2% | 10.4% | 10.5% | 12.6% | 10.8% | |
| ROA | 11.8% | 10.6% | 8.9% | 6.8% | 9.0% | 4.5% | 6.5% | 5.9% | 0.20% | 1.3% | 2.5% | 1.3% | |
| ROE | 17.3% | 15.9% | 13.8% | 11.1% | 15.4% | 8.0% | 12.7% | 13.0% | 0.49% | 3.5% | 8.1% | 4.2% | |
| ROIC | 16.1% | 14.0% | 12.0% | 9.3% | 13.2% | 11.6% | 12.8% | 8.9% | 0.64% | 8.0% | 8.3% | 9.0% |
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 | 1.5 | 1.5 | 1.3 | 1.1 | 1.7 | 1.7 | 1.6 | 1.3 | 1.8 | 2.0 | 1.5 | 1.9 | |
| Quick Ratio | 1.4 | 1.3 | 1.1 | 1.0 | 1.6 | 1.6 | 1.5 | 1.2 | 1.6 | 1.9 | 1.5 | 1.7 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | 0.5 | 0.3 | 0.3 | 0.3 | 0.6 | |
| LT Debt / Equity | · | · | · | · | · | · | · | 0.2 | 0.3 | 0.3 | 0.3 | 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 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | |
| Receivables Turnover | 10.5 | 10.5 | 10.5 | 10.2 | 10.0 | 9.0 | 8.3 | 8.6 | 8.8 | 7.7 | 7.5 | 7.7 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.2% | 6.6% | 5.1% | 11.2% | 16.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.0% | 7.6% | 10.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 18.1% | 26.4% | 34.6% | -20.6% | 118.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 26.2% | 10.5% | 32.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 28.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 17.1% | 26.4% | 33.6% | -20.9% | 119.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 25.5% | 10.1% | 32.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 28.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 23.5% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.82B | $2.59B | $2.43B | $2.31B | $2.07B | $1.78B | $1.81B | $1.75B | $1.68B | $1.56B | $1.58B | $1.59B | |
| Net Income TTM | $344M | $294M | $232M | $174M | $220M | $100M | $140M | $126M | $4M | $29M | $63M | $33M | |
| P/E | 33.2 | 29.4 | 35.0 | 31.2 | 36.2 | 85.6 | 38.6 | 29.9 | 616.7 | 75.6 | 36.1 | 67.9 | |
| Earnings Yield | 3.0% | 3.4% | 2.9% | 3.2% | 2.8% | 1.2% | 2.6% | 3.4% | 0.16% | 1.3% | 2.8% | 1.5% | |
| Payout Ratio | 32.1% | 28.2% | 29.9% | 32.7% | 20.6% | 38.4% | 22.6% | 21.0% | 605.3% | 89.1% | 42.1% | 74.6% | |
| Annual Payout | $110M | $83M | $69M | $57M | $45M | $38M | $32M | $26M | $26M | $26M | $27M | $25M |
損益計算書 15
| 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 | $712M | $802M | $701M | $686M | $636M | $727M | $640M | $625M | $594M | $676M | $598M | $591M | $561M | $668M | $548M | $556M | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | $56M | $28M | · | $51M | $52M | |
| R&D Expense | $70M | $67M | $67M | $64M | $67M | $62M | $61M | $62M | $63M | $58M | $57M | $56M | $57M | $55M | $50M | $51M | |
| SG&A Expense | $86M | $89M | $77M | $83M | $80M | $76M | $76M | $77M | $79M | $76M | $82M | $72M | $81M | $77M | $72M | $69M | |
| Operating Expenses | $622M | $641M | $596M | $579M | $577M | $580M | $563M | $546M | $546M | $547M | $535M | $535M | $533M | $609M | $497M | $504M | |
| Operating Income | $91M | $162M | $105M | $107M | $59M | $147M | $77M | $79M | $48M | $129M | $64M | $56M | $28M | $93M | $51M | $52M | |
| Interest Income | · | $12M | $12M | $10M | $10M | $10M | $10M | $9M | $9M | $8M | $6M | $5M | $3M | $3M | $2M | $2M | |
| Pretax Income | $98M | $168M | $108M | $112M | $64M | $156M | $85M | $87M | $56M | $140M | $70M | $61M | $32M | $94M | $51M | $86M | |
| Income Tax | $10M | $38M | $26M | $29M | $14M | $32M | $21M | $22M | $15M | $30M | $16M | $14M | $9M | $23M | $14M | $24M | |
| Net Income | $88M | $130M | $82M | $83M | $50M | $124M | $64M | $66M | $40M | $110M | $54M | $47M | $22M | $71M | $37M | $62M | |
| EPS (Basic) | $0.54 | $0.80 | $0.50 | $0.51 | $0.30 | $0.75 | $0.39 | $0.40 | $0.25 | $0.66 | $0.33 | $0.28 | $0.14 | $0.42 | $0.22 | $0.37 | |
| EPS (Diluted) | $0.54 | $0.79 | $0.50 | $0.50 | $0.30 | $0.74 | $0.39 | $0.40 | $0.24 | $0.67 | $0.32 | $0.28 | $0.13 | $0.42 | $0.22 | $0.37 | |
| Shares (Basic) | 162,040,000 | -326,975,000 | 163,022,000 | 163,331,000 | 163,779,000 | -329,166,000 | 164,419,000 | 164,540,000 | 164,632,000 | -329,536,000 | 164,568,000 | 164,714,000 | 164,975,000 | -335,064,000 | 166,433,000 | 167,636,000 | |
| Shares (Diluted) | 163,699,000 | -328,709,000 | 164,398,000 | 164,346,000 | 164,908,000 | -331,189,000 | 165,847,000 | 165,514,000 | 165,630,000 | -330,178,000 | 165,406,000 | 165,037,000 | 165,398,000 | -335,249,000 | 166,497,000 | 167,636,000 | |
| EBITDA | $111M | · | $105M | $107M | $80M | · | $77M | $79M | $69M | · | $64M | $56M | $49M | · | $51M | $52M |
貸借対照表 22
| 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 | $187M | $255M | $249M | $198M | $183M | $199M | $205M | $223M | $207M | · | $236M | $246M | $235M | · | $190M | $161M | |
| Short-term Investments | $408M | $387M | $368M | $342M | $339M | $366M | $288M | $188M | $172M | · | $163M | $171M | $139M | · | $103M | $62M | |
| Receivables | $235M | $291M | $204M | $211M | $193M | $250M | $189M | $181M | $178M | · | $164M | $159M | $166M | · | $164M | $176M | |
| Prepaid Expense | $59M | $60M | $53M | $58M | $50M | $50M | $45M | $50M | $59M | · | $57M | $61M | $58M | · | $59M | $46M | |
| Other Current Assets | $39M | $35M | $64M | $46M | $37M | $71M | $68M | $73M | $65M | · | $39M | $38M | $35M | · | $28M | $28M | |
| Current Assets | $927M | $1.03B | $938M | $855M | $802M | $936M | $795M | $716M | $681M | · | $658M | $675M | $634M | · | $543M | $473M | |
| PP&E (Net) | · | · | · | · | · | · | $495M | $503M | $508M | · | $524M | $531M | $546M | · | $561M | $566M | |
| Accum. Depreciation | $959M | · | $941M | $930M | $920M | · | $904M | $890M | $883M | · | $863M | $849M | $837M | · | $813M | $804M | |
| Goodwill | $408M | $409M | $409M | $409M | $415M | $412M | $417M | $414M | $415M | · | $413M | $415M | $415M | $414M | $406M | $412M | |
| Intangibles | $222M | $229M | $236M | $243M | $251M | $258M | $265M | $272M | $278M | · | $293M | $303M | $310M | · | $329M | $336M | |
| Other Non-current Assets | $268M | $160M | $280M | $280M | $281M | $185M | $332M | $328M | $313M | · | $353M | $346M | $361M | · | $388M | $388M | |
| Total Assets | $2.86B | $3.00B | $2.89B | $2.81B | $2.74B | $2.84B | $2.76B | $2.67B | $2.62B | · | $2.55B | $2.48B | $2.47B | · | $2.52B | $2.51B | |
| Accounts Payable | $138M | $136M | $131M | $120M | $122M | $124M | $137M | $121M | $121M | · | $120M | $111M | $122M | · | $120M | $114M | |
| Accrued Liabilities | $123M | $137M | $124M | $134M | $144M | $125M | $129M | $123M | $157M | · | $140M | $125M | $155M | · | $139M | $149M | |
| Current Liabilities | $578M | $667M | $615M | $578M | $555M | $614M | $590M | $543M | $545M | · | $554M | $532M | $540M | · | $556M | $534M | |
| Capital Leases | · | $37M | · | · | · | $37M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $73M | $78M | $83M | $79M | $80M | $86M | $90M | $92M | $94M | · | $97M | $93M | $106M | · | $113M | $117M | |
| Retained Earnings | $2.60B | $2.55B | $2.45B | $2.40B | $2.35B | $2.33B | $2.22B | $2.18B | $2.14B | · | $2.03B | $1.99B | $1.96B | · | $1.92B | $1.90B | |
| Treasury Stock | $629M | $573M | $517M | $489M | $466M | $406M | $382M | $363M | $354M | · | $320M | $320M | $307M | · | $251M | $226M | |
| AOCI | $-366M | $-366M | $-357M | $-360M | $-360M | $-366M | $-342M | $-350M | $-352M | · | $-351M | $-352M | $-354M | · | $-390M | $-387M | |
| Stockholders' Equity | $2.00B | $2.04B | $1.98B | $1.94B | $1.88B | $1.93B | $1.85B | $1.80B | $1.75B | · | $1.65B | $1.61B | $1.57B | · | $1.54B | $1.54B | |
| Liabilities + Equity | $2.86B | $3.00B | $2.89B | $2.81B | $2.74B | $2.84B | $2.76B | $2.67B | $2.62B | · | $2.55B | $2.48B | $2.47B | · | $2.52B | $2.51B |
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 | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $22M | $21M | $22M | $21M | $22M | $22M | $21M | |
| Stock-based Comp | $19M | $21M | $19M | $18M | $17M | $18M | $17M | $17M | $16M | $16M | $15M | $13M | $11M | $10M | $9M | $9M | |
| Amort. of Intangibles | $7M | · | · | · | $7M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-36M | · | · | · | $11M | · | · | · | $-24M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $92M | $164M | $208M | $114M | $99M | $152M | $126M | $80M | $53M | $137M | $104M | $69M | $51M | $66M | $69M | $31M | |
| CapEx | $11M | $7M | $8M | $10M | $9M | $8M | $7M | $8M | $6M | $6M | $6M | $5M | $6M | $9M | $9M | $10M | |
| Investing Cash Flow | $-23M | $-72M | $-97M | $-44M | $-8M | $-109M | $-101M | $-30M | $-66M | $-62M | $-92M | $-27M | $22M | $6M | $2M | $3M | |
| Stock Repurchased | $56M | $55M | $27M | $24M | $59M | $25M | $18M | $10M | $32M | $962.0K | $0 | $13M | $31M | $25M | $25M | $25M | |
| Net Stock Activity | $-56M | · | · | · | $-59M | · | · | · | $-32M | · | · | · | $-31M | · | · | · | |
| Dividends Paid | $30M | $29M | $29M | $30M | $22M | $21M | $21M | $21M | $19M | $18M | $18M | $18M | $15M | $15M | $15M | $15M | |
| Financing Cash Flow | $-139M | $-85M | $-59M | $-54M | $-107M | $-48M | $-42M | $-34M | $-69M | $-21M | $-22M | $-32M | $-59M | $-41M | $-41M | $-41M | |
| Free Cash Flow | $82M | · | · | · | $90M | · | · | · | $47M | · | · | · | $45M | · | · | · |
収益性 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | · | 9.4% | 5.0% | · | 9.3% | 9.3% | |
| Operating Margin | 12.7% | · | 14.9% | 15.5% | 9.2% | · | 12.0% | 12.7% | 8.1% | · | 10.6% | 9.4% | 5.0% | · | 9.3% | 9.3% | |
| Net Margin | 12.3% | · | 11.7% | 12.1% | 7.8% | · | 10.0% | 10.5% | 6.8% | · | 9.0% | 7.9% | 4.0% | · | 6.7% | 11.1% | |
| Pretax Margin | 13.8% | · | 15.4% | 16.3% | 10.1% | · | 13.3% | 13.9% | 9.4% | · | 11.7% | 10.3% | 5.7% | · | 9.3% | 15.4% | |
| EBITDA Margin | 15.6% | · | 14.9% | 15.5% | 12.6% | · | 12.0% | 12.7% | 11.6% | · | 10.6% | 9.4% | 8.7% | · | 9.3% | 9.3% | |
| ROA | 3.1% | · | 2.9% | 3.0% | 1.8% | · | 2.4% | 2.5% | 1.6% | · | 2.1% | 1.9% | 0.89% | · | 1.5% | 2.5% | |
| ROE | 4.5% | · | 4.3% | 4.4% | 2.7% | · | 3.7% | 3.8% | 2.4% | · | 3.4% | 3.0% | 1.5% | · | 2.4% | 4.2% | |
| ROIC | 4.0% | · | 4.0% | 4.1% | 2.4% | · | 3.1% | 3.3% | 2.0% | · | 2.9% | 2.6% | 1.2% | · | 2.4% | 2.4% |
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 | 1.6 | · | 1.5 | 1.5 | 1.4 | · | 1.3 | 1.3 | 1.3 | · | 1.2 | 1.3 | 1.2 | · | 1.0 | 0.9 | |
| Quick Ratio | 1.4 | · | 1.3 | 1.3 | 1.3 | · | 1.2 | 1.1 | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 0.8 | 0.7 |
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 | 0.3 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 3.3 | · | 3.6 | 3.5 | 3.4 | · | 3.6 | 3.7 | 3.5 | · | 3.7 | 3.5 | 3.1 | · | 3.3 | 3.4 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.73B | · | $2.66B | $2.59B | $2.50B | · | $2.46B | $2.41B | $2.34B | · | $2.30B | $2.25B | $2.20B | · | $2.15B | $2.10B | |
| Net Income TTM | $302M | · | $278M | $262M | $220M | · | $224M | $206M | $163M | · | $159M | $167M | $125M | · | $158M | $175M | |
| P/E | 45.5 | · | 34.0 | 35.2 | 37.3 | · | 41.2 | 41.3 | 44.6 | · | 43.4 | 39.4 | 51.8 | · | 29.8 | 28.5 | |
| Earnings Yield | 2.2% | · | 2.9% | 2.8% | 2.7% | · | 2.4% | 2.4% | 2.2% | · | 2.3% | 2.5% | 1.9% | · | 3.4% | 3.5% | |
| Payout Ratio | 34.6% | · | · | · | 44.5% | · | · | · | 46.1% | · | · | · | 67.5% | · | · | · |
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 | 2021-12-26 | |
|---|---|---|---|---|---|
| 収益 | $2.82B | $2.59B | $2.43B | $2.31B | $2.07B |
| 営業利益率 % | 15.3% | 13.6% | 11.4% | 8.8% | 12.9% |
| 純利益 | $344M | $294M | $232M | $174M | $220M |
| 希薄化後EPS | $2.09 | $1.77 | $1.40 | $1.04 | $1.31 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-26 | |
|---|---|---|---|---|---|
| 流動比率 | 1.5 | 1.5 | 1.3 | 1.1 | 1.7 |
| クイックレシオ | 1.4 | 1.3 | 1.1 | 1.0 | 1.6 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-26 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $551M | $381M | $338M | $114M | $234M |
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。