PBI Pitney Bowes Inc. Common Stock
$16.82
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$9–$18
85% of range
アナリスト評価
HOLD
9 analysts
目標株価
$17
+2% upside
P/E (TTM)
12.6
ROE
-21.6%
純利益率
7.6%
PBI 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
$16.82
時価総額
$1.59B
P/E (TTM)
12.6
EPS（TTM）
$0.84
収益（TTM）
$1.89B
配当利回り
3.2%
ROE
-21.6%
負債/自己資本
-2.5
52週レンジ
$9 – $18
PBI 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
$1.89B
2016-12-31
→
2025-12-31
EPS
$0.84
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$317M
2016-12-31
→
2025-12-31
利益率
7.6%
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
PBI
競合中央値
P/E (TTM)
12.6
18.4
P/S (TTM) (株価売上高倍率（TTM）)
0.8
0.9
P/B (株価純資産倍率)
-2.0
1.4
Price / FCF (株価FCF倍率)
5.0
—
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
PBI
競合中央値
Net Profit Margin (純利益率)
7.6%
2.3%
ROA
4.4%
2.0%
ROE
-21.6%
5.2%
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
PBI
競合中央値
Debt / Equity (負債資本倍率)
-2.5
53.3
Current Ratio (流動比率)
0.7
2.0
Quick Ratio (クイックレシオ)
0.3
—
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
PBI
競合中央値
Revenue YoY (収益（前年比）)
-6.6%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-8.6%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-11.8%
—
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
PBI
競合中央値
Payout Ratio (配当性向)
35.3%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
3.2%
配当性向
35.3%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月18日 | $0.1000 |
| 2026年2月27日 | $0.0900 |
| 2025年11月10日 | $0.0900 |
| 2025年8月11日 | $0.0800 |
| 2025年5月19日 | $0.0700 |
| 2025年2月21日 | $0.0600 |
| 2024年11月18日 | $0.0500 |
| 2024年8月22日 | $0.0500 |
| 2024年5月22日 | $0.0500 |
| 2024年2月8日 | $0.0500 |
| 2023年11月14日 | $0.0500 |
| 2023年8月21日 | $0.0500 |
| 2023年5月22日 | $0.0500 |
| 2023年2月16日 | $0.0500 |
| 2022年11月14日 | $0.0500 |
| 2022年8月19日 | $0.0500 |
| 2022年5月20日 | $0.0500 |
| 2022年2月17日 | $0.0500 |
| 2021年11月15日 | $0.0500 |
| 2021年8月19日 | $0.0500 |
PBI 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
9 アナリスト
- 強い買い 1 11.1%
- 買い 3 33.3%
- 保有 5 55.6%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-07-04
中央値
$16.50
平均値
$17.14
現在
$16.82
安値
$15.00
高値
$20.00
中央値ターゲット
$16.50
-1.9%
平均値ターゲット
$17.14
+1.9%
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
0.03%
次回決算
7月 28, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.47 | $0.43 | 0.04% |
| 2025年12月31日 | $0.45 | $0.38 | 0.07% |
| 2025年9月30日 | $0.31 | $0.32 | -0.01% |
| 2025年6月30日 | $0.27 | $0.28 | -0.01% |
| 2025年3月31日 | $0.33 | $0.27 | 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 |
|---|---|---|---|---|---|---|
| PBI | $1.59B | 12.6 | -6.6% | 7.6% | -21.6% | — |
| MSA | $6.23B | 22.6 | 3.7% | 14.9% | 22.2% | 46.5% |
| HNI | $3.04B | 38.4 | 12.4% | 1.9% | 4.0% | 41.4% |
| TILE | $1.65B | 14.5 | 5.4% | 8.4% | 19.1% | 38.8% |
| MLKN | $1.14B | -31.2 | 1.1% | -1.0% | -2.9% | 38.8% |
| ACCO | $336M | 8.5 | -8.5% | 2.7% | 6.3% | 32.8% |
| NL | $267M | -7.1 | 8.5% | -23.9% | -10.0% | 30.4% |
| VIRC | $110M | 43.7 | -25.0% | 1.3% | 2.3% | 40.7% |
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 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.89B | $2.03B | $2.08B | $2.48B | $3.67B | $3.55B | $3.21B | $3.21B | $2.78B | $2.98B | $3.58B | $3.82B | |
| Cost of Revenue | · | $964M | $1.05B | · | $2.55B | $2.40B | $1.92B | $1.79B | $1.43B | $1.51B | $1.56B | $1.68B | |
| R&D Expense | $15M | $32M | $29M | $35M | $47M | $38M | $51M | $59M | $61M | $107M | $110M | $110M | |
| SG&A Expense | $622M | $718M | $782M | $786M | $924M | $963M | $1.00B | $1.00B | $1.03B | $1.14B | $1.28B | $1.38B | |
| Operating Expenses | $1.70B | $2.08B | $2.12B | $3.50B | $3.68B | $3.74B | $1.26B | $1.23B | $1.47B | $1.65B | $1.41B | $1.71B | |
| Interest Expense | · | · | $100M | $90M | $97M | $106M | $111M | $115M | $118M | $89M | $88M | $91M | |
| Interest Income | $8M | $14M | $14M | $4M | · | · | · | · | · | · | · | · | |
| Pretax Income | $193M | $-52M | $-44M | $189M | $-7M | $-183M | $27M | $188M | $194M | $246M | $611M | $431M | |
| Income Tax | $48M | $-155M | $17M | $43M | $-11M | $7M | $-13M | $6M | $14M | $107M | $190M | $113M | |
| Net Income | $145M | $-204M | $-386M | $37M | $-1M | $-180M | $194M | $242M | $244M | $93M | $408M | $334M | |
| EPS (Basic) | $0.84 | $-1.13 | $-2.20 | $0.21 | $-0.01 | $-1.05 | $1.10 | $1.29 | $1.31 | $0.49 | $2.04 | $1.65 | |
| EPS (Diluted) | $0.84 | $-1.12 | $-2.20 | $0.21 | $-0.01 | $-1.05 | $1.10 | $1.28 | $1.30 | $0.49 | $2.03 | $1.64 | |
| Shares (Basic) | 171,605,000 | 179,510,000 | 175,640,000 | 173,912,000 | 173,914,000 | 171,519,000 | 176,251,000 | 187,277,000 | 186,332,000 | 187,945,000 | 199,835,000 | 201,992,000 | |
| Shares (Diluted) | 173,040,000 | 182,526,000 | 175,640,000 | 177,252,000 | 179,105,000 | 171,519,000 | 177,449,000 | 188,382,000 | 187,435,000 | 188,975,000 | 200,945,000 | 203,961,000 |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $285M | $470M | $600M | $668M | $732M | $921M | $924M | $867M | $1.01B | $765M | $640M | $1.04B | |
| Short-term Investments | $12M | $16M | $22M | $11M | $14M | $19M | $116M | $59M | $49M | $38M | $127M | $60M | |
| Receivables | $168M | $160M | $200M | $344M | $335M | $389M | $373M | $372M | $427M | $456M | $477M | $437M | |
| Inventory | $66M | $60M | $63M | $84M | $79M | $71M | $68M | $62M | $41M | $93M | $89M | $85M | |
| Prepaid Expense | $69M | $66M | $76M | $116M | $157M | $120M | $102M | $75M | $83M | $69M | $67M | $57M | |
| Current Assets | $1.10B | $1.32B | $2.06B | $1.80B | $1.89B | $2.11B | $2.24B | $2.70B | $2.83B | $2.33B | $2.33B | $2.76B | |
| PP&E (Net) | · | · | · | · | $429M | $391M | $376M | $399M | $374M | $315M | $330M | $285M | |
| PP&E (Gross) | · | · | · | · | $1.32B | $1.27B | $1.22B | $1.16B | $1.13B | $998M | $1.21B | $1.15B | |
| Accum. Depreciation | · | · | · | · | $894M | $883M | $841M | $758M | $756M | $684M | $883M | $861M | |
| Goodwill | $747M | $721M | $734M | $851M | $1.14B | $1.15B | $1.32B | $1.33B | $1.33B | $1.40B | $1.75B | $1.67B | |
| Intangibles | $15M | $16M | $20M | $78M | $132M | $160M | $191M | $213M | $272M | $165M | $187M | $82M | |
| Other Non-current Assets | $290M | $276M | $341M | $380M | $471M | $492M | $400M | $397M | $541M | $525M | $526M | $577M | |
| Total Assets | $3.17B | $3.40B | $4.27B | $4.74B | $4.96B | $5.22B | $5.47B | $5.94B | $6.63B | $5.84B | $6.12B | $6.48B | |
| Accounts Payable | $845M | $874M | $829M | $907M | $923M | $881M | $794M | $1.35B | $1.46B | $1.38B | $1.45B | $1.57B | |
| Current Liabilities | $1.55B | $1.67B | $1.90B | $1.73B | $1.73B | $1.87B | $1.57B | $1.89B | $2.07B | $2.33B | $2.28B | $2.32B | |
| Capital Leases | $100M | $101M | $127M | $266M | $192M | $180M | $178M | $125M | · | · | · | · | |
| Deferred Tax | $73M | $49M | $211M | $263M | $286M | $279M | $274M | $254M | $249M | $204M | $206M | $115M | |
| Other Non-current Liabilities | $204M | $215M | $224M | $228M | $309M | $437M | $401M | $462M | $519M | $597M | $605M | $683M | |
| Total Liabilities | $3.97B | $3.98B | $4.64B | $4.68B | $4.85B | $5.15B | $5.18B | $5.84B | $6.50B | $5.94B | $5.65B | $6.13B | |
| Long-term Debt | $1.99B | $1.92B | $2.15B | $2.21B | $2.32B | $2.56B | $2.74B | $3.27B | $3.83B | $3.36B | $2.95B | $3.23B | |
| Total Debt | $1.99B | $1.92B | $2.15B | $2.21B | $2.32B | $2.56B | $2.74B | $3.27B | $3.83B | $3.36B | $2.97B | $3.25B | |
| Common Stock | $270M | $270M | $270M | $323M | $323M | $323M | $323M | $323M | $323M | $323M | $323M | $323M | |
| Paid-in Capital | · | · | · | $0 | $2M | $69M | $99M | $121M | $138M | $148M | $161M | $179M | |
| Retained Earnings | $2.66B | $2.67B | $3.08B | $5.13B | $5.17B | $5.21B | $5.44B | $5.28B | $5.23B | $5.11B | $5.16B | $4.90B | |
| Treasury Stock | $2.94B | $2.68B | $2.87B | $4.55B | $4.60B | $4.69B | $4.73B | $4.67B | $4.71B | $4.74B | $4.57B | $4.48B | |
| AOCI | $-789M | $-839M | $-851M | $-836M | $-780M | $-839M | $-840M | $-949M | $-792M | $-940M | $-889M | $-846M | |
| Stockholders' Equity | $-802M | $-578M | $-369M | $61M | $113M | $71M | $289M | $102M | $31M | $-104M | $179M | $77M | |
| Liabilities + Equity | $3.17B | $3.40B | $4.27B | $4.74B | $4.96B | $5.22B | $5.47B | $5.94B | $6.69B | $5.84B | $6.12B | $6.50B | |
| Shares Outstanding | 150,703,556 | 182,405,867 | 176,365,833 | 174,030,587 | 174,731,395 | 171,975,188 | · | · | · | · | · | · |
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 | $112M | $114M | $113M | $111M | $163M | $161M | $159M | $148M | $127M | $174M | $173M | $198M | |
| Stock-based Comp | $14M | $17M | $9M | $16M | $21M | $17M | $23M | $21M | $24M | $15M | $21M | $17M | |
| Deferred Tax | $38M | $-174M | $-36M | $6M | $-20M | $15M | $5M | $64M | $-1M | $3M | $40M | $1M | |
| Amort. of Intangibles | $5M | $5M | $5M | $10M | $30M | $33M | $36M | $39M | $28M | $40M | $37M | $34M | |
| Restructuring | $58M | $77M | $52M | $17M | $19M | $21M | $24M | $24M | $53M | $46M | · | · | |
| Operating Cash Flow | $383M | $229M | $80M | $175M | $302M | $302M | $268M | $345M | $454M | $496M | $523M | $658M | |
| CapEx | $66M | $72M | $78M | $83M | $184M | $105M | $137M | $138M | $118M | $159M | $167M | $183M | |
| Investing Cash Flow | $-125M | $-49M | $-124M | $-24M | $-155M | $-76M | $458M | $286M | $-621M | $-116M | $-303M | $-155M | |
| Debt Issued | $1.00B | $0 | $267M | $0 | $1.20B | $917M | $390M | $0 | $1.44B | $895M | $151M | $509M | |
| Net Debt Issued | $1.00B | $0 | $267M | $0 | $1.20B | $917M | $-540M | $-570M | $472M | $524M | $-365M | $-91M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $7M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | $7M | |
| Dividends Paid | $51M | $36M | $35M | $35M | $35M | $34M | $35M | $140M | $139M | $141M | $150M | $152M | |
| Financing Cash Flow | $-445M | $-305M | $-30M | $-198M | $-330M | $-235M | $-670M | $-745M | $368M | $-230M | $-579M | $-312M | |
| Net Change in Cash | $-185M | $-130M | $-68M | $-63M | $-189M | $-3M | $57M | $-140M | $244M | $124M | $-403M | $163M | |
| Taxes Paid | $16M | $45M | $23M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $317M | $157M | $-23M | $51M | $117M | $197M | $115M | $201M | $325M | $330M | $348M | $475M | |
| Levered FCF | · | · | $-119M | $-32M | $163M | $87M | $-49M | $96M | $220M | $288M | $288M | $405M |
収益性 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 7.6% | -10.1% | -11.8% | 1.0% | -0.04% | -5.1% | 6.1% | 6.3% | 7.4% | 2.7% | 11.4% | 8.7% | |
| Pretax Margin | 10.2% | -2.6% | -12.4% | 1.1% | -0.20% | -5.2% | 0.85% | 6.0% | 8.0% | 7.2% | 17.1% | 11.3% | |
| ROA | 4.4% | -5.3% | -8.6% | 0.76% | -0.03% | -3.4% | 3.4% | 3.5% | 4.2% | 1.6% | 6.5% | 5.0% | |
| ROE | -21.6% | 37.1% | 156.2% | 141.1% | -1.7% | -249.5% | 125.0% | 128.7% | 180.6% | 692.8% | 254.4% | 187.7% |
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 | 0.7 | 0.8 | 1.0 | 1.0 | 1.1 | 1.1 | 1.4 | 1.3 | 1.3 | 1.0 | 1.0 | 1.2 | |
| Quick Ratio | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.5 | 0.5 | 0.6 | |
| Debt / Equity | -2.5 | -3.3 | -5.8 | 36.4 | 20.6 | 38.6 | 9.6 | 13.6 | 20.3 | -32.5 | 16.6 | 42.1 | |
| LT Debt / Equity | -2.5 | -3.2 | -5.7 | 35.8 | 20.4 | 35.4 | 9.5 | 12.8 | 18.9 | -26.5 | 14.0 | 37.9 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |
| Inventory Turnover | · | 15.7 | · | · | 34.0 | 35.9 | 29.5 | 45.8 | 18.9 | 16.7 | 18.0 | 17.8 | |
| Receivables Turnover | 11.5 | 11.3 | 9.5 | 10.4 | 10.1 | 9.3 | 8.6 | 8.0 | 7.2 | 7.3 | 8.0 | 8.7 |
成長率 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -6.6% | -2.5% | -16.3% | -32.4% | 3.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -8.6% | -18.0% | -16.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -11.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 58.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 57.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 8.3% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.89B | $2.03B | $2.08B | $2.48B | $3.67B | $3.55B | $3.21B | $3.21B | $2.78B | $2.98B | $3.58B | $3.82B | |
| Net Income TTM | $145M | $-204M | $-386M | $37M | $-1M | $-180M | $194M | $242M | $244M | $93M | $408M | $334M | |
| Market Cap | $1.59B | $1.32B | $776M | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $3.29B | $2.75B | $2.30B | · | · | · | · | · | · | · | · | · | |
| P/E | 12.6 | -6.5 | -2.0 | 18.1 | -663.0 | -5.9 | 3.7 | 4.6 | 8.6 | 31.0 | 10.2 | 14.9 | |
| P/S | 0.8 | 0.7 | 0.4 | · | · | · | · | · | · | · | · | · | |
| P/B | -2.0 | -2.3 | -2.1 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 4.2 | 5.8 | 9.8 | · | · | · | · | · | · | · | · | · | |
| P / FCF | 5.0 | 8.4 | -33.1 | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 10.4 | 17.6 | -98.2 | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.7 | 1.4 | 1.1 | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | 3.2% | 2.7% | 4.5% | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 8.0% | -15.5% | -50.0% | 5.5% | -0.15% | -17.1% | 27.3% | 21.7% | 11.6% | 3.2% | 9.8% | 6.7% | |
| Payout Ratio | 35.3% | -17.7% | -9.1% | 94.0% | -2575.9% | -18.9% | 18.2% | 62.8% | 53.4% | 151.5% | 36.8% | 45.4% | |
| Annual Payout | $51M | $36M | $35M | $35M | $35M | $34M | $35M | $140M | $139M | $141M | $150M | $152M |
損益計算書 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 | $477M | $478M | $460M | $462M | $493M | $516M | $499M | $490M | $521M | $-35M | $503M | $501M | $549M | $-146M | $831M | $871M | |
| Cost of Revenue | · | · | · | · | · | $239M | $238M | $239M | $249M | $259M | $248M | $255M | $286M | · | · | · | |
| R&D Expense | $4M | $4M | $3M | $4M | $5M | $9M | $8M | $7M | $8M | $1M | $8M | $10M | $10M | $3M | $10M | $11M | |
| SG&A Expense | $133M | $141M | $144M | $171M | $166M | $148M | $190M | $193M | $187M | $134M | $183M | $223M | $242M | $107M | $210M | $227M | |
| Operating Expenses | $397M | $439M | $392M | $423M | $447M | $564M | $543M | $498M | $474M | $-126M | $228M | $278M | $238M | · | $821M | $874M | |
| Interest Expense | · | · | · | · | · | · | · | · | $28M | · | $27M | $23M | $22M | · | $24M | $21M | |
| Interest Income | $2M | $3M | $2M | $1M | $2M | $3M | $4M | $3M | $4M | · | · | · | · | · | · | · | |
| Pretax Income | $80M | $38M | $68M | $39M | $47M | $-48M | $-44M | $-8M | $48M | $91M | $27M | $-33M | $24M | $156M | $10M | $-3M | |
| Income Tax | $22M | $11M | $16M | $9M | $11M | $-6M | $-166M | $2M | $16M | $21M | $9M | $3M | $7M | $41M | $5M | $-7M | |
| Net Income | $58M | $27M | $52M | $30M | $35M | $-37M | $-138M | $-25M | $-3M | $-224M | $-13M | $-142M | $-8M | $6M | $5M | $4M | |
| EPS (Basic) | $0.40 | $0.17 | $0.31 | $0.17 | $0.19 | $-0.20 | $-0.77 | $-0.14 | $-0.02 | $-1.28 | $-0.07 | $-0.81 | $-0.04 | $0.04 | $0.03 | $0.02 | |
| EPS (Diluted) | $0.39 | $0.18 | $0.30 | $0.17 | $0.19 | $-0.21 | $-0.75 | $-0.14 | $-0.02 | $-1.28 | $-0.07 | $-0.81 | $-0.04 | $0.04 | $0.03 | $0.02 | |
| Shares (Basic) | 146,764,000 | -359,883,000 | 168,908,000 | 179,708,000 | 182,872,000 | -356,425,000 | 180,242,000 | 178,696,000 | 176,997,000 | -350,780,000 | 176,099,000 | 175,695,000 | 174,626,000 | -347,540,000 | 173,847,000 | 173,490,000 | |
| Shares (Diluted) | 147,742,000 | -363,108,000 | 170,370,000 | 181,005,000 | 184,773,000 | -361,488,000 | 183,838,000 | 178,696,000 | 181,480,000 | -355,050,000 | 180,369,000 | 175,695,000 | 174,626,000 | -354,717,000 | 176,966,000 | 176,969,000 |
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 | $303M | $285M | $321M | $285M | $324M | $470M | $562M | $590M | $516M | $600M | $558M | $542M | $512M | $668M | $597M | $571M | |
| Short-term Investments | $11M | $12M | $15M | $16M | $16M | $16M | $14M | $22M | $22M | $22M | $22M | $19M | $16M | $11M | $10M | $12M | |
| Receivables | $159M | $168M | $162M | $155M | $160M | $160M | $189M | $266M | $307M | · | $289M | $273M | $271M | · | $288M | $269M | |
| Inventory | $63M | $66M | $76M | $79M | $65M | $60M | $72M | $76M | $79M | · | $84M | $93M | $94M | · | $90M | $83M | |
| Prepaid Expense | $110M | $69M | $74M | $83M | $92M | $66M | $100M | $101M | $110M | · | $109M | $117M | $126M | · | $147M | $151M | |
| Current Assets | $1.13B | $1.10B | $1.15B | $1.13B | $1.18B | $1.32B | $1.49B | $1.61B | $1.58B | · | $1.62B | $1.61B | $1.59B | · | $1.71B | $1.77B | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $428M | $427M | |
| Goodwill | $743M | $747M | $747M | $749M | $730M | $721M | $737M | $728M | $729M | $734M | $945M | $952M | $1.07B | $851M | $1.05B | $1.06B | |
| Intangibles | $14M | $15M | $16M | $17M | $18M | $16M | $17M | $54M | $58M | · | $66M | $70M | $74M | · | $79M | $83M | |
| Other Non-current Assets | $285M | $290M | $303M | $276M | $269M | $276M | $320M | $327M | $338M | · | $371M | $389M | $390M | · | $389M | $411M | |
| Total Assets | $3.15B | $3.17B | $3.26B | $3.24B | $3.27B | $3.40B | $3.65B | $4.08B | $4.10B | $4.27B | $4.42B | $4.42B | $4.53B | $4.74B | $4.59B | $4.68B | |
| Accounts Payable | $767M | $845M | $699M | $743M | $744M | $874M | $853M | $843M | $784M | · | $794M | $812M | $800M | · | $766M | $828M | |
| Current Liabilities | $1.82B | $1.55B | $1.42B | $1.49B | $1.49B | $1.67B | $1.68B | $1.68B | $1.63B | · | $1.64B | $1.86B | $1.80B | · | $1.60B | $1.63B | |
| Capital Leases | $101M | $100M | $94M | $100M | $101M | $101M | $118M | $264M | $272M | · | $280M | $254M | $256M | · | $240M | $227M | |
| Deferred Tax | $82M | $73M | $70M | $41M | $50M | $49M | $57M | $194M | $200M | · | $238M | $237M | $268M | · | $273M | $268M | |
| Other Non-current Liabilities | $195M | $204M | $196M | $199M | $200M | $215M | $183M | $291M | $303M | · | $266M | $242M | $214M | · | $268M | $282M | |
| Total Liabilities | $4.04B | $3.97B | $3.92B | $3.78B | $3.81B | $3.98B | $4.17B | $4.51B | $4.50B | · | $4.55B | $4.50B | $4.47B | · | $4.60B | $4.63B | |
| Long-term Debt | $2.14B | $1.99B | $2.10B | $1.90B | $1.91B | $1.92B | $2.11B | $2.12B | $2.13B | · | $2.16B | $2.15B | $2.17B | · | $2.22B | $2.22B | |
| Total Debt | $2.14B | · | $2.10B | $1.90B | $1.91B | · | $2.11B | $2.12B | $2.13B | · | $2.16B | $2.15B | $2.17B | · | $2.22B | $2.22B | |
| Common Stock | $270M | $270M | $270M | $270M | $270M | $270M | $270M | $270M | $270M | · | $323M | $323M | $323M | · | $323M | $323M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Retained Earnings | $2.69B | $2.66B | $2.66B | $2.67B | $2.65B | $2.67B | $2.75B | $2.95B | $3.03B | · | $4.87B | $4.91B | $5.06B | · | $5.13B | $5.14B | |
| Treasury Stock | $3.06B | $2.94B | $2.82B | $2.71B | $2.65B | $2.68B | $2.72B | $2.78B | $2.83B | · | $4.48B | $4.50B | $4.50B | · | $4.55B | $4.57B | |
| AOCI | $-792M | $-789M | $-765M | $-764M | $-812M | $-839M | $-821M | $-866M | $-864M | · | $-838M | $-808M | $-820M | · | $-905M | $-850M | |
| Stockholders' Equity | $-894M | $-802M | $-662M | $-537M | $-536M | $-578M | $-519M | $-428M | $-392M | $-369M | $-125M | $-75M | $60M | $61M | $-8M | $44M | |
| Liabilities + Equity | $3.15B | $3.17B | $3.26B | $3.24B | $3.27B | $3.40B | $3.65B | $4.08B | $4.10B | · | $4.42B | $4.42B | $4.53B | · | $4.59B | $4.68B | |
| Shares Outstanding | · | 150,703,556 | · | · | · | 182,405,867 | · | · | · | 176,365,833 | · | · | · | 174,030,587 | · | · |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $26M | $27M | $27M | $29M | $28M | $29M | $4M | $16M | $29M | $28M | $5M | $40M | $40M | $-14M | $39M | $43M | |
| Stock-based Comp | $3M | $-887.0K | $3M | $10M | $3M | $6M | $4M | $4M | $2M | $2M | $650.0K | $3M | $3M | $1M | $5M | $5M | |
| Amort. of Intangibles | $1M | $2M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $-4M | $1M | $4M | $4M | $-11M | $5M | $8M | |
| Restructuring | $5M | $58M | $2M | $14M | $1M | $12M | $31M | $30M | $4M | $12M | $14M | $22M | $4M | $5M | $4M | $4M | |
| Operating Cash Flow | $44M | $222M | $67M | $111M | $-17M | $134M | $14M | $92M | $-13M | $94M | $26M | $-44.0K | $-40M | $166M | $-36M | $35M | |
| CapEx | $16M | $20M | $16M | $13M | $17M | $22M | $9M | $11M | $14M | $28M | $-4M | $26M | $29M | $-15M | $33M | $32M | |
| Investing Cash Flow | $-9M | $-15M | $-36M | $-29M | $-46M | $17M | $-39M | $-16M | $-12M | $-29M | $-35M | $-19M | $-41M | $-41M | $44M | $-56M | |
| Debt Issued | $148M | $0 | $230M | $0 | $775M | $0 | $0 | $0 | $0 | $0 | · | · | · | $0 | $0 | $0 | |
| Net Debt Issued | $148M | · | · | · | $775M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $13M | $14M | $13M | $13M | $11M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Financing Cash Flow | $-16M | $-243M | $6M | $-123M | $-85M | $-237M | $-7M | $-2M | $-58M | $-28M | $30M | $47M | $-79M | $-62M | $30M | $-21M | |
| Net Change in Cash | $18M | $-36M | $36M | $-39M | $-146M | $-92M | $-28M | $74M | $-85M | $43M | $17M | $30M | $-158M | $72M | $26M | $-52M | |
| Taxes Paid | $6M | $-7M | $11M | $9M | $3M | $2M | $75M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $28M | · | · | · | $-34M | · | · | · | $-32M | · | · | · | $-68M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-24M | · | · | · | $-84M | · | · | · |
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 | 12.2% | · | 11.3% | 6.5% | 7.2% | · | -27.7% | -3.1% | -0.35% | · | -1.6% | -18.2% | -0.93% | · | 0.66% | 0.50% | |
| Pretax Margin | 16.9% | · | 14.8% | 8.5% | 9.5% | · | -8.8% | -4.9% | 1.2% | · | -2.1% | -19.4% | -1.3% | · | 1.2% | -0.31% | |
| ROA | 1.8% | · | 1.5% | 0.82% | 0.96% | · | -3.4% | -0.58% | -0.07% | · | -0.28% | -3.1% | -0.17% | · | 0.11% | 0.09% | |
| ROE | -8.1% | · | -8.8% | -6.2% | -7.6% | · | 43.0% | 9.9% | 1.7% | · | 18.8% | 903.4% | -10.1% | · | 27.2% | 8.9% |
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 | 0.6 | · | 0.8 | 0.8 | 0.8 | · | 0.9 | 1.0 | 1.0 | · | 1.0 | 0.9 | 0.9 | · | 1.1 | 1.1 | |
| Quick Ratio | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.6 | 0.5 | |
| Debt / Equity | -2.4 | · | -3.2 | -3.5 | -3.6 | · | -4.1 | -5.0 | -5.4 | · | -17.2 | -28.5 | 36.2 | · | -267.8 | 50.3 | |
| LT Debt / Equity | -2.0 | · | -3.2 | -3.5 | -3.5 | · | -4.0 | -4.8 | -5.3 | · | -16.8 | -25.0 | 31.9 | · | -264.6 | 49.7 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 3.0 | · | 2.6 | 2.2 | 2.1 | · | 2.1 | 2.9 | 2.9 | · | 2.7 | 2.9 | 2.9 | · | 2.8 | 3.0 |
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 | $1.89B | · | $1.93B | $1.97B | $2.00B | · | $2.04B | $2.04B | $2.05B | · | $2.38B | $2.75B | $3.18B | · | $3.61B | $3.66B | |
| Net Income TTM | $175M | · | $80M | $-110M | $-165M | · | $-390M | $-264M | $-381M | · | $-156M | $-139M | $23M | · | $32M | $35M | |
| P/E | 10.5 | · | 25.4 | -18.2 | -9.9 | · | -3.3 | -3.4 | -2.0 | · | -3.4 | -4.4 | 29.9 | · | 12.9 | 18.1 | |
| Earnings Yield | 9.5% | · | 3.9% | -5.5% | -10.1% | · | -30.6% | -29.5% | -50.1% | · | -29.5% | -22.6% | 3.3% | · | 7.7% | 5.5% | |
| Payout Ratio | 22.9% | · | · | · | 31.0% | · | · | · | -306.1% | · | · | · | -112.8% | · | · | · |
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 | $1.89B | $2.03B | $2.08B | $2.48B | $3.67B |
| 純利益 | $145M | $-204M | $-386M | $37M | $-1M |
| 希薄化後EPS | $0.84 | $-1.12 | $-2.20 | $0.21 | $-0.01 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | -2.5 | -3.3 | -5.8 | 36.4 | 20.6 |
| 流動比率 | 0.7 | 0.8 | 1.0 | 1.0 | 1.1 |
| クイックレシオ | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 |
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 | $317M | $157M | $-23M | $51M | $117M |
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。