R Ryder System, Inc. Common Stock
$250.01
株価 · 5月 29, 2026
ファンダメンタルズ（時点） 4月 23, 2026
52週レンジ
$143–$259
92% of range
アナリスト評価
BUY
17 analysts
目標株価
$261
+4% upside
P/E (TTM)
16.0
ROE
16.3%
純利益率
3.9%
R 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
$250.01
時価総額
$7.54B
P/E (TTM)
16.0
EPS（TTM）
$11.94
収益（TTM）
$12.66B
配当利回り
1.9%
ROE
16.3%
負債/自己資本
—
52週レンジ
$143 – $259
R 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
$12.66B
2016-12-31
→
2025-12-31
EPS
$11.94
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$459M
2016-12-31
→
2025-12-31
利益率
3.9%
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
R
競合中央値
P/E (TTM)
16.0
36.0
P/S (TTM) (株価売上高倍率（TTM）)
0.6
1.5
P/B (株価純資産倍率)
2.5
3.4
Price / FCF (株価FCF倍率)
16.4
—
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
R
競合中央値
Net Profit Margin (純利益率)
3.9%
3.4%
ROA
3.0%
3.5%
ROE
16.3%
13.3%
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
R
競合中央値
Current Ratio (流動比率)
0.9
1.1
Quick Ratio (クイックレシオ)
0.8
—
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
R
競合中央値
Revenue YoY (収益（前年比）)
0.23%
—
Revenue CAGR 3Y (収益（3年CAGR）)
1.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
8.5%
—
EPS YoY
8.0%
—
Net Income YoY (純利益（前年比）)
2.0%
—
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
R
競合中央値
Payout Ratio (配当性向)
29.1%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.9%
配当性向
29.1%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月18日 | $0.9100 |
| 2026年2月17日 | $0.9100 |
| 2025年11月17日 | $0.9100 |
| 2025年8月18日 | $0.9100 |
| 2025年5月19日 | $0.8100 |
| 2025年2月18日 | $0.8100 |
| 2024年11月18日 | $0.8100 |
| 2024年8月19日 | $0.8100 |
| 2024年5月17日 | $0.7100 |
| 2024年2月16日 | $0.7100 |
| 2023年11月17日 | $0.7100 |
| 2023年8月18日 | $0.7100 |
| 2023年5月19日 | $0.6200 |
| 2023年2月17日 | $0.6200 |
| 2022年11月18日 | $0.6200 |
| 2022年8月19日 | $0.6200 |
| 2022年5月20日 | $0.5800 |
| 2022年2月18日 | $0.5800 |
| 2021年11月19日 | $0.5800 |
| 2021年8月20日 | $0.5800 |
R 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
17 アナリスト
- 強い買い 4 23.5%
- 買い 9 52.9%
- 保有 4 23.5%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
8 アナリスト · 2026-05-28
中央値
$256.50
平均値
$260.88
現在
$250.01
安値
$245.00
高値
$290.00
中央値ターゲット
$256.50
+2.6%
平均値ターゲット
$260.88
+4.3%
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 | $2.54 | $2.32 | 0.22% |
| 2025年12月31日 | $3.59 | $3.65 | -0.06% |
| 2025年9月30日 | $3.57 | $3.62 | -0.05% |
| 2025年6月30日 | $3.32 | $3.17 | 0.15% |
| 2025年3月31日 | $2.46 | $2.45 | 0.01% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| R | $7.54B | 16.0 | 0.23% | 3.9% | 16.3% | — |
| ODFL | $32.70B | 32.4 | -5.5% | 18.6% | 24.0% | — |
| JBHT | $18.38B | 31.8 | -0.73% | 5.0% | 16.6% | — |
| XPO | $15.90B | 51.5 | 1.1% | 3.9% | 17.3% | — |
| SAIA | $8.70B | 34.3 | 0.79% | 7.9% | 10.2% | — |
| KNX | $8.49B | 127.5 | 0.80% | 0.88% | 0.93% | — |
| UHAL | — | — | 3.6% | 6.3% | 5.0% | — |
| LSTR | — | 44.1 | -1.6% | 2.4% | 13.0% | — |
| SNDR | — | 45.0 | 7.2% | 1.8% | 3.4% | — |
| RXO | $2.07B | -21.4 | 26.2% | -1.7% | -6.4% | — |
| ARCB | — | 28.3 | -4.0% | 1.5% | 4.6% | — |
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 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.66B | $12.64B | $11.78B | $12.01B | $9.66B | $8.42B | $8.93B | $8.41B | $7.28B | $6.76B | $6.57B | $6.64B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $2.97B | $2.57B | $2.41B | $2.45B | |
| SG&A Expense | $1.47B | $1.48B | $1.42B | $1.42B | $1.19B | $1.04B | $907M | $849M | $871M | $804M | $823M | $817M | |
| Interest Expense | $404M | $386M | $296M | $228M | $214M | $261M | $241M | $180M | $142M | $148M | $150M | $145M | |
| Other Non-op | $26M | $34M | $47M | $32M | $66M | $22M | $34M | $5M | $44M | $13M | $10M | $14M | |
| Pretax Income | $685M | $661M | $618M | $1.22B | $693M | $-130M | $-42M | $389M | $296M | $407M | $469M | $338M | |
| Income Tax | $184M | $172M | $212M | $353M | $171M | $-18M | $-19M | $103M | $-424M | $142M | $163M | $118M | |
| Net Income | $499M | $489M | $406M | $867M | $519M | $-122M | $-24M | $285M | $720M | $263M | $305M | $218M | |
| EPS (Basic) | $12.15 | $11.29 | $8.89 | $17.41 | $9.87 | $-2.34 | $-0.47 | $5.41 | $13.63 | $4.95 | $5.75 | $4.14 | |
| EPS (Diluted) | $11.94 | $11.06 | $8.73 | $17.04 | $9.66 | $-2.34 | $-0.47 | $5.38 | $13.53 | $4.91 | $5.71 | $4.11 | |
| Shares (Basic) | 40,799,000 | 43,079,000 | 45,383,000 | 49,549,000 | 52,338,000 | 52,362,000 | 52,348,000 | 52,390,000 | 52,613,000 | 53,015,000 | 52,814,000 | 52,536,000 | |
| Shares (Diluted) | 41,803,000 | 44,234,000 | 46,488,000 | 50,887,000 | 53,508,000 | 52,362,000 | 52,348,000 | 52,697,000 | 52,986,000 | 53,361,000 | 53,260,000 | 53,036,000 | |
| EBITDA | $2.24B | · | · | · | · | · | · | · | · | · | · | · |
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 | $198M | $154M | $204M | $267M | $234M | $151M | $74M | $68M | $78M | $59M | $61M | $50M | |
| Receivables | $1.90B | $1.86B | $1.71B | $1.61B | $1.47B | $1.18B | $1.23B | $1.24B | $1.01B | $832M | $835M | $795M | |
| Inventory | · | · | · | $78M | $69M | $61M | $81M | $79M | $74M | $70M | $64M | $66M | |
| Prepaid Expense | $378M | $448M | $347M | $323M | $693M | $201M | $179M | $178M | $160M | $141M | $138M | $133M | |
| Other Current Assets | · | · | · | · | · | · | · | $42M | $34M | $40M | $46M | $44M | |
| Current Assets | $2.47B | $2.46B | $2.27B | $2.20B | $2.46B | $1.60B | $1.56B | $1.57B | $1.32B | $1.10B | $1.10B | $1.04B | |
| PP&E (Net) | · | · | · | $1.15B | $985M | $927M | $918M | $862M | $777M | $746M | $715M | $700M | |
| PP&E (Gross) | · | · | · | · | · | · | $2.14B | $2.12B | $1.97B | $1.87B | $1.80B | $1.73B | |
| Accum. Depreciation | · | · | · | $1.38B | $1.27B | $1.21B | $1.22B | $1.26B | $1.19B | $1.13B | $1.08B | $1.04B | |
| Goodwill | $1.15B | $1.16B | $940M | $861M | $571M | $475M | $475M | $475M | $396M | $387M | $389M | $393M | |
| Intangibles | $412M | $457M | $396M | $295M | $171M | $43M | $51M | $59M | $43M | $48M | $55M | $67M | |
| Other Non-current Assets | · | · | · | · | · | · | · | $30M | $25M | $17M | $15M | $17M | |
| Total Assets | $16.39B | $16.67B | $15.78B | $14.39B | $13.84B | $12.93B | $14.48B | $13.35B | $11.73B | $10.91B | $10.95B | $9.84B | |
| Accounts Payable | $689M | $828M | $833M | $767M | $748M | $547M | $595M | $732M | $599M | $445M | $502M | $561M | |
| Short-term Debt | · | · | · | · | · | · | $426M | $82M | $36M | $178M | $36M | $4M | |
| Current Liabilities | $2.78B | $3.27B | $3.65B | $3.32B | $3.20B | $2.05B | $2.63B | $2.52B | $2.02B | $1.74B | $1.68B | $1.11B | |
| Capital Leases | $732M | $804M | $800M | $541M | $256M | $186M | $151M | $137M | $13M | $15M | $24M | $29M | |
| Deferred Tax | $1.81B | $1.67B | $1.66B | $1.57B | $1.27B | $1.13B | $1.16B | $1.18B | $1.21B | $1.69B | $1.59B | $1.44B | |
| Other Non-current Liabilities | $1.92B | $1.95B | $1.87B | $1.57B | $1.31B | $1.40B | $1.44B | $1.40B | $813M | $818M | $830M | $783M | |
| Total Liabilities | $13.34B | $13.55B | $12.71B | $11.46B | $11.04B | $10.68B | $12.00B | $10.81B | $8.62B | $8.85B | $8.97B | $8.03B | |
| Long-term Debt | · | $7.76B | $7.13B | $6.33B | $6.56B | $6.59B | $7.90B | $6.62B | $5.40B | $5.37B | $5.48B | $4.47B | |
| Total Debt | · | · | · | · | · | · | $426M | $82M | $36M | · | · | $4M | |
| Common Stock | $20M | $21M | $22M | $23M | $27M | $27M | $27M | $27M | $26M | $27M | $27M | $27M | |
| Retained Earnings | $2.57B | $2.64B | $2.55B | $2.52B | $2.27B | $1.91B | $2.18B | $2.34B | $2.47B | $1.83B | $1.67B | $1.45B | |
| AOCI | $-620M | $-692M | $-655M | $-796M | $-689M | $-817M | $-836M | $-912M | $-708M | $-834M | $-713M | $-620M | |
| Stockholders' Equity | $3.05B | $3.12B | $3.07B | $2.94B | $2.80B | $2.26B | $2.48B | $2.54B | $2.45B | $2.06B | $1.99B | $1.82B | |
| Liabilities + Equity | $16.39B | $16.67B | $15.78B | $14.39B | $13.84B | $12.93B | $14.48B | $13.35B | $11.46B | $10.90B | $10.95B | $9.85B | |
| Shares Outstanding | 39,417,224 | 42,080,000 | 43,902,000 | 46,287,000 | 53,789,000 | 53,732,000 | 53,278,000 | 53,116,485 | 52,955,314 | 53,463,118 | 53,490,603 | 53,039,688 |
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 | $2.24B | $2.23B | $2.08B | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | · | · | · | · | · | · | · | $25M | $19M | $19M | $21M | $21M | |
| Deferred Tax | $130M | $21M | $115M | $266M | $126M | $-33M | $-32M | $109M | $-446M | $125M | $154M | $105M | |
| Amort. of Intangibles | $52M | $53M | $35M | $37M | $8M | $8M | $8M | $8M | $6M | $6M | $7M | $7M | |
| Restructuring | · | · | · | · | · | · | · | $-4M | $-3M | $5M | $9M | $2M | |
| Other Non-cash | $-275M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $2.59B | $2.27B | $2.35B | $2.31B | $2.17B | $2.18B | $2.14B | $1.72B | $1.63B | $1.60B | $1.44B | $1.38B | |
| CapEx | $2.13B | $2.68B | $3.23B | $2.63B | $1.94B | $1.15B | $3.74B | $3.05B | $1.86B | $1.91B | $2.67B | $2.26B | |
| Investing Cash Flow | $-1.65B | $-2.45B | $-2.66B | $-1.85B | $-1.45B | $-601M | $-3.22B | $-2.82B | $-1.44B | · | · | · | |
| Stock Issued | $-12M | $10M | $2M | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $519M | $321M | $337M | $557M | $57M | $29M | $28M | $31M | $78M | $37M | $6M | $106M | |
| Net Stock Activity | $-531M | $-321M | $-337M | $-557M | $-56M | $-29M | $-28M | $-31M | $-78M | $-37M | $-6M | $-106M | |
| Dividends Paid | $145M | $135M | $128M | $123M | $122M | $119M | $116M | $112M | $96M | $91M | $83M | $75M | |
| Financing Cash Flow | $-912M | $153M | $256M | $-861M | $-204M | $-1.51B | $1.08B | $1.09B | $-162M | · | · | · | |
| Net Change in Cash | $44M | $-50M | $-63M | $-405M | $521M | $77M | $5M | $-15M | $20M | $-2M | $11M | $-11M | |
| Taxes Paid | $52M | $207M | $96M | $115M | $45M | $14M | $6M | $23M | $14M | $14M | $13M | $11M | |
| Free Cash Flow | $459M | $-418M | $-881M | $-321M | $234M | $1.03B | $-1.59B | $-1.42B | $-312M | $-304M | $-1.23B | $-889M | |
| Levered FCF | $164M | $-704M | $-1.08B | $-483M | $73M | $810M | $-1.73B | $-1.55B | $-666M | $-400M | $-1.32B | $-982M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 3.9% | 3.9% | 3.5% | 7.2% | 5.4% | -1.5% | -0.27% | 3.2% | 10.8% | 3.9% | 4.6% | 3.3% | |
| Pretax Margin | 5.4% | 5.2% | 5.2% | 10.1% | 7.2% | -1.6% | -0.47% | 4.5% | 4.3% | 6.0% | 7.1% | 5.1% | |
| EBITDA Margin | 17.7% | · | · | · | · | · | · | · | · | · | · | · | |
| ROA | 3.0% | 3.0% | 2.7% | 6.1% | 3.9% | -0.89% | -0.18% | 2.2% | 7.1% | 2.4% | 2.9% | 2.3% | |
| ROE | 16.3% | 15.8% | 13.2% | 29.1% | 19.5% | -5.5% | -0.99% | 10.0% | 32.3% | 13.0% | 16.1% | 11.8% |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.8 | 0.6 | 0.7 | 0.8 | 0.8 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 1.0 | |
| Quick Ratio | 0.8 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.8 | |
| Debt / Equity | · | · | · | · | · | · | 0.2 | 0.0 | 0.0 | · | · | 0.0 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | 42.0 | 39.1 | 37.2 | 37.6 | |
| Receivables Turnover | 6.7 | 7.1 | 7.1 | 7.8 | 7.3 | 7.0 | 7.2 | 7.5 | 8.0 | 8.1 | 8.1 | 8.4 |
成長率 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.23% | 7.2% | -1.9% | 24.3% | 14.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.8% | 9.3% | 11.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 8.0% | 26.7% | -48.8% | 76.4% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -11.2% | 4.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 2.0% | 20.4% | -53.2% | 67.0% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -16.8% | -2.0% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.0% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $12.66B | $12.64B | $11.78B | $12.01B | $9.66B | $8.42B | $8.93B | $8.41B | $7.28B | $6.76B | $6.57B | $6.64B | |
| Net Income TTM | $499M | $489M | $406M | $867M | $519M | $-122M | $-24M | $285M | $720M | $263M | $305M | $218M | |
| Market Cap | $7.54B | $6.60B | $5.05B | $3.87B | $4.43B | $3.32B | $2.89B | $2.56B | $4.46B | $3.98B | $3.04B | $493M | |
| Enterprise Value | · | · | · | · | · | · | $3.25B | $2.57B | $4.41B | · | · | $447M | |
| P/E | 16.0 | 14.2 | 13.2 | 4.9 | 8.5 | -26.4 | -115.6 | 8.9 | 6.2 | 15.2 | 10.0 | 22.6 | |
| P/S | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.6 | 0.6 | 0.5 | 0.1 | |
| P/B | 2.5 | 2.1 | 1.6 | 1.3 | 1.6 | 1.5 | 1.2 | 0.9 | 1.6 | 1.9 | 1.5 | 0.3 | |
| P / Tangible Book | 5.1 | 4.4 | 2.9 | 2.2 | 2.2 | 1.9 | · | · | · | · | · | · | |
| P / Cash Flow | 2.9 | 2.9 | 2.1 | 1.7 | 2.0 | 1.5 | 1.4 | 1.6 | 2.9 | 2.5 | 2.1 | 0.4 | |
| P / FCF | 16.4 | -15.8 | -5.7 | -12.1 | 19.0 | 3.2 | -1.8 | -1.8 | -14.3 | -13.1 | -2.5 | -0.6 | |
| EV / FCF | · | · | · | · | · | · | -2.0 | -1.8 | -14.1 | · | · | -0.5 | |
| EV / Revenue | · | · | · | · | · | · | 0.4 | 0.3 | 0.6 | · | · | 0.1 | |
| Dividend Yield | 1.9% | 2.1% | 2.5% | 3.2% | 2.8% | 3.6% | 4.0% | 4.4% | 2.1% | 2.3% | 2.7% | 15.2% | |
| Earnings Yield | 6.2% | 7.0% | 7.6% | 20.4% | 11.7% | -3.8% | -0.87% | 11.2% | 16.1% | 6.6% | 10.1% | 4.4% | |
| Payout Ratio | 29.1% | 27.6% | 31.5% | 14.2% | 23.5% | -97.4% | -477.1% | 40.9% | 12.1% | 34.7% | 27.3% | 34.2% | |
| Annual Payout | $145M | $135M | $128M | $123M | $122M | $119M | $116M | $112M | $96M | $91M | $83M | $75M |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.13B | $3.17B | $3.17B | $3.19B | $3.13B | $3.19B | $3.17B | $3.18B | $3.10B | $3.02B | $2.92B | $2.88B | $2.95B | $3.09B | $3.04B | $3.03B | |
| SG&A Expense | $380M | $344M | $380M | $378M | $368M | $364M | $368M | $368M | $378M | $368M | $347M | $343M | $363M | $362M | $350M | $361M | |
| Interest Expense | $97M | $100M | $102M | $102M | $100M | $100M | $98M | $96M | $92M | $84M | $75M | $72M | $65M | $63M | $57M | $56M | |
| Other Non-op | $-1M | $5M | $14M | $13M | $-6M | $5M | $10M | $4M | $15M | $11M | $5M | $11M | $20M | $9M | $9M | $14M | |
| Pretax Income | $118M | $177M | $190M | $184M | $134M | $181M | $188M | $178M | $114M | $160M | $213M | $44M | $201M | $292M | $334M | $338M | |
| Income Tax | $25M | $45M | $51M | $52M | $36M | $46M | $45M | $52M | $29M | $36M | $53M | $62M | $61M | $92M | $87M | $98M | |
| Net Income | $93M | $132M | $138M | $131M | $98M | $135M | $142M | $127M | $85M | $124M | $161M | $-18M | $139M | $206M | $246M | $239M | |
| EPS (Basic) | $2.36 | $3.27 | $3.38 | $3.18 | $2.32 | $3.17 | $3.30 | $2.89 | $1.93 | $2.75 | $3.55 | $-0.40 | $2.99 | $4.30 | $4.91 | $4.78 | |
| EPS (Diluted) | $2.33 | $3.22 | $3.32 | $3.13 | $2.27 | $3.09 | $3.24 | $2.84 | $1.89 | $2.72 | $3.47 | $-0.40 | $2.94 | $4.17 | $4.82 | $4.70 | |
| Shares (Basic) | 39,209,000 | -82,610,000 | 40,628,000 | 40,942,000 | 41,839,000 | -87,119,000 | 42,731,000 | 43,609,000 | 43,858,000 | -92,056,000 | 45,087,000 | 45,975,000 | 46,377,000 | -101,206,000 | 49,806,000 | 49,852,000 | |
| Shares (Diluted) | 39,611,000 | -84,601,000 | 41,633,000 | 41,842,000 | 42,929,000 | -89,284,000 | 43,885,000 | 44,633,000 | 45,000,000 | -93,231,000 | 46,270,000 | 45,975,000 | 47,474,000 | -103,587,000 | 51,073,000 | 50,925,000 | |
| EBITDA | $561M | · | $555M | $555M | · | · | · | · | · | · | · | · | · | · | · | · |
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 | $182M | $198M | $189M | $180M | $151M | $154M | $162M | $164M | $234M | · | $159M | $218M | $253M | · | $456M | $448M | |
| Receivables | $1.93B | $1.90B | $2.12B | $1.85B | $1.82B | $1.86B | $1.87B | $1.86B | $1.81B | · | $1.65B | $1.57B | $1.68B | · | $1.62B | $1.69B | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $75M | $74M | $74M | · | $79M | $82M | |
| Prepaid Expense | $372M | $378M | $294M | $307M | $352M | $448M | $350M | $346M | $358M | · | $231M | $253M | $251M | · | $183M | $195M | |
| Current Assets | $2.49B | $2.47B | $2.61B | $2.34B | $2.33B | $2.46B | $2.38B | $2.37B | $2.41B | · | $2.11B | $2.12B | $2.26B | · | $2.34B | $2.42B | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | $1.16B | $1.13B | $1.09B | · | $1.12B | $1.07B | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | $1.47B | $1.43B | $1.39B | · | $1.34B | $1.31B | |
| Goodwill | $1.16B | $1.15B | $1.15B | $1.15B | $1.16B | $1.16B | $1.13B | $1.11B | $1.02B | · | $860M | $861M | $861M | · | $868M | $854M | |
| Intangibles | $403M | $412M | $425M | $439M | $443M | $457M | $480M | $490M | $569M | · | $274M | $281M | $288M | · | $298M | $311M | |
| Total Assets | $16.23B | $16.39B | $16.55B | $16.47B | $16.42B | $16.67B | $16.50B | $16.41B | $16.48B | · | $15.33B | $14.97B | $14.54B | $14.39B | $14.50B | $14.48B | |
| Accounts Payable | $725M | $689M | $676M | $838M | $864M | $828M | $891M | $797M | $854M | · | $911M | $934M | $980M | · | $876M | $967M | |
| Current Liabilities | $3.67B | $2.78B | $2.56B | $2.87B | $3.20B | $3.27B | $3.21B | $3.18B | $2.92B | · | $3.99B | $3.41B | $3.75B | · | $3.20B | $3.59B | |
| Capital Leases | $725M | $732M | $689M | $702M | $762M | $804M | $850M | $895M | $929M | · | $783M | $586M | $506M | · | $471M | $407M | |
| Deferred Tax | $1.81B | $1.81B | $1.77B | $1.63B | $1.66B | $1.67B | $1.63B | $1.64B | $1.63B | · | $1.70B | $1.67B | $1.61B | · | $1.49B | $1.44B | |
| Other Non-current Liabilities | $1.92B | $1.92B | $1.84B | $1.90B | $1.91B | $1.95B | $1.97B | $2.05B | $2.06B | · | $1.81B | $1.60B | $1.51B | · | $1.51B | $1.44B | |
| Total Liabilities | $13.37B | $13.34B | $13.45B | $13.40B | $13.42B | $13.55B | $13.44B | $13.33B | $13.42B | · | $12.23B | $11.88B | $11.54B | · | $11.49B | $11.64B | |
| Common Stock | $19M | $20M | $20M | $20M | $21M | $21M | $21M | $22M | $22M | · | $22M | $23M | $23M | · | $25M | $26M | |
| Retained Earnings | $2.42B | $2.57B | $2.62B | $2.59B | $2.57B | $2.64B | $2.58B | $2.59B | $2.57B | · | $2.50B | $2.49B | $2.60B | · | $2.53B | $2.38B | |
| AOCI | $-622M | $-620M | $-637M | $-636M | $-685M | $-692M | $-678M | $-671M | $-654M | · | $-579M | $-570M | $-782M | · | $-772M | $-722M | |
| Stockholders' Equity | $2.86B | $3.05B | $3.09B | $3.07B | $3.00B | $3.12B | $3.06B | $3.08B | $3.06B | $3.07B | $3.10B | $3.10B | $3.00B | $2.94B | $3.01B | $2.83B | |
| Liabilities + Equity | $16.23B | $16.39B | $16.55B | $16.47B | $16.42B | $16.67B | $16.50B | $16.41B | $16.48B | · | $15.33B | $14.97B | $14.54B | · | $14.50B | $14.48B | |
| Shares Outstanding | 38,691,018 | 39,417,224 | 40,376,534 | 40,790,636 | 41,340,792 | 42,080,039 | 42,290,213 | 43,283,183 | 43,828,793 | 43,902,000 | 44,322,243 | 45,527,262 | 46,492,233 | 46,287,000 | 50,251,092 | 51,194,660 |
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 | $561M | $570M | $555M | $555M | $560M | $576M | $536M | $561M | · | · | · | · | · | · | · | · | |
| Deferred Tax | $4M | $32M | $140M | $-29M | $-13M | $50M | $-9M | $-10M | $-10M | $-14M | $35M | $52M | $42M | $80M | $63M | $65M | |
| Other Non-cash | $-75M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $583M | $749M | $442M | $752M | $651M | $558M | $629M | $552M | $526M | $511M | $621M | $743M | $478M | $524M | $683M | $637M | |
| CapEx | $427M | $405M | $527M | $689M | $514M | $759M | $599M | $639M | $686M | $777M | $805M | $1.01B | $641M | $714M | $722M | $611M | |
| Investing Cash Flow | $-321M | $-300M | $-407M | $-550M | $-393M | $-644M | $-497M | $-495M | $-810M | $-849M | $-607M | $-830M | $-377M | $-499M | $-369M | $-198M | |
| Stock Issued | $-24M | $5M | $-1M | $7M | $-23M | $4M | $6M | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $233M | $169M | $89M | $94M | $167M | $39M | $141M | $90M | $51M | $55M | $149M | $88M | $45M | $257M | $-280.0K | $-280.0K | |
| Net Stock Activity | $-257M | · | · | · | $-167M | · | · | · | $-51M | · | · | · | $-45M | · | · | · | |
| Dividends Paid | $39M | $37M | $37M | $33M | $38M | $34M | $35M | $31M | $35M | $32M | $33M | $28M | $35M | $29M | $31M | $29M | |
| Financing Cash Flow | $-277M | $-443M | $-25M | $-183M | $-261M | $88M | $-129M | $-122M | $316M | $382M | $-69M | $69M | $-126M | $-261M | $-270M | $-200M | |
| Net Change in Cash | $-16M | $9M | $9M | $29M | $-3M | $-8M | $-2M | $-70M | $30M | $45M | $-59M | $-35M | $-14M | $-189M | $10M | $227M | |
| Taxes Paid | $16M | $6M | $9M | $28M | $9M | $4M | $61M | $135M | $7M | $18M | $11M | $50M | $17M | $19M | $29M | $58M | |
| Free Cash Flow | $156M | · | · | · | $137M | · | · | · | $-160M | · | · | · | $-163M | · | · | · | |
| Levered FCF | $80M | · | · | · | $64M | · | · | · | $-229M | · | · | · | $-208M | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 3.0% | · | 4.3% | 4.1% | 3.1% | · | 4.5% | 4.0% | 2.7% | · | 5.5% | -0.62% | 4.7% | · | 8.1% | 7.9% | |
| Pretax Margin | 3.8% | · | 6.0% | 5.8% | 4.3% | · | 5.9% | 5.6% | 3.7% | · | 7.3% | 1.5% | 6.8% | · | 11.0% | 11.2% | |
| EBITDA Margin | 17.9% | · | 17.5% | 17.4% | · | · | · | · | · | · | · | · | · | · | · | · | |
| ROA | 0.57% | · | 0.84% | 0.80% | 0.60% | · | 0.89% | 0.81% | 0.55% | · | 1.1% | -0.12% | 0.97% | · | 1.8% | 1.8% | |
| ROE | 3.2% | · | 4.5% | 4.3% | 3.2% | · | 4.6% | 4.1% | 2.8% | · | 5.3% | -0.61% | 4.9% | · | 8.9% | 9.1% |
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 | 0.7 | · | 1.0 | 0.8 | 0.7 | · | 0.7 | 0.7 | 0.8 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.7 | |
| Quick Ratio | 0.6 | · | 0.9 | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 |
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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.7 | · | 1.6 | 1.7 | 1.7 | · | 1.8 | 1.9 | 1.8 | · | 1.8 | 1.8 | 1.8 | · | 2.0 | 2.0 |
バリュエーション（TTM） 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 TTM | $12.62B | · | $12.66B | $12.67B | $12.58B | · | $12.37B | $12.09B | $11.86B | · | $11.79B | $11.90B | $11.88B | · | $11.38B | $10.73B | |
| Net Income TTM | $460M | · | $509M | $498M | $452M | · | $515M | $355M | $367M | · | $528M | $606M | $800M | · | $799M | $702M | |
| Market Cap | $7.92B | · | $7.62B | $6.49B | $5.95B | · | $6.17B | $5.36B | $5.27B | · | $4.74B | $3.86B | $4.15B | · | $3.79B | $3.64B | |
| P/E | 18.5 | · | 15.8 | 13.9 | 14.0 | · | 12.7 | 15.9 | 15.2 | · | 9.9 | 7.0 | 5.6 | · | 4.9 | 5.3 | |
| P/S | 0.6 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| P/B | 2.8 | · | 2.5 | 2.1 | 2.0 | · | 2.0 | 1.7 | 1.7 | · | 1.5 | 1.2 | 1.4 | · | 1.3 | 1.3 | |
| P / Tangible Book | 6.1 | · | 5.0 | 4.4 | 4.2 | · | 4.3 | 3.6 | 3.6 | · | 2.4 | 2.0 | 2.2 | · | 2.1 | 2.2 | |
| P / Cash Flow | 13.6 | · | · | · | 9.1 | · | · | · | 10.0 | · | · | · | 8.7 | · | · | · | |
| P / FCF | 50.8 | · | · | · | 43.4 | · | · | · | -32.9 | · | · | · | -25.5 | · | · | · | |
| Earnings Yield | 5.4% | · | 6.3% | 7.2% | 7.1% | · | 7.8% | 6.3% | 6.6% | · | 10.1% | 14.2% | 17.7% | · | 20.4% | 18.8% | |
| Payout Ratio | 41.9% | · | · | · | 38.8% | · | · | · | 41.2% | · | · | · | 25.2% | · | · | · |
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 | $12.66B | $12.64B | $11.78B | $12.01B | $9.66B |
| 純利益 | $499M | $489M | $406M | $867M | $519M |
| 希薄化後EPS | $11.94 | $11.06 | $8.73 | $17.04 | $9.66 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 0.9 | 0.8 | 0.6 | 0.7 | 0.8 |
| クイックレシオ | 0.8 | 0.6 | 0.5 | 0.6 | 0.5 |
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 | $459M | $-418M | $-881M | $-321M | $234M |
最新ニュース この会社に言及した最近の見出し
- Obama-Nominated Judge Orders Trump's Name Removed From Kennedy Center Building
- スピン・シティ：メルボルンはレコードを愛している – でも、本当にレコードの首都なのか？
- Ecopetrol、Brava Energiaの株式取得に4億9200万ドルの公開買付けを開始
- 下院民主党人一致投票反对女性历史博物馆……您能猜到为什么吗？
- AGブランシェ、トランプ氏のDOJ資金について共和党上院議員と会談。ティリス氏は「愚かだ」と批判
- Ambiq Micro (AMBQ)、2026年第1四半期GAAP純売上高2,510万ドルを報告
- ビッグ・ファーマのRINO、ビル・キャシディがルイジアナ州上院予備選挙でトランプ支持候補に敗北
- Rippleは毎週銀行との契約を締結：XRP保有者が利益を得られない理由
- 上院議員、閉鎖中の給与差し止め決議を全会一致で可決
- 自動州議員、トランプ氏が北京訪問中に中国製EV部品の米国排除を求める
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。