SF Stifel Financial Corporation Common Stock
$69.18
株価 · 6月 26, 2026
ファンダメンタルズ（時点） 5月 4, 2026
52週レンジ
$68–$90
6% of range
アナリスト評価
BUY
16 analysts
目標株価
$88
+27% upside
P/E (TTM)
14.2
ROE
11.7%
純利益率
10.8%
SF 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
$69.18
時価総額
—
P/E (TTM)
14.2
EPS（TTM）
$5.87
収益（TTM）
$6.35B
配当利回り
—
ROE
11.7%
負債/自己資本
—
52週レンジ
$68 – $90
SF 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
$6.35B
2016-12-31
→
2025-12-31
EPS
$5.87
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$1.05B
2016-12-31
→
2025-12-31
利益率
10.8%
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
SF
競合中央値
P/E (TTM)
14.2
20.0
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
SF
競合中央値
Net Profit Margin (純利益率)
10.8%
12.0%
ROA
1.7%
2.0%
ROE
11.7%
15.8%
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
SF
競合中央値
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
SF
競合中央値
Revenue YoY (収益（前年比）)
6.7%
—
Revenue CAGR 3Y (収益（3年CAGR）)
11.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
10.7%
—
EPS YoY
-6.1%
—
Net Income YoY (純利益（前年比）)
-6.5%
—
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
SF
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6月1日 | $0.3400 |
| 2026年3月2日 | $0.3400 |
| 2025年12月1日 | $0.3067 |
| 2025年9月2日 | $0.3067 |
| 2025年6月2日 | $0.3067 |
| 2025年3月3日 | $0.3067 |
| 2024年12月2日 | $0.2800 |
| 2024年9月3日 | $0.2800 |
| 2024年6月3日 | $0.2800 |
| 2024年2月29日 | $0.2800 |
| 2023年11月30日 | $0.2400 |
| 2023年8月31日 | $0.2400 |
| 2023年5月31日 | $0.2400 |
| 2023年2月28日 | $0.2400 |
| 2022年11月30日 | $0.2000 |
| 2022年8月31日 | $0.2000 |
| 2022年5月31日 | $0.2000 |
| 2022年2月28日 | $0.2000 |
| 2021年11月30日 | $0.1000 |
| 2021年8月31日 | $0.1000 |
SF 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 4 25.0%
- 買い 6 37.5%
- 保有 6 37.5%
- 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 · 2026-06-28
中央値
$87.50
← 全目標を下回る
$69.18
安値
$79.00
高値
$103.00
中央値ターゲット
$87.50
+26.5%
平均値ターゲット
$87.75
+26.8%
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
0.01%
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 | $1.45 | $1.44 | 0.01% |
| 2025年12月31日 | $1.75 | $1.72 | 0.03% |
| 2025年9月30日 | $1.30 | $1.30 | 0.00% |
| 2025年6月30日 | $1.14 | $1.11 | 0.03% |
| 2025年3月31日 | $1.10 | $1.13 | -0.03% |
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 |
|---|---|---|---|---|---|---|
| SF | — | 14.2 | 6.7% | 10.8% | 11.7% | — |
| IBKR | — | 29.0 | 23.4% | — | — | — |
| HOOD | $101.94B | 55.2 | 51.6% | 42.1% | 21.9% | — |
| RJF | $34.20B | 16.8 | 6.6% | 13.4% | 17.7% | — |
| LPLA | — | 32.7 | 37.2% | 5.1% | 16.6% | — |
| EVR | — | 24.2 | 29.5% | 15.3% | 31.7% | — |
| JEF | — | 20.3 | 2.9% | 6.3% | 6.6% | — |
| SNEX | $5.27B | 17.1 | 32.5% | 0.23% | 14.4% | 3.1% |
| HLI | — | 23.1 | 9.6% | 16.3% | 18.6% | — |
| VIRT | — | 6.5 | 26.2% | 12.9% | 58.4% | — |
| FRHC | $8.88B | 57.7 | 9.3% | 7.0% | 11.3% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.35B | $5.95B | $5.16B | $4.59B | $4.78B | $3.82B | $3.51B | $3.19B | $3.00B | $2.64B | $2.38B | $2.25B | |
| Operating Income | · | $928M | $707M | $885M | · | · | · | · | · | · | · | · | |
| Interest Expense | $818M | $981M | $810M | $201M | $46M | $66M | $178M | $170M | $70M | $67M | $45M | $41M | |
| Interest Income | $1.90B | $2.02B | $1.96B | $1.10B | $548M | $524M | $725M | $646M | $454M | $294M | $179M | $186M | |
| Pretax Income | $871M | $928M | $707M | $885M | $1.07B | $651M | $599M | $534M | $270M | $143M | $142M | $291M | |
| Income Tax | $187M | $197M | $184M | $223M | $242M | $148M | $149M | $140M | $87M | $61M | $49M | $112M | |
| Net Income | $684M | $731M | $523M | $662M | $825M | $503M | $448M | $394M | $183M | $82M | $92M | $176M | |
| EPS (Basic) | $6.25 | $6.67 | $4.55 | $5.74 | $7.34 | $4.49 | $3.99 | $3.57 | $2.53 | $1.16 | $1.35 | $2.65 | |
| EPS (Diluted) | $5.87 | $6.25 | $4.28 | $5.32 | $6.66 | $4.16 | $3.66 | $3.15 | $2.14 | $1.00 | $1.18 | $2.31 | |
| Shares (Basic) | 103,497,000 | 104,066,000 | 106,661,000 | 108,848,000 | 107,536,000 | 106,174,000 | 107,997,000 | 107,679,000 | 68,562,000 | 66,871,000 | 68,543,000 | 66,472,000 | |
| Shares (Diluted) | 110,052,000 | 110,975,000 | 113,453,000 | 117,540,000 | 118,530,000 | 114,573,000 | 117,878,000 | 121,982,000 | 81,035,000 | 77,563,000 | 78,554,000 | 76,376,000 | |
| EBITDA | $61M | $991M | $61M | $51M | $46M | $41M | · | $28M | $32M | $43M | $37M | $29M |
貸借対照表 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.25B | $2.65B | $3.36B | $2.20B | $1.96B | $2.28B | $1.14B | $1.94B | $696M | $913M | $811M | $690M | |
| PP&E (Net) | $197M | $193M | $192M | $200M | $168M | $168M | $1.11B | $373M | $155M | $173M | $182M | $124M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $646M | $394M | $436M | $406M | $319M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $273M | $239M | $263M | $224M | $195M | |
| Goodwill | $1.46B | $1.40B | $1.39B | $1.33B | $1.31B | $1.18B | $1.19B | $1.03B | $1.03B | $962M | $916M | $795M | |
| Intangibles | $108M | $114M | $133M | $131M | $148M | $141M | $162M | $120M | $120M | $116M | $63M | $55M | |
| Total Assets | $41.27B | $39.90B | $37.73B | $37.20B | $34.05B | $26.60B | $24.61B | $24.52B | $21.38B | $19.13B | $13.33B | $9.52B | |
| Short-term Debt | · | · | · | · | · | · | · | $181M | $256M | $377M | $89M | · | |
| Total Liabilities | $35.29B | $34.21B | $32.43B | $31.87B | $29.01B | $22.37B | $20.94B | $21.32B | $18.52B | $16.39B | $10.83B | $7.20B | |
| Long-term Debt | $617M | $617M | $1.12B | $1.11B | $1.11B | $1.11B | $1.02B | $1.02B | $1.01B | $796M | $740M | $625M | |
| Total Debt | · | · | · | · | · | · | · | $181M | $256M | $377M | $237M | · | |
| Common Stock | $25M | $17M | $17M | $17M | $17M | $17M | $17M | $11M | $11M | $10M | $10M | $10M | |
| Paid-in Capital | $1.91B | $1.90B | $1.91B | $1.93B | $1.92B | $1.89B | $1.90B | $1.89B | $1.73B | $1.84B | · | $1.63B | |
| Treasury Stock | $786M | $630M | $637M | $352M | $351M | $308M | $320M | $181M | $39M | $100M | $105M | · | |
| AOCI | $-18M | $-76M | $-74M | $-118M | $5M | $28M | $-12M | $-73M | $-27M | $-39M | $-40M | $-38M | |
| Stockholders' Equity | $5.98B | $5.69B | $5.29B | $5.33B | $5.03B | $4.24B | $3.67B | $3.17B | $2.86B | $2.74B | $2.49B | $2.32B | |
| Liabilities + Equity | $41.27B | $39.90B | $37.73B | $37.20B | $34.05B | $26.60B | $24.61B | $24.52B | $21.38B | $19.13B | $13.33B | $9.52B |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $61M | $62M | $61M | $51M | $46M | $41M | $38M | $28M | $32M | $43M | $37M | $29M | |
| Deferred Tax | $-21M | $-31M | $16M | $13M | $32M | $-39M | $-7M | $14M | $118M | $46M | $-6M | $-9M | |
| Amort. of Intangibles | $34M | $24M | $21M | $20M | $18M | $20M | $16M | $13M | $12M | $14M | $10M | $12M | |
| Other Non-cash | $393M | $-273M | $-100M | $432M | $-30M | $1.16B | · | $93M | $329M | $-520M | $-453M | $40M | |
| Operating Cash Flow | $1.12B | $490M | $499M | $1.16B | $872M | $1.66B | $627M | $530M | $680M | $-441M | $-262M | $250M | |
| CapEx | $62M | $74M | $52M | $82M | $188M | $73M | $158M | $108M | $28M | $28M | $70M | $27M | |
| Investing Cash Flow | $-1.61B | $-2.31B | $1.04B | $-4.32B | $-6.97B | $-1.69B | $-350M | $-989M | $-2.65B | $-5.25B | · | $-393M | |
| Net Debt Issued | · | · | · | · | · | · | · | $-8M | · | $-9M | · | · | |
| Stock Repurchased | $245M | $144M | $444M | $106M | $173M | $58M | $215M | $170M | $13M | $113M | $118M | · | |
| Net Stock Activity | $-245M | $-144M | $-444M | $-106M | $-173M | $-58M | · | $-170M | $-13M | $-113M | $-118M | · | |
| Financing Cash Flow | $91M | $980M | $-255M | $3.19B | $5.79B | $1.20B | $-1.08B | $1.75B | $1.76B | $5.66B | · | $123M | |
| Net Change in Cash | $-395M | $-846M | $1.29B | $79M | $-303M | $1.18B | $-795M | $1.28B | $-199M | $-52M | $121M | $-27M | |
| Taxes Paid | $200M | $233M | $184M | $217M | $289M | $160M | $162M | $67M | $22M | $23M | · | · | |
| Free Cash Flow | $1.05B | $417M | $447M | $1.08B | $684M | $1.59B | · | $421M | $634M | $-377M | $-397M | $224M | |
| Levered FCF | $413M | $-356M | $-152M | $924M | $648M | $1.54B | · | $296M | $587M | $-416M | $-426M | $198M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 15.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 10.8% | 12.3% | 10.1% | 14.4% | 17.2% | 13.2% | · | 12.3% | 6.1% | 3.1% | 3.9% | 7.8% | |
| Pretax Margin | 13.7% | 15.6% | 13.7% | 19.3% | 22.3% | 17.1% | · | 16.7% | 9.0% | 5.4% | 6.0% | 12.9% | |
| EBITDA Margin | 0.96% | 16.7% | 1.2% | 1.1% | 0.95% | 1.1% | · | 0.87% | 1.1% | 1.6% | 1.5% | 1.3% | |
| ROA | 1.7% | 1.9% | 1.4% | 1.9% | 2.7% | 2.0% | · | 1.7% | 0.90% | 0.50% | 0.81% | 1.9% | |
| ROE | 11.7% | 13.0% | 9.9% | 12.6% | 16.8% | 12.2% | · | 13.1% | 6.5% | 3.1% | 3.8% | 8.0% | |
| ROIC | · | 12.9% | · | · | · | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | · | · | · | 0.1 | 0.1 | 0.1 | 0.1 | · | |
| Interest Coverage | · | 0.9 | · | · | · | · | · | · | · | · | · | · |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.7% | 15.4% | 12.3% | -4.0% | 25.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 11.4% | 7.6% | 10.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -6.1% | 46.0% | -19.6% | -20.1% | 60.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 3.3% | -2.1% | 0.95% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 7.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -6.5% | 40.0% | -21.1% | -19.7% | 63.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 1.1% | -3.9% | 1.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 6.3% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.35B | $5.95B | $5.16B | $4.59B | $4.78B | $3.82B | $3.51B | $3.19B | $3.00B | $2.64B | $2.38B | $2.25B | |
| Net Income TTM | $684M | $731M | $523M | $662M | $825M | $503M | $448M | $394M | $183M | $82M | $92M | $176M | |
| P/E | 14.2 | 11.3 | 10.8 | 7.3 | 7.0 | 8.1 | 7.4 | 5.8 | 12.4 | 22.2 | 16.0 | 9.8 | |
| Earnings Yield | 7.0% | 8.8% | 9.3% | 13.7% | 14.2% | 12.4% | 13.6% | 17.1% | 8.1% | 4.5% | 6.3% | 10.2% |
損益計算書 11
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.67B | $1.75B | $1.63B | $1.49B | $1.47B | $1.59B | $1.48B | $1.47B | $1.42B | $1.39B | $1.27B | $1.24B | $1.26B | $1.24B | $1.10B | $1.13B | |
| Interest Expense | $187M | $192M | $205M | $207M | $214M | $228M | $251M | $247M | $255M | $244M | $221M | $191M | $155M | $115M | $60M | $17M | |
| Interest Income | $451M | $469M | $482M | $477M | $476M | $501M | $511M | $498M | $507M | $516M | $505M | $483M | $452M | $417M | $304M | $213M | |
| Pretax Income | $326M | $308M | $286M | $214M | $63M | $266M | $217M | $227M | $219M | $206M | $109M | $181M | $210M | $234M | $206M | $219M | |
| Income Tax | $75M | $44M | $75M | $59M | $10M | $22M | $58M | $62M | $55M | $44M | $41M | $47M | $52M | $57M | $55M | $58M | |
| Net Income | $251M | $264M | $211M | $155M | $53M | $244M | $159M | $165M | $164M | $162M | $68M | $134M | $158M | $177M | $151M | $161M | |
| EPS (Basic) | $1.56 | $2.46 | $1.96 | $1.41 | $0.28 | $2.26 | $1.43 | $1.50 | $1.48 | $1.48 | $0.55 | $1.16 | $1.36 | $1.55 | $1.30 | $1.39 | |
| EPS (Diluted) | $1.48 | $2.30 | $1.84 | $1.34 | $0.26 | $2.10 | $1.34 | $1.41 | $1.40 | $1.38 | $0.52 | $1.10 | $1.28 | $1.43 | $1.21 | $1.29 | |
| Shares (Basic) | 155,508,000 | -207,735,000 | 103,119,000 | 103,349,000 | 157,146,000 | -208,325,000 | 103,966,000 | 104,150,000 | 104,275,000 | -216,105,000 | 106,068,000 | 107,944,000 | 108,754,000 | -218,207,000 | 108,767,000 | 109,083,000 | |
| Shares (Diluted) | 163,444,000 | -219,488,000 | 110,058,000 | 108,847,000 | 165,953,000 | -220,289,000 | 110,994,000 | 110,285,000 | 109,985,000 | -228,996,000 | 113,195,000 | 113,864,000 | 115,390,000 | -235,218,000 | 117,218,000 | 117,400,000 | |
| EBITDA | $15M | · | · | · | $15M | · | · | · | $16M | · | · | · | $15M | · | · | · |
貸借対照表 13
| 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 | $2.90B | $2.25B | $3.18B | $1.86B | $2.73B | $2.65B | $1.92B | $2.62B | $3.41B | $3.36B | $2.77B | $1.91B | $2.77B | $2.20B | $1.41B | $1.58B | |
| PP&E (Net) | $230M | $197M | $198M | $197M | $195M | $193M | $191M | $326M | $301M | · | $196M | $198M | $201M | · | $177M | $171M | |
| Goodwill | $1.46B | $1.46B | $1.48B | $1.48B | $1.40B | $1.40B | $1.39B | $1.39B | $1.39B | · | $1.40B | $1.38B | $1.38B | · | $1.32B | $1.31B | |
| Intangibles | $97M | $108M | $110M | $115M | $108M | $114M | $117M | $121M | $127M | · | $127M | $127M | $132M | · | $135M | $135M | |
| Total Assets | $42.89B | $41.27B | $41.69B | $39.86B | $40.38B | $39.90B | $38.93B | $37.81B | $38.26B | · | $37.88B | $37.30B | $38.60B | · | $37.61B | $36.48B | |
| Total Liabilities | $36.91B | $35.29B | $35.93B | $34.26B | $34.85B | $34.21B | $33.38B | $32.41B | $32.98B | · | $32.63B | $31.96B | $33.27B | · | $32.38B | $31.35B | |
| Long-term Debt | $618M | $617M | $617M | $617M | $617M | $617M | $616M | $1.12B | $1.12B | · | $1.12B | $1.12B | $1.11B | · | $1.11B | $1.11B | |
| Common Stock | $25M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | · | $17M | $17M | $17M | · | $17M | $17M | |
| Paid-in Capital | $1.82B | $1.92B | $1.87B | $1.84B | $1.81B | $1.90B | $1.87B | $1.84B | $1.81B | · | $1.89B | $1.86B | $1.83B | · | $1.91B | $1.88B | |
| Treasury Stock | $790M | $786M | $751M | $722M | $644M | $630M | $594M | $576M | $564M | · | $510M | $398M | $323M | · | $297M | $300M | |
| AOCI | $-27M | $-18M | $-26M | $-34M | $-52M | $-76M | $-40M | $-85M | $-84M | · | $-134M | $-105M | $-92M | · | $-144M | $-110M | |
| Stockholders' Equity | $5.98B | $5.98B | $5.76B | $5.60B | $5.54B | $5.69B | $5.56B | $5.40B | $5.27B | $5.29B | $5.24B | $5.34B | $5.33B | $5.33B | $5.23B | $5.12B | |
| Liabilities + Equity | $42.89B | $41.27B | $41.69B | $39.86B | $40.38B | $39.90B | $38.93B | $37.81B | $38.26B | · | $37.88B | $37.30B | $38.60B | · | $37.61B | $36.48B |
キャッシュフロー 16
| 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 | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $17M | $16M | $17M | $14M | $14M | $15M | $14M | $12M | $12M | |
| Deferred Tax | $18M | $34M | $-12M | $-13M | $-30M | $13M | $-22M | $-19M | $-3M | $49M | $-28M | $-18M | $13M | $28M | $-16M | $-25M | |
| Amort. of Intangibles | $11M | $17M | $6M | $6M | $5M | $6M | $6M | $6M | $6M | $7M | $5M | $5M | $4M | $5M | $4M | $6M | |
| Other Non-cash | $-627M | · | · | · | $-250M | · | · | · | $-786M | · | · | · | $-571M | · | · | · | |
| Operating Cash Flow | $-343M | $382M | $338M | $607M | $-211M | $424M | $469M | $477M | $-610M | $275M | $230M | $379M | $-385M | $858M | $500M | $423M | |
| CapEx | $48M | $13M | $17M | $15M | $17M | $17M | $13M | $34M | $10M | $13M | $12M | $11M | $15M | $37M | $18M | $14M | |
| Investing Cash Flow | $-256M | $-673M | $-354M | $-414M | $-173M | $-495M | $-1.65B | $-911M | $477M | $866M | $145M | $323M | $-290M | $264M | $-1.70B | $-1.95B | |
| Debt Issued | $45M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $35M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $96M | $38M | $31M | $83M | $93M | $46M | $20M | $18M | $61M | $144M | $119M | $87M | $95M | $75M | $0 | $31M | |
| Net Stock Activity | $-96M | · | · | · | $-93M | · | · | · | $-61M | · | · | · | $-95M | · | · | · | |
| Financing Cash Flow | $1.25B | $-646M | $1.31B | $-1.03B | $457M | $813M | $465M | $-383M | $85M | $-424M | $500M | $-1.56B | $1.23B | $-353M | $979M | $1.39B | |
| Net Change in Cash | $646M | $-934M | $1.29B | $-828M | $76M | $733M | $-712M | $-817M | $-49M | $722M | $872M | $-857M | $557M | $783M | $-161M | $-117M | |
| Taxes Paid | $6M | $78M | $41M | $74M | $8M | $48M | $34M | $36M | $115M | $79M | $9M | $91M | $4M | $54M | $51M | $102M | |
| Free Cash Flow | $-390M | · | · | · | $-228M | · | · | · | $-619M | · | · | · | $-400M | · | · | · | |
| Levered FCF | $-535M | · | · | · | $-406M | · | · | · | $-810M | · | · | · | $-517M | · | · | · |
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 | 15.1% | · | 12.9% | 10.4% | 3.6% | · | 10.7% | 11.3% | 11.5% | · | 5.4% | 10.8% | 12.5% | · | 13.7% | 14.3% | |
| Pretax Margin | 19.6% | · | 17.5% | 14.3% | 4.3% | · | 14.7% | 15.5% | 15.4% | · | 8.6% | 14.6% | 16.6% | · | 18.6% | 19.4% | |
| EBITDA Margin | 0.92% | · | · | · | 1.0% | · | · | · | 1.1% | · | · | · | 1.2% | · | · | · | |
| ROA | 0.60% | · | 0.52% | 0.40% | 0.13% | · | 0.41% | 0.44% | 0.43% | · | 0.18% | 0.36% | 0.43% | · | 0.44% | 0.49% | |
| ROE | 4.4% | · | 3.7% | 2.8% | 0.98% | · | 2.9% | 3.1% | 3.1% | · | 1.3% | 2.6% | 3.0% | · | 3.0% | 3.3% |
効率性 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.26B | · | $6.07B | $5.90B | $5.83B | · | $5.62B | $5.39B | $5.19B | · | $4.87B | $4.73B | $4.62B | · | $4.51B | $4.57B | |
| Net Income TTM | $671M | · | $578M | $532M | $540M | · | $556M | $531M | $524M | · | $511M | $604M | $643M | · | $678M | $725M | |
| P/E | 15.0 | · | 15.4 | 15.4 | 13.8 | · | 13.4 | 12.7 | 12.1 | · | 10.0 | 8.2 | 7.6 | · | 6.4 | 6.4 | |
| Earnings Yield | 6.7% | · | 6.5% | 6.5% | 7.2% | · | 7.5% | 7.9% | 8.2% | · | 10.0% | 12.3% | 13.1% | · | 15.7% | 15.6% |
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 | $6.35B | $5.95B | $5.16B | $4.59B | $4.78B |
| 営業利益率 % | — | 15.6% | — | — | — |
| 純利益 | $684M | $731M | $523M | $662M | $825M |
| 希薄化後EPS | $5.87 | $6.25 | $4.28 | $5.32 | $6.66 |
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 | $1.05B | $417M | $447M | $1.08B | $684M |
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。