CCL Carnival Corporation Common Stock
$24.01
价格 · 五月 20, 2026
截至...的财报数据 三月 27, 2026
52周区间
$22–$34
19% of range
分析师评级
BUY
32 analysts
目标价
$34
+42% upside
P/E (TTM)
12.8
ROE
24.8%
净利润率
10.4%
CCL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$24.00
市值
—
P/E (TTM)
12.8
每股收益 (TTM)
$2.02
营收 (TTM)
$26.62B
股息收益率
—
ROE
24.8%
负债/权益
2.2
52周区间
$22 – $34
CCL 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$26.62B
2016-11-30
→
2025-11-30
EPS
$2.02
2016-11-30
→
2025-11-30
自由现金流
$2.61B
2016-11-30
→
2025-11-30
利润率
10.4%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
指标
5年趋势
CCL
同行中位数
P/E (TTM)
12.8
31.9
盈利能力 毛利率、营业利润率和净利率;股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
CCL
同行中位数
Operating Margin (营业利润率)
16.8%
—
Net Profit Margin (净利润率)
10.4%
11.8%
ROA
5.5%
7.5%
ROE
24.8%
40.5%
ROIC
11.5%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
CCL
同行中位数
Debt / Equity (负债/股东权益比率)
2.2
4370.6
Current Ratio (流动比率)
0.3
0.7
Quick Ratio (速动比率)
0.2
—
成长 营收、每股收益 (EPS) 和净利润增长:同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
CCL
同行中位数
Revenue YoY (营收同比增长)
6.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
29.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
36.6%
—
EPS YoY
40.3%
—
Net Income YoY (净利润同比增长)
44.0%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
CCL
同行中位数
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
—
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年2月13日 | $0.1500 |
| 2020年2月20日 | $0.5000 |
| 2019年11月21日 | $0.5000 |
| 2019年8月22日 | $0.5000 |
| 2019年5月23日 | $0.5000 |
| 2019年2月21日 | $0.5000 |
| 2018年11月21日 | $0.5000 |
| 2018年8月23日 | $0.5000 |
| 2018年5月24日 | $0.5000 |
| 2018年2月22日 | $0.4500 |
| 2017年11月22日 | $0.4500 |
| 2017年8月23日 | $0.4000 |
| 2017年5月24日 | $0.4000 |
| 2017年2月22日 | $0.3500 |
| 2016年11月22日 | $0.3500 |
| 2016年8月24日 | $0.3500 |
| 2016年5月25日 | $0.3500 |
| 2016年2月17日 | $0.3000 |
| 2015年11月18日 | $0.3000 |
| 2015年8月19日 | $0.3000 |
CCL 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
32 位分析师
- 强烈买入 9 28.1%
- 买入 17 53.1%
- 持有 6 18.8%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
21 位分析师 · 2026-05-18
中位数
$34.00
← 低于所有目标
$24.00
最低
$28.70
最高
$45.00
中位数目标
$34.00
+41.6%
平均目标
$34.06
+41.9%
收益历史 每股收益实际值 vs 预估值,惊喜%,达标率,下次财报日期
平均惊喜
0.08%
下次报告
六月 22, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.20 | $0.19 | 0.01% |
| 2025年12月31日 | $0.34 | $0.25 | 0.09% |
| 2025年9月30日 | $1.43 | $1.34 | 0.09% |
| 2025年6月30日 | $0.35 | $0.25 | 0.10% |
同行比较 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| CCL | — | 12.8 | 6.4% | 10.4% | 24.8% | — |
| BKNG | $345.53B | 32.3 | 13.4% | — | — | — |
| MAR | $82.48B | 32.6 | 4.3% | 9.9% | -77.2% | — |
| ABNB | $81.70B | — | 10.3% | 20.5% | 31.4% | — |
| HLT | $66.19B | 46.9 | 7.7% | 12.1% | -32.0% | — |
| RCL | — | 17.9 | 8.8% | 23.8% | 48.5% | — |
| EXPE | $33.14B | 28.9 | 7.6% | 8.8% | 91.1% | — |
| H | — | -291.5 | 6.8% | -0.73% | -1.5% | — |
| NCLH | $10.16B | 24.3 | 3.7% | 4.3% | 22.4% | — |
| WH | — | 30.2 | 1.5% | 13.5% | 37.2% | — |
| CHH | $4.38B | 12.1 | 0.75% | 23.2% | 477.4% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $26.62B | $25.02B | $21.59B | $12.17B | $1.91B | $5.59B | $20.82B | $18.88B | $17.51B | $16.39B | $15.71B | $15.88B | |
| Cost of Revenue | · | $15.64B | $14.32B | $11.76B | $4.66B | · | $12.91B | $11.09B | $10.50B | $9.38B | $9.45B | $10.42B | |
| SG&A Expense | $3.40B | $3.25B | $2.95B | $2.52B | $1.89B | $1.88B | $2.48B | $2.45B | $2.27B | $2.20B | $2.07B | $2.05B | |
| Operating Expenses | · | $21.45B | $19.64B | $16.55B | $9.00B | $14.46B | $17.55B | $15.56B | $14.70B | $13.32B | $13.14B | $14.11B | |
| Operating Income | $4.48B | $3.57B | $1.96B | $-4.38B | $-7.09B | $-8.87B | $3.28B | $3.33B | $2.81B | $3.07B | $2.57B | $1.77B | |
| Interest Expense | · | · | $2.07B | $1.61B | $1.60B | $895M | $206M | $194M | $198M | $223M | $217M | $288M | |
| Interest Income | $51M | $93M | $233M | $74M | $12M | $18M | $23M | $14M | $9M | $6M | $8M | $8M | |
| Other Non-op | $-4M | $83M | $-75M | $-165M | $-173M | $-52M | $-32M | $3M | $11M | $21M | $10M | $4M | |
| Pretax Income | $2.77B | $1.92B | $-62M | $-6.08B | $-9.52B | $-10.25B | $3.06B | $3.21B | $2.67B | $2.83B | $1.80B | $1.23B | |
| Income Tax | $12M | $-1M | $13M | $14M | $-21M | $-17M | $71M | $54M | $60M | $-49M | $42M | $9M | |
| Net Income | $2.76B | $1.92B | $-74M | $-6.09B | $-9.50B | $-10.24B | $2.99B | $3.15B | $2.61B | $2.78B | $1.76B | $1.22B | |
| EPS (Basic) | $2.10 | $1.50 | $-0.06 | $-5.16 | $-8.46 | $-13.20 | $4.34 | $4.45 | $3.61 | $3.73 | $2.26 | $1.57 | |
| EPS (Diluted) | $2.02 | $1.44 | $-0.06 | $-5.16 | $-8.46 | $-13.20 | $4.32 | $4.44 | $3.59 | $3.72 | $2.26 | $1.56 | |
| Shares (Basic) | 1,312,000,000 | 1,274,000,000 | 1,262,000,000 | 1,180,000,000 | 1,123,000,000 | 775,000,000 | 690,000,000 | 709,000,000 | 722,000,000 | 745,000,000 | 777,000,000 | 776,000,000 | |
| Shares (Diluted) | 1,402,000,000 | 1,398,000,000 | 1,262,000,000 | 1,180,000,000 | 1,123,000,000 | 775,000,000 | 692,000,000 | 710,000,000 | 725,000,000 | 747,000,000 | 779,000,000 | 778,000,000 | |
| EBITDA | $4.48B | $3.57B | $1.96B | $-4.38B | $-7.09B | $-8.87B | · | $3.33B | $2.81B | $3.07B | $2.57B | $1.79B |
资产负债表 28
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.93B | $1.21B | $2.42B | $4.03B | $8.94B | $9.51B | $518M | $982M | $395M | $603M | $1.40B | $331M | |
| Short-term Investments | · | · | · | $0 | $200M | $0 | · | · | · | · | · | · | |
| Receivables | $678M | $590M | $556M | $395M | $246M | $273M | $444M | $358M | $312M | $298M | $303M | $332M | |
| Inventory | $505M | $507M | $528M | $428M | $356M | $335M | $427M | $450M | $387M | $322M | $330M | $349M | |
| Other Current Assets | $1.11B | $1.07B | $1.77B | $652M | $379M | $443M | $671M | $436M | $502M | $466M | $423M | $322M | |
| Current Assets | $4.22B | $3.38B | $5.27B | $7.49B | $10.13B | $10.56B | $2.06B | $2.23B | $1.60B | $1.69B | $2.45B | $1.49B | |
| PP&E (Net) | $43.49B | $41.80B | $40.12B | $38.69B | $38.11B | $38.07B | $38.13B | $35.34B | $34.43B | $32.43B | $31.82B | $32.82B | |
| PP&E (Gross) | $67.46B | $63.89B | $60.52B | $57.66B | $55.97B | $55.15B | $56.78B | $52.62B | $50.87B | $47.52B | $45.70B | $45.90B | |
| Accum. Depreciation | $23.97B | $22.09B | $20.41B | $18.98B | $17.86B | $17.07B | $18.65B | $17.29B | $16.43B | $15.10B | $13.88B | $13.08B | |
| Goodwill | $579M | $579M | $579M | $579M | $579M | $807M | $2.91B | $2.92B | $2.97B | $2.91B | $3.01B | $3.13B | |
| Intangibles | $1.18B | $1.16B | $1.17B | $1.16B | $1.18B | $1.19B | $1.17B | $1.18B | $1.20B | $1.27B | $1.31B | $1.27B | |
| Other Non-current Assets | $890M | $775M | $725M | $2.52B | $2.01B | $1.59B | $783M | $738M | $585M | $578M | $650M | $744M | |
| Total Assets | $51.69B | $49.06B | $49.12B | $51.70B | $53.34B | $53.59B | $45.06B | $42.40B | $40.78B | $38.88B | $39.24B | $39.45B | |
| Accounts Payable | $1.25B | $1.13B | $1.17B | $1.05B | $797M | $624M | $756M | $730M | $762M | $713M | $627M | $626M | |
| Accrued Liabilities | $2.24B | $2.36B | $2.00B | $1.94B | $1.64B | $1.14B | $1.81B | $1.65B | $1.88B | $1.74B | $1.68B | $1.54B | |
| Short-term Debt | · | · | $0 | $200M | $2.79B | $3.08B | $231M | $848M | $485M | $457M | $30M | $666M | |
| Current Liabilities | $13.09B | $11.62B | $11.48B | $10.61B | $10.41B | $8.69B | $9.13B | $9.20B | $8.80B | $7.07B | $6.96B | $6.92B | |
| Capital Leases | $1.18B | $1.24B | $1.17B | $1.19B | $1.24B | $1.27B | · | · | · | · | · | · | |
| Other Non-current Liabilities | $1.10B | $1.01B | $1.10B | $891M | $1.04B | $949M | $890M | $856M | $769M | $910M | $1.10B | $960M | |
| Long-term Debt | $27.38B | $28.21B | $31.34B | $35.62B | $30.44B | $23.87B | $11.27B | $9.47B | $8.71B | $8.94B | $8.76B | $8.42B | |
| Total Debt | $26.64B | $27.47B | $30.57B | $34.55B | $33.23B | $26.96B | · | $10.32B | $9.20B | $9.45B | $8.79B | $9.09B | |
| Common Stock | $13M | $13M | $12M | $12M | $11M | $11M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Paid-in Capital | $17.25B | $17.16B | $16.71B | $16.87B | $15.29B | $13.95B | $8.81B | $8.76B | $8.69B | $8.63B | $8.56B | $8.38B | |
| Retained Earnings | $4.82B | $2.10B | $185M | $269M | $6.45B | $16.07B | $26.65B | $25.07B | $23.29B | $21.84B | $20.06B | $19.16B | |
| Treasury Stock | $8.36B | $8.40B | $8.45B | $8.47B | $8.47B | $8.40B | $8.39B | $7.79B | $6.35B | $5.79B | $3.48B | $3.09B | |
| AOCI | $-1.81B | $-1.98B | $-1.94B | $-1.98B | $-1.50B | $-1.44B | $-2.07B | $-1.95B | $-1.78B | $-2.45B | $-1.74B | $-616M | |
| Stockholders' Equity | $12.27B | $9.25B | $6.88B | $7.07B | $12.14B | $20.55B | $25.36B | $24.44B | $24.22B | $22.60B | $23.77B | $24.20B | |
| Liabilities + Equity | $51.69B | $49.06B | $49.12B | $51.70B | $53.34B | $53.59B | $45.06B | $42.40B | $40.78B | $38.88B | $39.24B | $39.45B |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.79B | $2.56B | $2.37B | $2.27B | $2.23B | $2.24B | $2.16B | $2.02B | $1.85B | $1.74B | $1.63B | $1.64B | |
| Stock-based Comp | $98M | $62M | $53M | $101M | $121M | $105M | $46M | $65M | $63M | $55M | $55M | $52M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | $4M | · | · | |
| Restructuring | $13M | $21M | $19M | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $6.22B | $5.92B | $4.28B | $-1.67B | $-4.11B | $-6.30B | $5.47B | $5.55B | $5.32B | $5.13B | $4.54B | $3.43B | |
| CapEx | $3.61B | $4.63B | $3.28B | $4.94B | $3.61B | $3.62B | $5.43B | $3.75B | $2.94B | $3.06B | $2.29B | $2.58B | |
| Investing Cash Flow | $-3.32B | $-4.54B | $-2.81B | $-4.77B | $-3.54B | $-3.24B | $-5.28B | $-3.51B | $-3.12B | $-3.32B | $-2.48B | $-2.51B | |
| Stock Issued | · | $0 | $5M | $1.18B | $1.01B | $3.25B | $4M | $3M | · | · | · | · | |
| Stock Repurchased | · | · | · | $0 | $0 | $12M | $603M | $1.47B | $552M | $2.34B | $533M | $0 | |
| Net Stock Activity | · | $0 | $5M | $1.18B | $1.01B | $3.24B | · | $-1.47B | $-552M | $-2.34B | $-533M | $0 | |
| Dividends Paid | · | · | · | $0 | $0 | $689M | $1.39B | $1.35B | $1.09B | $977M | $816M | $776M | |
| Financing Cash Flow | $-2.19B | $-2.58B | $-5.09B | $3.58B | $6.95B | $18.65B | $-655M | $-1.46B | $-2.45B | $-2.59B | $-942M | $-1.03B | |
| Net Change in Cash | $727M | $-1.20B | $-3.60B | $-2.94B | $-715M | $9.16B | $-465M | $574M | $-241M | $-792M | $1.06B | $-131M | |
| Taxes Paid | · | · | · | · | $0 | $0 | $46M | $58M | $43M | $48M | $40M | $-5M | |
| Free Cash Flow | $2.61B | $1.30B | $997M | $-6.61B | $-7.72B | $-9.92B | · | $1.80B | $2.38B | $2.07B | $2.25B | $847M | |
| Levered FCF | · | · | $-1.50B | $-8.22B | $-9.31B | $-10.81B | · | $1.61B | $2.18B | $1.85B | $2.04B | $561M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.8% | 14.3% | 9.1% | -36.0% | -371.5% | -158.4% | · | 17.6% | 16.0% | 18.7% | · | · | |
| Net Margin | 10.4% | 7.7% | -0.34% | -50.1% | -498.0% | -182.9% | · | 16.7% | 14.9% | 17.0% | · | · | |
| Pretax Margin | 10.4% | 7.6% | -0.29% | -50.0% | -499.1% | -183.2% | · | 17.0% | 15.2% | 17.3% | · | · | |
| EBITDA Margin | 16.8% | 14.3% | 9.1% | -36.0% | -371.5% | -158.4% | · | 17.6% | 16.0% | 18.7% | · | · | |
| ROA | 5.5% | 3.9% | -0.15% | -11.6% | -17.8% | -20.8% | · | 7.6% | 6.5% | 7.1% | 4.5% | 3.1% | |
| ROE | 24.8% | 21.5% | -1.1% | -78.9% | -70.4% | -51.1% | · | 12.8% | 11.1% | 12.0% | 7.3% | 5.1% | |
| ROIC | 11.5% | 9.7% | 6.3% | -10.5% | -15.6% | -18.6% | · | 9.4% | 8.2% | 9.4% | 7.7% | 5.3% |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | 0.3 | 0.5 | 0.7 | 1.0 | 1.2 | · | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | |
| Quick Ratio | 0.2 | 0.2 | 0.3 | 0.4 | 0.9 | 1.1 | · | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |
| Debt / Equity | 2.2 | 3.0 | 4.4 | 4.9 | 2.7 | 1.3 | · | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |
| LT Debt / Equity | 2.0 | 2.8 | 4.1 | 4.5 | 2.3 | 1.1 | · | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | |
| Interest Coverage | · | · | 0.9 | -2.7 | -4.4 | -9.9 | · | 17.1 | 14.2 | 13.8 | 11.9 | 6.2 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.4 | 0.2 | 0.0 | 0.1 | · | 0.5 | 0.4 | 0.4 | · | · | |
| Inventory Turnover | · | 30.2 | 30.0 | · | · | · | · | 26.5 | 29.6 | 28.8 | 27.8 | 28.2 | |
| Receivables Turnover | 42.0 | 43.7 | 45.4 | 38.0 | 7.4 | 15.6 | · | 56.4 | 57.4 | 54.5 | · | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.4% | 15.9% | 77.5% | 537.7% | -65.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 29.8% | 135.8% | 56.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 36.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 40.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 44.0% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $26.62B | $25.02B | $21.59B | $12.17B | $1.91B | $5.59B | $20.82B | $18.88B | $17.51B | $16.39B | $15.71B | $15.88B | |
| Net Income TTM | $2.76B | $1.92B | $-74M | $-6.09B | $-9.50B | $-10.24B | $2.99B | $3.15B | $2.61B | $2.78B | $1.76B | $1.22B | |
| P/E | 12.8 | 17.7 | -251.0 | -1.9 | -2.1 | -1.5 | 10.4 | 13.6 | 18.3 | 13.8 | 22.4 | 28.3 | |
| Earnings Yield | 7.8% | 5.7% | -0.40% | -52.0% | -48.0% | -66.1% | 9.6% | 7.4% | 5.5% | 7.2% | 4.5% | 3.5% | |
| Payout Ratio | · | · | · | 0.00% | 0.00% | -6.7% | · | 43.0% | 41.7% | 35.2% | 46.4% | 62.8% | |
| Annual Payout | · | · | · | $0 | $0 | $689M | $1.39B | $1.35B | $1.09B | $977M | $816M | $776M |
损益表 16
| 指标 | 趋势 | 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 | $6.17B | $6.33B | $8.15B | $6.33B | $5.81B | $5.94B | $7.90B | $5.78B | $5.41B | $5.40B | $6.85B | $4.91B | $4.43B | $3.84B | $4.30B | $2.40B | |
| Cost of Revenue | · | · | $4.38B | $3.89B | $3.77B | · | $4.30B | $3.80B | $3.71B | · | $3.92B | $3.46B | $3.31B | $3.67B | $3.38B | $2.68B | |
| SG&A Expense | $924M | $959M | $779M | $816M | $848M | $887M | $763M | $789M | $813M | $789M | $713M | $736M | $712M | $741M | $625M | $619M | |
| Operating Expenses | · | · | · | $5.39B | $5.27B | · | $5.72B | $5.22B | $5.13B | · | $5.23B | $4.79B | $4.60B | $4.97B | $4.58B | $3.87B | |
| Operating Income | $607M | $735M | $2.27B | $934M | $543M | $560M | $2.18B | $560M | $276M | $384M | $1.62B | $120M | $-172M | $-1.14B | $-279M | $-1.47B | |
| Interest Expense | · | · | · | · | · | · | · | · | $471M | · | $518M | $542M | $539M | · | $422M | $370M | |
| Interest Income | $12M | $17M | $15M | $12M | $7M | $16M | $19M | $25M | $33M | $49M | $59M | $69M | $56M | $41M | $24M | $6M | |
| Other Non-op | $-47M | $6M | $-2M | $-20M | $12M | $118M | $-10M | $-7M | $-18M | $-9M | $-19M | $-17M | $-30M | $-58M | $-81M | $6M | |
| Pretax Income | $280M | $401M | $1.86B | $582M | $-68M | $290M | $1.74B | $96M | $-214M | $-39M | $1.06B | $-402M | $-686M | $-1.60B | $-759M | $-1.83B | |
| Income Tax | $17M | $-18M | $6M | $17M | $7M | $-14M | $8M | $5M | $0 | $10M | $-9M | $5M | $7M | $-3M | $11M | $3M | |
| Net Income | $258M | $421M | $1.85B | $565M | $-78M | $303M | $1.74B | $92M | $-214M | $-48M | $1.07B | $-407M | $-693M | $-1.60B | $-770M | $-1.83B | |
| EPS (Basic) | $0.19 | $0.32 | $1.41 | $0.43 | $-0.06 | $0.23 | $1.37 | $0.07 | $-0.17 | $-0.04 | $0.85 | $-0.32 | $-0.55 | $-1.24 | $-0.65 | $-1.61 | |
| EPS (Diluted) | $0.19 | $0.33 | $1.33 | $0.42 | $-0.06 | $0.28 | $1.26 | $0.07 | $-0.17 | $0.02 | $0.79 | $-0.32 | $-0.55 | $-1.24 | $-0.65 | $-1.61 | |
| Shares (Basic) | 1,379,000,000 | -2,622,000,000 | 1,313,000,000 | 1,312,000,000 | 1,309,000,000 | -2,524,000,000 | 1,267,000,000 | 1,267,000,000 | 1,264,000,000 | -2,524,000,000 | 1,263,000,000 | 1,263,000,000 | 1,260,000,000 | -2,282,000,000 | 1,185,000,000 | 1,140,000,000 | |
| Shares (Diluted) | 1,392,000,000 | -2,709,000,000 | 1,402,000,000 | 1,400,000,000 | 1,309,000,000 | -2,536,000,000 | 1,399,000,000 | 1,271,000,000 | 1,264,000,000 | -2,657,000,000 | 1,396,000,000 | 1,263,000,000 | 1,260,000,000 | -2,282,000,000 | 1,185,000,000 | 1,140,000,000 | |
| EBITDA | $607M | · | $2.27B | $934M | $543M | · | $2.18B | $560M | $276M | · | $1.62B | $120M | $-172M | · | $-279M | $-1.47B |
资产负债表 28
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.42B | $1.93B | $1.76B | $2.15B | $833M | $1.21B | $1.52B | $1.65B | $2.24B | $2.42B | $2.84B | $4.47B | $5.46B | $4.03B | $7.07B | $7.05B | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $151M | |
| Receivables | $663M | $678M | $651M | $569M | $543M | $590M | $632M | $494M | $644M | · | $485M | $449M | $514M | · | $360M | $359M | |
| Inventory | $510M | $505M | $475M | $476M | $518M | $507M | $492M | $509M | $531M | · | $483M | $438M | $448M | · | $420M | $425M | |
| Other Current Assets | $1.12B | $1.11B | $979M | $1.16B | $1.08B | $1.07B | $980M | $1.12B | $1.07B | · | $855M | $833M | $710M | · | $581M | $566M | |
| Current Assets | $3.72B | $4.22B | $3.87B | $4.35B | $2.98B | $3.38B | $3.63B | $3.77B | $4.48B | · | $4.68B | $6.21B | $7.14B | · | $8.43B | $8.55B | |
| PP&E (Net) | $43.70B | $43.49B | $42.89B | $42.75B | $41.65B | $41.80B | $42.38B | $42.10B | $41.52B | · | $39.95B | $39.58B | $39.36B | · | $38.14B | $39.26B | |
| PP&E (Gross) | · | $67.46B | · | · | · | $63.89B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $23.97B | · | · | · | $22.09B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $579M | $579M | $579M | $579M | $579M | $579M | $579M | $579M | $579M | · | $579M | $579M | $579M | · | $579M | $579M | |
| Intangibles | $1.18B | $1.18B | $1.18B | $1.18B | $1.16B | $1.16B | $1.17B | $1.17B | $1.17B | · | $1.17B | $1.16B | $1.16B | · | $1.15B | $1.17B | |
| Other Non-current Assets | $1.09B | $890M | $962M | $943M | $822M | $775M | $665M | $702M | $777M | · | $2.10B | $3.03B | $2.50B | · | $2.46B | $2.22B | |
| Total Assets | $51.57B | $51.69B | $50.83B | $51.16B | $48.53B | $49.06B | $49.80B | $49.60B | $49.76B | $49.12B | $49.76B | $51.87B | $51.98B | $51.70B | $51.92B | $52.99B | |
| Accounts Payable | $1.24B | $1.25B | $1.17B | $1.20B | $1.09B | $1.13B | $1.06B | $1.06B | $1.10B | · | $1.10B | $1.04B | $1.02B | · | $920M | $912M | |
| Accrued Liabilities | $2.03B | $2.24B | $1.98B | $2.07B | $1.94B | $2.36B | $2.39B | $2.11B | $2.32B | · | $2.02B | $1.95B | $1.95B | · | $1.87B | $1.69B | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $200M | · | $2.67B | $2.67B | |
| Current Liabilities | $12.42B | $13.09B | $11.44B | $12.92B | $11.58B | $11.62B | $12.27B | $13.38B | $12.40B | · | $11.01B | $11.84B | $11.09B | · | $12.95B | $13.38B | |
| Capital Leases | $1.15B | $1.18B | $1.20B | $1.22B | $1.21B | $1.24B | $1.26B | $1.17B | $1.14B | · | $1.18B | $1.21B | $1.15B | · | $1.08B | $1.12B | |
| Other Non-current Liabilities | $1.16B | $1.10B | $1.20B | $1.16B | $1.08B | $1.01B | $1.04B | $1.07B | $1.00B | · | $1.09B | $1.04B | $908M | · | $989M | $965M | |
| Long-term Debt | $26.00B | $27.38B | $27.19B | $27.97B | $27.71B | $27.47B | $29.64B | $30.15B | $31.55B | · | $32.09B | $34.51B | $35.96B | · | $34.81B | $35.92B | |
| Total Debt | $25.29B | · | $26.48B | $27.25B | $27.02B | · | $28.86B | $29.34B | $30.74B | · | $31.30B | $33.71B | $35.14B | · | $34.07B | $35.13B | |
| Common Stock | $14M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | · | $12M | $12M | $12M | · | $12M | $11M | |
| Paid-in Capital | $17.87B | $17.27B | $17.24B | $17.21B | $17.18B | $17.16B | $16.72B | $16.70B | $16.68B | · | $16.70B | $16.68B | $16.64B | · | $16.63B | $15.46B | |
| Retained Earnings | $4.73B | $4.82B | $4.39B | $2.54B | $1.99B | $2.10B | $1.80B | $62M | $-29M | · | $233M | $-841M | $-434M | · | $1.87B | $2.65B | |
| Treasury Stock | $8.21B | $8.36B | $8.36B | $8.36B | $8.38B | $8.40B | $8.40B | $8.40B | $8.40B | · | $8.45B | $8.45B | $8.43B | · | $8.46B | $8.48B | |
| AOCI | $-1.74B | $-1.81B | $-1.72B | $-1.75B | $-1.99B | $-1.98B | $-1.89B | $-1.92B | $-1.94B | $-1.94B | $-1.90B | $-1.90B | $-1.97B | $-1.98B | $-2.02B | $-1.74B | |
| Stockholders' Equity | $13.03B | $12.28B | $11.93B | $10.01B | $9.18B | $9.25B | $8.60B | $6.81B | $6.68B | $6.88B | $6.96B | $5.87B | $6.17B | $7.07B | $8.38B | $8.26B | |
| Liabilities + Equity | $51.57B | $51.69B | $50.83B | $51.16B | $48.53B | $49.06B | $49.80B | $49.60B | $49.76B | · | $49.76B | $51.87B | $51.98B | · | $51.92B | $52.99B |
现金流 13
| 指标 | 趋势 | 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 | $696M | $727M | $717M | $692M | $654M | $659M | $651M | $634M | $613M | $595M | $596M | $597M | $582M | $568M | $581M | $572M | |
| Stock-based Comp | $28M | $28M | $25M | $27M | $18M | $15M | $17M | $19M | $11M | $10M | $12M | $22M | $9M | $22M | $25M | $28M | |
| Restructuring | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $1.26B | $1.52B | $1.38B | $2.39B | $925M | $911M | $1.21B | $2.04B | $1.77B | $922M | $1.83B | $1.14B | $388M | $-117M | $-344M | $3M | |
| CapEx | $566M | $1.51B | $647M | $851M | $607M | $592M | $577M | $1.32B | $2.14B | $675M | $837M | $697M | $1.07B | $1.18B | $538M | $491M | |
| Investing Cash Flow | $-597M | $-1.51B | $-624M | $-586M | $-605M | $-574M | $-577M | $-1.22B | $-2.16B | $-488M | $-813M | $-465M | $-1.04B | $-1.30B | $-360M | $-75M | |
| Stock Issued | · | · | · | · | · | · | $0 | · | · | · | $0 | $5M | $0 | $0 | $1.15B | $15M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Dividends Paid | $208M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1.17B | $166M | $-1.14B | $-521M | $-690M | $-631M | $-770M | $-1.42B | $237M | $-860M | $-2.68B | $-1.66B | $111M | $360M | $754M | $735M | |
| Net Change in Cash | $-501M | $167M | $-380M | $1.32B | $-376M | $-311M | $-126M | $-605M | $-162M | $-435M | $-1.64B | $-984M | $-546M | $-1.07B | $18M | $636M | |
| Free Cash Flow | $697M | · | · | · | $318M | · | · | · | $-370M | · | · | · | $-687M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-841M | · | · | · | $-1.23B | · | · | · |
盈利能力 7
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.8% | · | 27.9% | 14.8% | 9.3% | · | 27.6% | 9.7% | 5.1% | · | 23.7% | 2.4% | -3.9% | · | -6.5% | -61.4% | |
| Net Margin | 4.2% | · | 22.7% | 8.9% | -1.3% | · | 22.0% | 1.6% | -4.0% | · | 15.7% | -8.3% | -15.6% | · | -17.9% | -76.4% | |
| Pretax Margin | 4.5% | · | 22.8% | 9.2% | -1.2% | · | 22.1% | 1.7% | -4.0% | · | 15.5% | -8.2% | -15.5% | · | -17.6% | -76.3% | |
| EBITDA Margin | 9.8% | · | 27.9% | 14.8% | 9.3% | · | 27.6% | 9.7% | 5.1% | · | 23.7% | 2.4% | -3.9% | · | -6.5% | -61.4% | |
| ROA | 0.52% | · | 3.7% | 1.1% | -0.16% | · | 3.5% | 0.18% | -0.42% | · | 2.1% | -0.78% | -1.3% | · | -1.5% | -3.4% | |
| ROE | 2.3% | · | 18.1% | 6.7% | -0.98% | · | 22.3% | 1.5% | -3.3% | · | 14.0% | -5.8% | -8.4% | · | -6.6% | -14.0% | |
| ROIC | 1.5% | · | 5.9% | 2.4% | 1.7% | · | 5.8% | 1.5% | 0.74% | · | 4.3% | 0.31% | -0.42% | · | -0.67% | -3.4% |
流动性与偿付能力 5
| 指标 | 趋势 | 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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.5 | 0.6 | · | 0.7 | 0.6 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.4 | 0.5 | · | 0.6 | 0.6 | |
| Debt / Equity | 1.9 | · | 2.2 | 2.7 | 2.9 | · | 3.4 | 4.3 | 4.6 | · | 4.5 | 5.7 | 5.7 | · | 4.1 | 4.3 | |
| LT Debt / Equity | 1.8 | · | 2.1 | 2.6 | 2.8 | · | 3.1 | 4.0 | 4.3 | · | 4.2 | 5.4 | 5.3 | · | 3.4 | 3.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 0.6 | · | 3.1 | 0.2 | -0.3 | · | -0.7 | -4.0 |
效率 3
| 指标 | 趋势 | 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 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | |
| Inventory Turnover | · | · | 9.1 | 7.9 | 7.2 | · | 8.8 | 8.0 | 7.6 | · | 8.7 | 8.0 | 7.9 | · | 9.1 | 7.3 | |
| Receivables Turnover | 10.2 | · | 12.7 | 11.9 | 9.8 | · | 14.1 | 12.3 | 9.3 | · | 16.2 | 12.2 | 11.3 | · | 13.4 | 8.3 |
估值 (TTM) 5
| 指标 | 趋势 | 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 | $26.46B | · | $28.19B | $25.82B | $24.89B | · | $25.94B | $22.95B | $21.60B | · | $20.50B | $16.05B | $12.76B | · | $8.88B | $4.62B | |
| Net Income TTM | $2.60B | · | $4.07B | $2.31B | $1.53B | · | $2.69B | $545M | $-240M | · | $-796M | $-3.70B | $-5.19B | · | $-7.33B | $-8.63B | |
| P/E | 16.8 | · | 10.8 | 13.7 | 21.8 | · | 8.5 | 40.8 | -63.4 | · | -21.7 | -3.6 | -2.4 | · | -1.5 | -1.8 | |
| Earnings Yield | 6.0% | · | 9.2% | 7.3% | 4.6% | · | 11.8% | 2.5% | -1.6% | · | -4.6% | -27.9% | -42.1% | · | -67.9% | -54.8% | |
| Payout Ratio | 80.6% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度,近5年
损益表
| 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | |
|---|---|---|---|---|---|
| 收入 | $26.62B | $25.02B | $21.59B | $12.17B | $1.91B |
| 营业利润率 % | 16.8% | 14.3% | 9.1% | -36.0% | -371.5% |
| 净收入 | $2.76B | $1.92B | $-74M | $-6.09B | $-9.50B |
| 稀释后每股收益 (EPS) | $2.02 | $1.44 | $-0.06 | $-5.16 | $-8.46 |
资产负债表
| 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 2.2 | 3.0 | 4.4 | 4.9 | 2.7 |
| 流动比率 | 0.3 | 0.3 | 0.5 | 0.7 | 1.0 |
| 速动比率 | 0.2 | 0.2 | 0.3 | 0.4 | 0.9 |
现金流
| 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | |
|---|---|---|---|---|---|
| 自由现金流 | $2.61B | $1.30B | $997M | $-6.61B | $-7.72B |
最新新闻 提及该公司的近期头条新闻
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存,并会跟随您浏览所有股票。