KR Kroger Company (The) Common Stock
$61.43
价格 · 六月 2, 2026
截至...的财报数据 三月 31, 2026
52周区间
$59–$77
16% of range
分析师评级
HOLD
33 analysts
目标价
$76
+23% upside
P/E (TTM)
40.8
ROE
14.3%
净利润率
0.69%
KR 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$61.42
市值
—
P/E (TTM)
40.8
每股收益 (TTM)
$1.54
营收 (TTM)
$147.64B
股息收益率
—
ROE
14.3%
负债/权益
2.7
52周区间
$59 – $77
KR 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
$147.64B
2017-01-28
→
2026-01-31
EPS
$1.54
2017-01-28
→
2026-01-31
自由现金流
$3.46B
2017-01-28
→
2026-01-31
利润率
0.69%
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
KR
同行中位数
P/E (TTM)
40.8
17.8
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
KR
同行中位数
Operating Margin (营业利润率)
1.3%
—
Net Profit Margin (净利润率)
0.69%
1.8%
ROA
2.0%
4.2%
ROE
14.3%
8.8%
ROIC
7.4%
—
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
KR
同行中位数
Debt / Equity (负债/股东权益比率)
2.7
9.4
Current Ratio (流动比率)
0.8
1.1
Quick Ratio (速动比率)
0.3
—
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
KR
同行中位数
Revenue YoY (营收同比增长)
0.35%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-0.14%
—
Revenue CAGR 5Y (营收5年复合年增长率)
2.2%
—
EPS YoY
-58.0%
—
Net Income YoY (净利润同比增长)
-61.9%
—
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
KR
同行中位数
Payout Ratio (派息率)
87.1%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
87.1%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年5月15日 | $0.3500 |
| 2026年2月13日 | $0.3500 |
| 2025年11月14日 | $0.3500 |
| 2025年8月15日 | $0.3500 |
| 2025年5月15日 | $0.3200 |
| 2025年2月14日 | $0.3200 |
| 2024年11月15日 | $0.3200 |
| 2024年8月15日 | $0.3200 |
| 2024年5月14日 | $0.2900 |
| 2024年2月14日 | $0.2900 |
| 2023年11月14日 | $0.2900 |
| 2023年8月14日 | $0.2900 |
| 2023年5月12日 | $0.2600 |
| 2023年2月14日 | $0.2600 |
| 2022年11月14日 | $0.2600 |
| 2022年8月12日 | $0.2600 |
| 2022年5月12日 | $0.2100 |
| 2022年2月14日 | $0.2100 |
| 2021年11月12日 | $0.2100 |
| 2021年8月12日 | $0.2100 |
KR 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
33 位分析师
- 强烈买入 9 27.3%
- 买入 10 30.3%
- 持有 14 42.4%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
22 位分析师 · 2026-05-31
中位数
$75.50
现在
$61.42
最低
$61.00
最高
$86.00
中位数目标
$75.50
+22.9%
平均目标
$75.55
+23.0%
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
0.01%
下次报告
六月 18, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $1.28 | $1.24 | 0.04% |
| 2025年12月31日 | $1.05 | $1.06 | -0.01% |
| 2025年9月30日 | $1.04 | $1.02 | 0.02% |
| 2025年6月30日 | $1.49 | $1.50 | -0.01% |
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 |
|---|---|---|---|---|---|---|
| KR | — | 40.8 | 0.35% | 0.69% | 14.3% | — |
| CASY | $17.17B | 31.6 | 7.2% | 3.4% | 15.8% | — |
| CART | $10.92B | 28.1 | 10.8% | 11.9% | 15.4% | 73.7% |
| ACI | $10.75B | 44.8 | 3.5% | 0.26% | 8.8% | 27.2% |
| SFM | $7.64B | 15.0 | 14.1% | 5.9% | 38.0% | 38.8% |
| WMK | $1.61B | 17.8 | 3.5% | 1.9% | 7.0% | 25.0% |
| IMKTA | — | — | -5.4% | — | — | — |
| GO | $998M | -4.4 | 7.3% | -4.8% | -20.7% | 30.3% |
| VLGEA | — | — | 3.8% | — | — | — |
| NGVC | $918M | 20.0 | 7.2% | 3.5% | 22.9% | 29.9% |
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 13
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $147.64B | $147.12B | $150.04B | $148.26B | $137.89B | $132.50B | $122.29B | $121.85B | $123.28B | $115.34B | $109.83B | $108.47B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $95.66B | $89.50B | $85.50B | $85.51B | |
| Operating Income | $1.89B | $3.85B | $3.10B | $4.13B | $3.48B | $2.78B | $2.25B | $2.61B | $2.61B | $3.45B | $3.58B | $3.14B | |
| Interest Expense | · | · | $441M | $535M | $571M | $544M | $603M | $620M | $601M | $522M | $482M | $488M | |
| Interest Income | $199M | $311M | $118M | $33M | · | · | · | · | · | · | · | · | |
| Pretax Income | $1.20B | $3.34B | $2.84B | $2.90B | $2.05B | $3.37B | $1.98B | $3.98B | $1.48B | $2.91B | $3.09B | $2.65B | |
| Income Tax | $176M | $670M | $667M | $653M | $385M | $782M | $469M | $900M | $-405M | $957M | $1.04B | $902M | |
| Net Income | $1.02B | $2.67B | $2.16B | $2.24B | $1.66B | $2.58B | $1.66B | $3.11B | $1.91B | $1.98B | $2.04B | $1.73B | |
| EPS (Basic) | $1.55 | $3.70 | $2.99 | $3.10 | $2.20 | $3.31 | $2.05 | $3.80 | $2.11 | $2.08 | $2.09 | $1.74 | |
| EPS (Diluted) | $1.54 | $3.67 | $2.96 | $3.06 | $2.17 | $3.27 | $2.04 | $3.76 | $2.09 | $2.05 | $2.06 | $1.72 | |
| Shares (Basic) | 652,000,000 | 715,000,000 | 718,000,000 | 718,000,000 | 744,000,000 | 773,000,000 | 799,000,000 | 810,000,000 | 895,000,000 | 942,000,000 | 966,000,000 | 981,000,000 | |
| Shares (Diluted) | 655,000,000 | 720,000,000 | 725,000,000 | 727,000,000 | 754,000,000 | 781,000,000 | 805,000,000 | 818,000,000 | 904,000,000 | 958,000,000 | 980,000,000 | 993,000,000 | |
| EBITDA | $5.22B | $7.09B | $6.22B | $7.09B | $6.30B | $5.53B | $4.90B | $5.08B | $4.52B | $5.78B | $5.67B | $5.08B |
资产负债表 24
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.33B | $3.96B | $1.88B | $1.01B | $1.82B | $1.69B | $399M | $429M | $347M | $322M | $277M | $268M | |
| Receivables | $2.19B | $2.19B | $2.14B | $2.23B | $1.83B | $1.78B | $1.71B | $1.59B | $1.64B | $1.65B | $1.73B | $1.27B | |
| Prepaid Expense | $843M | $769M | $609M | $734M | $660M | $876M | $522M | $592M | $835M | $898M | $790M | $701M | |
| Current Assets | $14.51B | $15.27B | $12.95B | $12.67B | $12.17B | $12.50B | $10.89B | $10.80B | $11.12B | $10.34B | $9.89B | $8.91B | |
| PP&E (Net) | · | · | · | · | · | · | $21.87B | $21.64B | $21.07B | $21.02B | $19.62B | $17.91B | |
| PP&E (Gross) | · | · | · | · | · | · | $45.85B | $43.86B | $41.73B | $40.59B | $37.67B | $34.54B | |
| Accum. Depreciation | · | · | · | · | · | · | $23.98B | $22.23B | $20.66B | $19.57B | $18.05B | $16.63B | |
| Goodwill | $2.60B | $2.67B | $2.92B | $2.92B | $3.08B | $3.08B | $3.08B | $3.09B | $2.92B | $3.03B | $2.72B | $2.30B | |
| Intangibles | $808M | $834M | $899M | $899M | $942M | $997M | $1.07B | $1.26B | $1.10B | $1.15B | $1.05B | $757M | |
| Other Non-current Assets | $1.10B | $1.29B | $1.82B | $1.75B | $2.41B | $2.90B | $1.54B | $1.33B | $984M | $965M | $609M | $613M | |
| Total Assets | $49.95B | $52.62B | $50.51B | $49.62B | $49.09B | $48.66B | $45.26B | $38.12B | $37.20B | $36.51B | $33.90B | $30.50B | |
| Accounts Payable | $10.49B | $10.12B | $10.38B | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $18.11B | $15.94B | $16.06B | $17.24B | $16.32B | $15.37B | $14.24B | $14.27B | $14.20B | $12.86B | $12.97B | $11.39B | |
| Capital Leases | $6.46B | $6.58B | $6.35B | $6.37B | $6.43B | $6.51B | $6.50B | · | · | · | · | · | |
| Deferred Tax | $1.09B | $1.42B | $1.58B | $1.67B | $1.56B | $1.54B | $1.47B | $1.56B | $1.57B | $1.93B | $1.75B | $1.21B | |
| Other Non-current Liabilities | $2.17B | $2.38B | $2.50B | $1.82B | $2.06B | $2.66B | $1.75B | $1.88B | $1.71B | $1.66B | $1.29B | $1.27B | |
| Total Liabilities | $44.02B | $44.34B | $38.90B | $39.61B | $39.66B | $39.11B | $36.68B | $30.28B | $30.29B | $29.80B | $27.10B | $25.05B | |
| Long-term Debt | $15.88B | $15.91B | $10.19B | $11.29B | $11.74B | $12.41B | $13.26B | $14.35B | $14.79B | $13.31B | $11.40B | $11.03B | |
| Total Debt | $15.88B | $15.91B | $10.19B | $11.29B | $11.74B | $12.41B | $13.26B | $14.35B | $14.79B | $13.31B | $11.40B | $11.09B | |
| Retained Earnings | $28.85B | $28.72B | $26.95B | $25.60B | $24.07B | $23.02B | $20.98B | $19.68B | $17.01B | $15.54B | $14.01B | $12.37B | |
| Treasury Stock | $28.11B | $24.82B | $20.68B | $20.65B | $19.72B | $18.19B | $16.99B | $16.61B | $14.68B | $13.12B | $11.41B | $10.81B | |
| AOCI | $-635M | $-621M | $-489M | $-632M | $-467M | $-630M | $-640M | $-346M | $-471M | $-715M | $-680M | $-812M | |
| Stockholders' Equity | $5.93B | $8.29B | $11.62B | $10.04B | $9.45B | $9.58B | $8.60B | $7.89B | $6.93B | $6.70B | $6.82B | $5.41B | |
| Liabilities + Equity | $49.95B | $52.62B | $50.51B | $49.62B | $49.09B | $48.66B | $45.26B | $38.12B | $37.20B | $36.51B | $33.90B | $30.50B |
现金流 19
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3.33B | $3.25B | $3.12B | $2.96B | $2.82B | $2.75B | $2.65B | $2.46B | $2.44B | $2.34B | $2.09B | $1.95B | |
| Stock-based Comp | $157M | $175M | $172M | $190M | $203M | $185M | $155M | $154M | $151M | $141M | $165M | $155M | |
| Deferred Tax | $-330M | $-102M | $-155M | $161M | $-31M | $73M | $-56M | $-45M | $-694M | $201M | $317M | $73M | |
| Amort. of Intangibles | $30M | $30M | $42M | $52M | $59M | $67M | $85M | $80M | $59M | $63M | $51M | $41M | |
| Other Non-cash | $3.14B | $-190M | $1.48B | $-1.06B | $1.54B | $1.23B | $257M | $-1.52B | $-387M | $-385M | $223M | $259M | |
| Operating Cash Flow | $7.31B | $5.79B | $6.79B | $4.50B | $6.19B | $6.82B | $4.66B | $4.16B | $3.41B | $4.27B | $4.92B | $4.21B | |
| CapEx | $3.85B | $4.02B | $3.90B | $3.08B | $2.61B | $2.87B | $3.13B | $2.97B | $2.81B | $3.70B | $3.35B | $2.83B | |
| Investing Cash Flow | $-3.91B | $-3.23B | $-3.75B | $-3.02B | $-2.61B | $-2.81B | $-2.61B | $-1.19B | $-2.71B | $-3.88B | $-3.57B | · | |
| Debt Issued | $43M | $10.50B | $15M | · | $56M | $1.05B | $813M | $2.24B | $1.52B | $2.78B | $1.18B | $576M | |
| Net Debt Issued | $43M | $10.50B | $15M | · | $56M | $1.05B | $813M | $2.24B | $1.52B | $2.78B | $1.18B | $576M | |
| Stock Issued | $182M | $127M | $50M | $134M | $172M | $127M | $55M | $65M | $51M | $68M | $120M | $110M | |
| Stock Repurchased | $2.70B | $4.16B | $62M | $993M | $1.65B | $1.32B | $465M | $2.01B | $1.63B | $1.77B | $703M | $1.28B | |
| Net Stock Activity | $-2.52B | $-4.03B | $-12M | $-859M | $-1.48B | $-1.20B | $-410M | $-1.95B | $-1.58B | $-1.70B | $-583M | $-1.17B | |
| Dividends Paid | $885M | $883M | $796M | $682M | $589M | $534M | $486M | $437M | $443M | $429M | $385M | $338M | |
| Financing Cash Flow | $-4.02B | $-490M | $-2.17B | $-2.29B | $-3.44B | $-2.71B | $-2.08B | $-2.90B | $-681M | $-352M | $-1.34B | · | |
| Net Change in Cash | $-625M | $2.08B | $868M | $-806M | $134M | $1.29B | $-30M | $82M | $25M | $45M | $9M | · | |
| Taxes Paid | $635M | $681M | $751M | $698M | $513M | $659M | $706M | $600M | $348M | $557M | $1.00B | · | |
| Free Cash Flow | $3.46B | $1.78B | $2.88B | $1.42B | $3.58B | $3.95B | $1.54B | $1.20B | $604M | $573M | $1.48B | $1.33B | |
| Levered FCF | · | · | $2.55B | $1.01B | $3.11B | $3.53B | $1.08B | $717M | $-161M | $222M | $1.16B | $1.01B |
盈利能力 7
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 1.3% | 2.6% | 2.1% | 2.8% | 2.5% | 2.1% | 1.8% | 2.2% | 1.7% | 3.0% | 3.3% | 2.9% | |
| Net Margin | 0.69% | 1.8% | 1.4% | 1.5% | 1.2% | 1.9% | 1.4% | 2.6% | 1.6% | 1.7% | 1.9% | 1.6% | |
| Pretax Margin | 0.81% | 2.3% | 1.9% | 2.0% | 1.5% | 2.5% | 1.6% | 3.3% | 1.2% | 2.5% | 2.8% | 2.4% | |
| EBITDA Margin | 3.5% | 4.8% | 4.2% | 4.8% | 4.6% | 4.2% | 4.0% | 4.2% | 3.7% | 5.0% | 5.2% | 4.7% | |
| ROA | 2.0% | 5.2% | 4.3% | 4.5% | 3.4% | 5.5% | 4.0% | 8.3% | 5.2% | 5.6% | 6.3% | 5.8% | |
| ROE | 14.3% | 26.8% | 20.0% | 23.0% | 17.4% | 28.4% | 20.1% | 42.0% | 28.0% | 29.2% | 33.3% | 32.0% | |
| ROIC | 7.4% | 12.7% | 10.9% | 15.0% | 13.3% | 9.7% | 7.9% | 9.1% | 12.2% | 11.5% | 13.0% | 12.5% |
流动性与偿付能力 5
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 1.0 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |
| Quick Ratio | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | |
| Debt / Equity | 2.7 | 1.9 | 0.9 | 1.1 | 1.2 | 1.3 | 1.5 | 1.8 | 2.1 | 2.0 | 1.7 | 2.0 | |
| LT Debt / Equity | 2.4 | 1.9 | 0.9 | 1.0 | 1.2 | 1.2 | 1.3 | 1.4 | 1.6 | 1.7 | 1.3 | 1.7 | |
| Interest Coverage | · | · | 7.0 | 7.7 | 6.1 | 5.1 | 3.7 | 4.2 | 3.5 | 6.6 | 7.4 | 6.4 |
效率 2
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.9 | 2.9 | 3.0 | 3.0 | 2.8 | 2.8 | 2.9 | 3.2 | 3.3 | 3.3 | 3.4 | 3.6 | |
| Receivables Turnover | 67.3 | 67.9 | 68.7 | 73.0 | 76.4 | 76.0 | 74.2 | 75.1 | 74.7 | 68.2 | 73.2 | 91.1 |
增长率 10
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.35% | -1.9% | 1.2% | 7.5% | 4.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.14% | 2.2% | 4.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -58.0% | 24.0% | -3.3% | 41.0% | -33.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -20.5% | 19.1% | -3.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -14.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -61.9% | 23.2% | -3.6% | 35.6% | -36.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -23.2% | 17.2% | -5.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -17.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 6
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $147.64B | $147.12B | $150.04B | $148.26B | $137.89B | $132.50B | $122.29B | $121.85B | $123.28B | $115.34B | $109.83B | $108.47B | |
| Net Income TTM | $1.02B | $2.67B | $2.16B | $2.24B | $1.66B | $2.58B | $1.66B | $3.11B | $1.91B | $1.98B | $2.04B | $1.73B | |
| P/E | 40.8 | 16.8 | 15.6 | 14.7 | 20.0 | 10.6 | 13.2 | 7.5 | 14.0 | 16.3 | 18.8 | 20.1 | |
| Earnings Yield | 2.5% | 5.9% | 6.4% | 6.8% | 5.0% | 9.5% | 7.6% | 13.4% | 7.1% | 6.2% | 5.3% | 5.0% | |
| Payout Ratio | 87.1% | 33.1% | 36.8% | 30.4% | 35.6% | 20.7% | 29.3% | 14.1% | 23.2% | 21.7% | 18.9% | 19.6% | |
| Annual Payout | $885M | $883M | $796M | $682M | $589M | $534M | $486M | $437M | $443M | $429M | $385M | $338M |
损益表 12
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $34.73B | $33.86B | $33.94B | $45.12B | $34.31B | $33.63B | $33.91B | $45.27B | $37.06B | $33.96B | $33.85B | $45.16B | $34.82B | $34.20B | $34.64B | $44.60B | |
| Operating Income | $1.25B | $-1.54B | $863M | $1.32B | $912M | $828M | $815M | $1.29B | $1.19B | $912M | $-479M | $1.47B | $826M | $841M | $954M | $1.50B | |
| Interest Expense | · | · | · | · | · | · | $84M | $123M | · | $94M | $93M | $153M | · | $119M | $127M | $177M | |
| Interest Income | $36M | $48M | $52M | $63M | $90M | $147M | $38M | $36M | $31M | $29M | · | · | · | · | · | · | |
| Pretax Income | $1.11B | $-1.79B | $772M | $1.10B | $734M | $804M | $613M | $1.19B | $934M | $851M | $-197M | $1.25B | $623M | $526M | $941M | $812M | |
| Income Tax | $254M | $-475M | $162M | $235M | $100M | $187M | $148M | $235M | $195M | $204M | $-18M | $286M | $172M | $126M | $209M | $146M | |
| Net Income | $861M | $-1.32B | $609M | $866M | $634M | $618M | $466M | $947M | $736M | $646M | $-180M | $962M | $451M | $398M | $731M | $664M | |
| EPS (Basic) | $1.36 | $-2.02 | $0.91 | $1.30 | $0.91 | $0.85 | $0.64 | $1.30 | $1.02 | $0.89 | $-0.25 | $1.33 | $0.63 | $0.55 | $1.01 | $0.91 | |
| EPS (Diluted) | $1.36 | $-2.02 | $0.91 | $1.29 | $0.90 | $0.84 | $0.64 | $1.29 | $1.01 | $0.88 | $-0.25 | $1.32 | $0.61 | $0.55 | $1.00 | $0.90 | |
| Shares (Basic) | -1,325,000,000 | 655,000,000 | 662,000,000 | 660,000,000 | -1,452,000,000 | 723,000,000 | 723,000,000 | 721,000,000 | -1,437,000,000 | 719,000,000 | 719,000,000 | 717,000,000 | -1,436,000,000 | 716,000,000 | 716,000,000 | 722,000,000 | |
| Shares (Diluted) | -1,329,000,000 | 655,000,000 | 665,000,000 | 664,000,000 | -1,462,000,000 | 728,000,000 | 727,000,000 | 727,000,000 | -1,443,000,000 | 725,000,000 | 719,000,000 | 724,000,000 | -1,455,000,000 | 724,000,000 | 725,000,000 | 733,000,000 | |
| EBITDA | · | $-759M | $1.64B | $2.37B | · | $1.58B | $1.57B | $2.27B | · | $1.63B | $237M | $2.43B | · | $1.53B | $1.64B | $2.40B |
资产负债表 21
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.33B | $3.96B | $4.88B | $4.74B | $3.96B | $13.36B | $2.79B | $2.85B | · | $1.73B | $2.42B | $2.63B | · | $916M | $1.10B | $1.38B | |
| Receivables | $2.19B | $2.37B | $2.21B | $2.13B | $2.19B | $2.19B | $2.15B | $1.97B | · | $1.94B | $1.82B | $1.77B | · | $2.02B | $1.87B | $1.89B | |
| Prepaid Expense | $843M | $840M | $735M | $697M | $769M | $807M | $805M | $822M | · | $648M | $642M | $633M | · | $593M | $536M | $539M | |
| Current Assets | $14.51B | $15.99B | $15.80B | $15.77B | $15.27B | $25.02B | $14.06B | $14.16B | · | $13.44B | $12.85B | $13.20B | · | $13.40B | $11.91B | $12.28B | |
| Goodwill | $2.60B | $2.67B | $2.67B | $2.67B | $2.67B | $2.67B | $2.67B | $2.67B | $2.92B | $2.92B | $2.92B | $2.92B | $2.92B | $3.08B | $3.08B | $3.08B | |
| Intangibles | $808M | $860M | $866M | $836M | $834M | $865M | $866M | $864M | · | $890M | $885M | $893M | · | $906M | $917M | $928M | |
| Other Non-current Assets | $1.10B | $1.03B | $1.49B | $1.30B | $1.29B | $1.33B | $1.35B | $1.65B | · | $2.14B | $1.96B | $1.59B | · | $1.82B | $1.95B | $1.84B | |
| Total Assets | $49.95B | $51.44B | $53.59B | $53.25B | $52.62B | $62.42B | $51.44B | $51.58B | · | $51.02B | $50.20B | $50.19B | · | $49.99B | $48.74B | $49.09B | |
| Accounts Payable | $10.49B | $10.55B | $10.18B | $10.56B | $10.12B | $10.52B | $10.34B | $10.78B | · | · | · | · | · | · | · | · | |
| Current Liabilities | $18.11B | $18.22B | $16.70B | $16.62B | $15.94B | $16.27B | $16.13B | $16.38B | · | $16.79B | $16.54B | $17.13B | · | $17.74B | $16.57B | $16.24B | |
| Capital Leases | $6.46B | $6.52B | $6.55B | $6.59B | $6.58B | $6.51B | $6.49B | $6.41B | · | $6.41B | $6.37B | $6.35B | · | $6.37B | $6.45B | $6.46B | |
| Deferred Tax | $1.09B | $917M | $1.39B | $1.40B | $1.42B | $1.56B | $1.53B | $1.53B | · | $1.51B | $1.45B | $1.69B | · | $1.48B | $1.52B | $1.53B | |
| Other Non-current Liabilities | $2.17B | $2.29B | $2.17B | $2.20B | $2.38B | $2.40B | $2.37B | $2.43B | · | $2.71B | $2.75B | $1.59B | · | $1.62B | $1.64B | $1.96B | |
| Total Liabilities | $44.02B | $44.40B | $44.31B | $44.34B | $44.34B | $49.52B | $38.93B | $39.17B | · | $39.83B | $39.60B | $39.31B | · | $40.06B | $39.10B | $39.70B | |
| Long-term Debt | $15.88B | $15.95B | $15.95B | $15.94B | $15.91B | $20.58B | $10.17B | $10.19B | · | $10.70B | $10.69B | $11.29B | · | $11.31B | $11.32B | $11.73B | |
| Total Debt | · | $15.95B | $15.95B | $15.94B | · | $20.58B | $10.17B | $10.19B | · | $10.70B | $10.69B | $11.29B | · | $11.31B | $11.32B | $11.73B | |
| Retained Earnings | $28.85B | $28.20B | $29.75B | $29.38B | $28.72B | $28.30B | $27.92B | $27.68B | · | $26.42B | $25.98B | $26.38B | · | $25.34B | $25.13B | $24.58B | |
| Treasury Stock | $28.11B | $26.34B | $24.95B | $24.93B | $24.82B | $20.77B | $20.76B | $20.75B | · | $20.68B | $20.68B | $20.67B | · | $20.65B | $20.64B | $20.34B | |
| AOCI | $-635M | $-613M | $-615M | $-619M | $-621M | $-589M | $-540M | $-419M | · | $-321M | $-440M | $-544M | · | $-412M | $-464M | $-465M | |
| Stockholders' Equity | $5.93B | $7.04B | $9.28B | $8.91B | $8.29B | $12.90B | $12.52B | $12.42B | · | $11.21B | $10.63B | $10.90B | · | $9.96B | $9.66B | $9.41B | |
| Liabilities + Equity | $49.95B | $51.44B | $53.59B | $53.25B | $52.62B | $62.42B | $51.44B | $51.58B | · | $51.02B | $50.20B | $50.19B | · | $49.99B | $48.74B | $49.09B |
现金流 17
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $721M | $782M | $778M | $1.05B | $760M | $757M | $751M | $978M | $731M | $721M | $716M | $957M | $706M | $685M | $684M | $890M | |
| Stock-based Comp | $37M | $37M | $45M | $38M | $42M | $44M | $32M | $57M | $48M | $32M | $43M | $49M | $45M | $42M | $46M | $57M | |
| Deferred Tax | $192M | $-491M | $-15M | $-16M | $-111M | $40M | $33M | $-64M | $106M | $17M | $-273M | $-5M | $254M | $-53M | $-10M | $-30M | |
| Other Non-cash | · | · | · | $210M | · | · | · | $424M | · | · | · | $897M | · | · | · | $-479M | |
| Operating Cash Flow | $2.65B | $970M | $1.54B | $2.15B | $1.40B | $926M | $1.12B | $2.34B | $1.92B | $504M | $1.50B | $2.86B | $1.16B | $911M | $1.32B | $1.10B | |
| CapEx | $946M | $941M | $924M | $1.04B | $884M | $954M | $875M | $1.30B | $997M | $953M | $926M | $1.03B | $817M | $831M | $685M | $745M | |
| Investing Cash Flow | $-899M | $-908M | $-1.07B | $-1.04B | $-826M | $-497M | $-891M | $-1.01B | $-1.00B | $-950M | $-848M | $-947M | $-823M | $-804M | $-665M | $-723M | |
| Debt Issued | $5M | · | · | · | $3M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $2M | $17M | $18M | $145M | $21M | $13M | $8M | $85M | $8M | $6M | $13M | $23M | $7M | $8M | $6M | $113M | |
| Stock Repurchased | $1.76B | $738M | $22M | $181M | $4.03B | $9M | $13M | $103M | $8M | $7M | $18M | $29M | $8M | $10M | $310M | $665M | |
| Net Stock Activity | · | · | · | $-36M | · | · | · | $-18M | · | · | · | $-6M | · | · | · | $-552M | |
| Dividends Paid | $226M | $237M | $211M | $211M | $232M | $231M | $210M | $210M | $210M | $210M | $188M | $188M | $188M | $187M | $153M | $154M | |
| Financing Cash Flow | $-2.38B | $-989M | $-326M | $-331M | $-9.98B | $10.13B | $-294M | $-348M | $-757M | $-249M | $-868M | $-296M | $-238M | $-293M | $-940M | $-818M | |
| Net Change in Cash | $-622M | $-927M | $145M | $779M | $-9.40B | $10.56B | $-63M | $980M | $158M | $-695M | $-212M | $1.62B | $99M | $-186M | $-280M | $-439M | |
| Taxes Paid | $105M | $115M | $212M | $203M | $155M | $329M | $78M | $119M | $172M | $289M | $198M | $92M | $49M | $217M | $188M | $244M | |
| Free Cash Flow | · | · | · | $1.10B | · | · | · | $1.04B | · | · | · | $1.83B | · | · | · | $357M | |
| Levered FCF | · | · | · | · | · | · | · | $939M | · | · | · | $1.71B | · | · | · | $212M |
盈利能力 7
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -4.5% | 2.5% | 2.9% | · | 2.5% | 2.4% | 2.9% | · | 2.7% | -1.4% | 3.2% | · | 2.5% | 2.8% | 3.4% | |
| Net Margin | · | -3.9% | 1.8% | 1.9% | · | 1.8% | 1.4% | 2.1% | · | 1.9% | -0.53% | 2.1% | · | 1.2% | 2.1% | 1.5% | |
| Pretax Margin | · | -5.3% | 2.3% | 2.4% | · | 2.4% | 1.8% | 2.6% | · | 2.5% | -0.58% | 2.8% | · | 1.5% | 2.7% | 1.8% | |
| EBITDA Margin | · | -2.2% | 4.8% | 5.3% | · | 4.7% | 4.6% | 5.0% | · | 4.8% | 0.70% | 5.4% | · | 4.5% | 4.7% | 5.4% | |
| ROA | · | -2.3% | 1.2% | 1.7% | · | 1.1% | 0.92% | 1.9% | · | 1.3% | -0.36% | 1.9% | · | 0.80% | 1.5% | 1.4% | |
| ROE | · | -13.2% | 5.6% | 8.1% | · | 5.1% | 4.0% | 8.1% | · | 6.1% | -1.8% | 9.5% | · | 4.1% | 7.7% | 7.1% | |
| ROIC | · | -4.9% | 2.7% | 4.2% | · | 1.9% | 2.7% | 4.6% | · | 3.2% | -2.0% | 5.1% | · | 3.0% | 3.5% | 5.8% |
流动性与偿付能力 5
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.9 | 0.9 | 0.9 | · | 1.5 | 0.9 | 0.9 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.7 | 0.8 | |
| Quick Ratio | · | 0.3 | 0.4 | 0.4 | · | 1.0 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | |
| Debt / Equity | · | 2.3 | 1.7 | 1.8 | · | 1.6 | 0.8 | 0.8 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.2 | 1.2 | |
| LT Debt / Equity | · | 2.1 | 1.7 | 1.7 | · | 1.6 | 0.8 | 0.8 | · | 0.9 | 1.0 | 0.9 | · | 1.1 | 1.1 | 1.2 | |
| Interest Coverage | · | · | · | · | · | · | 9.7 | 10.5 | · | 9.7 | -5.2 | 9.6 | · | 7.1 | 7.5 | 8.5 |
效率 2
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.6 | 0.6 | 0.9 | · | 0.6 | 0.7 | 0.9 | · | 0.7 | 0.7 | 0.9 | · | 0.7 | 0.7 | 0.9 | |
| Receivables Turnover | · | 14.8 | 15.6 | 22.0 | · | 16.3 | 17.1 | 24.2 | · | 17.2 | 18.4 | 24.7 | · | 17.4 | 18.1 | 23.3 |
估值 (TTM) 5
| 指标 | 趋势 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $146.55B | $146.60B | $157.93B | · | $146.77B | $146.99B | $158.24B | · | $147.17B | $147.85B | $158.60B | · | $145.30B | $142.78B | $149.44B | |
| Net Income TTM | · | $773M | $2.56B | $2.90B | · | $2.68B | $1.88B | $2.38B | · | $1.83B | $1.91B | $2.75B | · | $2.28B | $2.35B | $1.75B | |
| P/E | · | 63.6 | 18.9 | 16.9 | · | 16.4 | 20.8 | 16.4 | · | 18.1 | 18.7 | 13.2 | · | 15.0 | 15.0 | 20.9 | |
| Earnings Yield | · | 1.6% | 5.3% | 5.9% | · | 6.1% | 4.8% | 6.1% | · | 5.5% | 5.3% | 7.6% | · | 6.7% | 6.7% | 4.8% | |
| Payout Ratio | · | · | · | 24.4% | · | · | · | 22.2% | · | · | · | 19.5% | · | · | · | 23.2% |
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
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| 收入 | $147.64B | $147.12B | $150.04B | $148.26B | $137.89B |
| 营业利润率 % | 1.3% | 2.6% | 2.1% | 2.8% | 2.5% |
| 净收入 | $1.02B | $2.67B | $2.16B | $2.24B | $1.66B |
| 稀释后每股收益 (EPS) | $1.54 | $3.67 | $2.96 | $3.06 | $2.17 |
资产负债表
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 2.7 | 1.9 | 0.9 | 1.1 | 1.2 |
| 流动比率 | 0.8 | 1.0 | 0.8 | 0.7 | 0.7 |
| 速动比率 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 |
现金流
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| 自由现金流 | $3.46B | $1.78B | $2.88B | $1.42B | $3.58B |
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。