NOV NOV Inc. Common Stock
关于 NOV Inc. Common Stock 公司概况(来自维基百科)
NOV, formerly National Oilwell Varco, is an American multinational corporation based in Houston, Texas. It is a worldwide provider of equipment and components used in oil and gas drilling and production operations, oilfield services, and supply chain integration services to the upstream oil and gas industry. The company conducts operations in more than 500 locations across six continents, operating through two reporting segments: Energy Equipment and Energy Products and Services.
阅读更多
NOV, formerly National Oilwell Varco, is an American multinational corporation based in Houston, Texas. It is a worldwide provider of equipment and components used in oil and gas drilling and production operations, oilfield services, and supply chain integration services to the upstream oil and gas industry. The company conducts operations in more than 500 locations across six continents, operating through two reporting segments: Energy Equipment and Energy Products and Services.
History
Background
NOV's two main predecessors, Oilwell Supply and National Supply, were founded in 1862 and 1893, respectively. These two companies manufactured and distributed pumps and derricks. In 1930, United States Steel acquired Oilwell Supply. In 1958, Armco Steel merged with National Supply. In 1987, National Supply merged with USS Oilwell to become "National Oilwell".
Varco was founded as Abegg and Reinhold Company by Walter Abegg and Baldwin Reinhold in 1908. "VARCO" is an acronym for: Vuilleumiere, Abegg and Reinhold Company after Edgar Vuilleumiere became a partner in 1915, and Varco International in 1973. In 2000, National Oilwell merged with IRI International Corp. (founded as a merger of Ingersoll Rand Oilfield Products Co. and IDECO Inc. (International Derrick and Equipment Company)), founded and managed by Hushang Ansary, which manufactures and sells drilling rigs and specialty steel products.
In 2005, National Oilwell and Varco merged to become National Oilwell Varco.
Recent history
The company acquired major drill pipe and drill bit manufacturer Grant Prideco in 2008 for $7.37 billion. At the time, Grant Prideco held 60% of the global drill pipe market and operated 25 manufacturing sites worldwide. The acquisition included Grant Prideco's subsidiaries IntelliServ, a producer of drill pipe with built-in equipment to transmit data from a wellhead to surface operators, ReedHycalog, a drill bit producer, and XL Systems, a producer of oil and gas connectors. Grant Prideco, IntelliServ, and ReedHycalog became part of NOV's Wellbore Technologies reporting segment and XL Systems joined the Completion & Production Solutions segment.
In February 2012 NOV acquired Russian coring company Interval Ltd. and purchased Dutch oil rig design company GustoMSC in 2018. GustoMSC, originally the engineering office of Gusto Shipyard, became part of NOV's Rig Technologies segment. In late 2019, NOV bought Bellingham, Washington-based Ershigs, a fabricator of custom pipes and tanks.
National Oilwell Varco changed its name to NOV Inc. on January 1, 2021.
Corporate affairs
The company's headquarters are in Southwest Management District (formerly Greater Sharpstown), Houston. As of 2021, it employed over 27,000 people and operated over 550 facilities worldwide.
In 2014, Clay Williams took over as CEO of National Oilwell Varco, succeeding former CEO Pete Miller, who served as NOV's CEO for nearly 13 years. After overseeing NOV’s spinoff of its distribution business, Pete Miller became the Executive Chairman and Chairman of the Board of DNOW (NYSE:DNOW), formerly known as DistributionNOW and NOW Inc. He held these roles until his retirement on October 1, 2017
On January 1, 2026, Jose Bayardo, NOV’s former president and COO, succeeded Clay Williams and serves as Chairman, President and Chief Executive Officer.
Divisions
Rig Technologies
Rig Technologies engineers and manufactures drilling rigs, drilling equipment packages, and related capital equipment (including top drives, iron roughnecks, drawworks, blowout preventers, mud pumps, risers, pipe handling, power and control systems) necessary to drill oil and gas wells, as well as marine construction equipment such as heavy-lift cranes, mooring machinery, jacking systems, pipelay and cablelay systems, and marine riser tensioners. In addition, the segment provides aftermarket equipment and services such as spare parts, repair, and equipment rentals as well as remote equipment monitoring, technical support, field service, and customer training.
Wellbore Technologies
Wellbore Technologies develops equipment, technologies, and services for oil and gas well operation. The segment provides drill bits, borehole enlargement services, and directional drilling tools; optimization/automation software and services; downhole tools for drilling and intervention; premium drill pipe and drill stem accessories; solids control and waste management equipment and services; drilling and completion fluids; data acquisition and analytics technologies; managed-pressure-drilling systems; coating and inspection services and RFID technology for drill pipe lifecycle management; and IntelliServ wired drill pipe.
Completion & Production Solutions
Completion & Production Solutions provides equipment and technologies for the well completion process and production phase of a well's lifecycle. The segment produces intervention and stimulation equipment for pressure pumping, coiled tubing, and wireline operations; composite piping systems, pressure vessels, and structures; integrated processing, production, and pumping equipment (including artificial lift) for upstream, midstream, and industrial operations; hydrate inhibition and gas processing technologies; subsea and floating production systems, including flexible pipe and subsea water injection technologies; integral and weld-on connectors for conductor strings, surface casing, and liners; and completion tools—including those involved in multistage hydraulic fracturing—liner hanger systems, and subsurface safety valves.
Awards and accolades
In 2008, NOV was listed as one of the world's most admired companies by Forbes. It was also listed as one of the 100 fastest growing companies by Fortune in both 2008 and 2009 and one of America's top companies by Forbes in 2009.
来源:维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
NOV 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
NOV 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
10年表现 收入、净利润、利润率和每股收益趋势
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
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)
财务健康 债务、流动性、偿付能力 — 资产负债表强度
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)
资本效率 资产周转率、库存周转率、应收账款周转率
股息 收益率、派息率、股息历史、5年CAGR
| 除息日 | 金额 |
|---|---|
| 2026年6月12日 | $0.0900 |
| 2026年6月1日 | $0.0900 |
| 2026年3月13日 | $0.0900 |
| 2025年12月5日 | $0.0750 |
| 2025年9月12日 | $0.0750 |
| 2025年6月13日 | $0.0750 |
| 2025年6月2日 | $0.2100 |
| 2025年3月14日 | $0.0750 |
| 2024年12月6日 | $0.0750 |
| 2024年9月13日 | $0.0750 |
| 2024年6月14日 | $0.0750 |
| 2024年3月13日 | $0.0500 |
| 2023年12月7日 | $0.0500 |
| 2023年9月14日 | $0.0500 |
| 2023年6月15日 | $0.0500 |
| 2023年3月16日 | $0.0500 |
| 2022年12月8日 | $0.0500 |
| 2022年9月15日 | $0.0500 |
| 2022年6月9日 | $0.0500 |
| 2022年3月10日 | $0.0500 |
NOV 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
- 强烈买入 4 16.7%
- 买入 7 29.2%
- 持有 11 45.8%
- 卖出 2 8.3%
- 强烈卖出 0 0.0%
12个月价格目标
19 位分析师 · 2026-08-18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
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $0.31 | $0.17 | 0.14% |
| 2026年3月31日 | $0.05 | $0.16 | -0.11% |
| 2025年12月31日 | $-0.02 | $0.25 | -0.27% |
| 2025年9月30日 | $0.11 | $0.25 | -0.14% |
| 2025年6月30日 | $0.29 | $0.30 | -0.01% |
| 2025年3月31日 | $0.19 | $0.26 | -0.07% |
同行比较(GICS 子行业) 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 |
|---|---|---|---|---|---|---|
| NOV | $5.64B | 40.1 | -1.4% | 1.7% | 2.3% | 20.2% |
| SLB | $57.38B | 16.3 | -1.6% | 9.4% | 14.3% | — |
| BKR | — | -59.1 | -0.34% | 9.3% | 14.5% | — |
| HAL | $23.60B | 19.4 | -3.3% | 5.8% | 12.2% | — |
| KGS | $3.21B | 42.0 | 12.8% | 6.2% | 6.3% | — |
| WFRD | $5.60B | 13.2 | -10.8% | 8.8% | 28.9% | — |
| AROC | — | 14.2 | 28.7% | 21.6% | 22.2% | 48.6% |
| OII | — | 6.9 | 4.6% | 12.7% | 39.6% | 20.4% |
| WHD | — | 55.0 | -4.5% | 15.4% | 14.4% | — |
| TDW | $2.50B | 7.6 | 0.52% | 24.7% | 27.0% | — |
| SEI | — | 28.9 | 98.7% | 4.9% | 6.6% | — |
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 | $8.74B | $8.87B | $8.58B | $7.24B | $5.52B | $6.09B | $8.48B | $8.45B | $7.30B | $7.25B | $14.76B | $21.44B | |
| Cost of Revenue | $6.98B | $6.86B | $6.75B | $5.90B | $4.75B | $5.66B | $7.63B | $7.01B | $6.41B | $7.35B | $11.69B | $15.63B | |
| Gross Profit | $1.77B | $2.01B | $1.83B | $1.33B | $774M | $434M | $845M | $1.44B | $892M | $-101M | $3.06B | $5.81B | |
| SG&A Expense | $1.20B | $1.13B | $1.18B | $1.07B | $908M | $968M | $1.30B | $1.23B | $1.17B | $1.34B | $1.76B | $2.09B | |
| Operating Income | $494M | $876M | $651M | $264M | $-134M | $-2.42B | $-6.28B | $211M | $-277M | $-2.41B | $-390M | $3.61B | |
| Interest Expense | $88M | $91M | $88M | $78M | $77M | $84M | $100M | $93M | $102M | $105M | $103M | $105M | |
| Interest Income | $51M | $38M | $28M | $19M | $9M | $7M | $20M | $25M | $25M | $15M | $14M | $18M | |
| Other Non-op | $-66M | $-28M | $-98M | $-35M | $-23M | $-17M | $-90M | $-99M | $-33M | $-101M | $-123M | $-90M | |
| Pretax Income | $375M | $831M | $612M | $238M | $-230M | $-2.78B | $-6.46B | $41M | $-392M | $-2.62B | $-589M | $3.49B | |
| Income Tax | $224M | $196M | $-373M | $83M | $15M | $-242M | $-369M | $63M | $-156M | $-207M | $178M | $1.04B | |
| Net Income | $145M | $635M | $993M | $155M | $-250M | $-2.54B | $-6.09B | $-31M | $-237M | $-2.41B | $-769M | $2.50B | |
| EPS (Basic) | $0.39 | $1.62 | $2.53 | $0.40 | $-0.65 | $-6.62 | $-15.96 | $-0.08 | $-0.63 | $-6.41 | $-1.99 | $5.85 | |
| EPS (Diluted) | $0.39 | $1.60 | $2.50 | $0.39 | $-0.65 | $-6.62 | $-15.96 | $-0.08 | $-0.63 | $-6.41 | $-1.99 | $5.82 | |
| Shares (Basic) | 372,000,000 | 392,000,000 | 393,000,000 | 390,000,000 | 386,000,000 | 384,000,000 | 382,000,000 | 378,000,000 | 377,000,000 | 376,000,000 | 387,000,000 | 428,000,000 | |
| Shares (Diluted) | 375,000,000 | 396,000,000 | 397,000,000 | 394,000,000 | 386,000,000 | 384,000,000 | 382,000,000 | 378,000,000 | 377,000,000 | 376,000,000 | 387,000,000 | 430,000,000 | |
| EBITDA | $494M | $876M | $651M | $264M | $-134M | $-2.42B | $-6.28B | $211M | $-277M | $-2.41B | $-390M | $3.61B |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.55B | $1.23B | $816M | $1.07B | $1.59B | $1.69B | $1.17B | $1.43B | $1.44B | $1.41B | $2.08B | $3.54B | |
| Receivables | $1.70B | $1.82B | $1.91B | $1.74B | $1.32B | $1.27B | $1.85B | $2.10B | $2.02B | $2.08B | $2.93B | $4.42B | |
| Inventory | $1.80B | $1.93B | $2.15B | $1.81B | $1.33B | $1.41B | $2.20B | $2.99B | $3.00B | $3.33B | $4.68B | $5.28B | |
| Prepaid Expense | $172M | $212M | $229M | $187M | $198M | $224M | $247M | $200M | $267M | $395M | $491M | $604M | |
| Current Assets | $5.82B | $5.77B | $5.84B | $5.49B | $4.90B | $5.21B | $6.11B | $7.28B | $7.22B | $7.88B | $11.43B | $16.16B | |
| PP&E (Net) | $2.05B | $1.92B | $1.86B | $1.78B | $1.82B | $1.93B | $2.35B | $2.80B | $3.00B | $3.15B | $3.12B | $3.36B | |
| PP&E (Gross) | $5.68B | $5.33B | $5.19B | $4.91B | $4.96B | $4.98B | $5.34B | $5.48B | $5.56B | $5.45B | $5.28B | $5.41B | |
| Accum. Depreciation | $3.63B | $3.41B | $3.33B | $3.13B | $3.13B | $3.05B | $2.98B | $2.69B | $2.56B | $2.30B | $2.15B | $2.04B | |
| Goodwill | $1.58B | $1.63B | $1.56B | $1.50B | $1.53B | $1.49B | $2.81B | $6.26B | $6.23B | $6.07B | $6.98B | $8.54B | |
| Intangibles | $455M | $508M | $450M | $490M | $503M | $527M | $852M | $3.02B | $3.30B | $3.53B | $3.85B | $4.44B | |
| Other Non-current Assets | $361M | $406M | $334M | $232M | $208M | $156M | $67M | $124M | $137M | $124M | $135M | $190M | |
| Total Assets | $11.29B | $11.36B | $11.29B | $10.13B | $9.55B | $9.93B | $13.15B | $19.80B | $20.21B | $21.14B | $25.97B | $33.56B | |
| Accounts Payable | $831M | $837M | $904M | $906M | $612M | $489M | $715M | $722M | $510M | $414M | $623M | $1.19B | |
| Accrued Liabilities | $822M | $861M | $870M | $959M | $778M | $863M | $949M | $1.09B | $1.24B | $1.57B | $2.28B | $3.52B | |
| Current Liabilities | $2.41B | $2.35B | $2.44B | $2.44B | $1.91B | $1.87B | $2.25B | $2.34B | $2.35B | $3.05B | $3.96B | $7.37B | |
| Capital Leases | $289M | $301M | $343M | $334M | $357M | $376M | $424M | · | · | · | · | · | |
| Deferred Tax | $93M | $56M | $70M | $68M | $66M | $78M | $140M | $564M | $677M | $1.06B | $1.36B | $1.97B | |
| Other Non-current Liabilities | $261M | $283M | $277M | $230M | $226M | $259M | $253M | $298M | $309M | $318M | $283M | $430M | |
| Total Liabilities | $4.97B | $4.93B | $5.05B | $5.00B | $4.49B | $4.65B | $5.30B | $5.91B | $6.05B | $7.14B | $9.51B | $12.79B | |
| Long-term Debt | $1.72B | $1.74B | $1.73B | $1.73B | $1.71B | $1.83B | $1.99B | $2.71B | $2.71B | $3.21B | $3.91B | $3.17B | |
| Total Debt | $1.72B | $1.74B | $1.73B | $1.73B | $1.71B | $1.83B | $1.99B | $2.70B | $2.71B | $2.71B | $3.93B | $3.01B | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Retained Earnings | $-673M | $-628M | $-1.16B | $-2.07B | $-2.15B | $-1.88B | $690M | $6.86B | $6.97B | $7.29B | $9.93B | $13.18B | |
| AOCI | $-1.42B | $-1.62B | $-1.49B | $-1.59B | $-1.55B | $-1.51B | $-1.42B | $-1.44B | $-1.11B | $-1.45B | $-1.55B | $-834M | |
| Stockholders' Equity | $6.27B | $6.38B | $6.17B | $5.10B | $5.00B | $5.21B | $7.78B | $13.82B | $14.09B | $13.94B | $16.38B | $20.69B | |
| Liabilities + Equity | $11.29B | $11.36B | $11.29B | $10.13B | $9.55B | $9.93B | $13.15B | $19.80B | $20.21B | $21.14B | $25.97B | $33.56B | |
| Shares Outstanding | 360,803,354 | 381,549,541 | 393,945,659 | 392,832,752 | 392,673,077 | 388,255,374 | 385,886,682 | 383,426,654 | 380,104,970 | 378,637,403 | 375,764,794 | 418,977,608 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $355M | $343M | $302M | $301M | $306M | $352M | $533M | $690M | $698M | $703M | $747M | $778M | |
| Stock-based Comp | $67M | $70M | $66M | $67M | $78M | $105M | $130M | $110M | $124M | $107M | $109M | $101M | |
| Deferred Tax | $93M | $49M | $-489M | $-2M | $-11M | $-65M | $-426M | $-63M | $-341M | $-198M | $-258M | $-300M | |
| Amort. of Intangibles | $55M | $49M | $43M | $51M | $43M | $49M | $178M | $341M | $339M | $333M | $356M | $366M | |
| Operating Cash Flow | $1.25B | $1.30B | $143M | $-179M | $291M | $926M | $714M | $521M | $832M | $960M | $1.33B | $2.61B | |
| CapEx | $375M | $351M | $283M | $214M | $201M | $226M | $233M | $244M | $192M | $284M | $453M | $699M | |
| Investing Cash Flow | $-362M | $-471M | $-293M | $-238M | $-196M | $-144M | $-315M | $-457M | $-245M | $-488M | $-514M | $-1.10B | |
| Debt Issued | $3M | $420M | $184M | $20M | $60M | $36M | $511M | · | · | $3.97B | $11.38B | $173M | |
| Net Debt Issued | $-23M | $-11M | $-8M | $16M | $-123M | $-181M | $-489M | $-8M | $-506M | $-900M | $762M | $18M | |
| Stock Repurchased | $315M | $229M | · | · | · | · | · | · | · | · | $2.22B | $779M | |
| Net Stock Activity | $-315M | $-229M | · | · | · | · | · | · | · | · | $-2.22B | · | |
| Dividends Paid | $190M | $108M | $79M | $78M | $20M | $19M | $77M | $76M | $76M | $230M | $710M | $703M | |
| Financing Cash Flow | $-584M | $-406M | $-103M | $-96M | $-189M | $-259M | $-647M | $-30M | $-595M | $-1.14B | $-2.16B | $-1.34B | |
| Net Change in Cash | $322M | $414M | $-253M | $-522M | $-101M | $521M | $-256M | $-10M | $29M | $-672M | $-1.46B | $100M | |
| Taxes Paid | $106M | $161M | $114M | $117M | $-78M | $-9M | $144M | $64M | $50M | $181M | $782M | $1.38B | |
| Free Cash Flow | $876M | $953M | $-140M | $-393M | $90M | $700M | $481M | $277M | $640M | $676M | $879M | $1.92B | |
| Levered FCF | $841M | $883M | $-282M | $-444M | $8M | $623M | $387M | $327M | $579M | $579M | $745M | $1.84B |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 20.2% | 22.7% | 21.4% | 18.4% | 14.0% | 7.1% | 10.0% | 17.1% | 12.2% | -1.4% | 20.8% | 27.1% | |
| Operating Margin | 5.7% | 9.9% | 7.6% | 3.6% | -2.4% | -39.8% | -74.1% | 2.5% | -3.8% | -33.2% | -2.6% | 16.9% | |
| Net Margin | 1.7% | 7.2% | 11.6% | 2.1% | -4.5% | -41.7% | -71.9% | -0.37% | -3.2% | -33.3% | -5.2% | 11.7% | |
| Pretax Margin | 4.3% | 9.4% | 7.1% | 3.3% | -4.2% | -45.6% | -76.2% | 0.49% | -5.4% | -36.2% | -4.0% | 16.3% | |
| EBITDA Margin | 5.7% | 9.9% | 7.6% | 3.6% | -2.4% | -39.8% | -74.1% | 2.5% | -3.8% | -33.2% | -2.6% | 16.9% | |
| ROA | 1.3% | 5.6% | 9.3% | 1.6% | -2.6% | -22.0% | -37.0% | -0.15% | -1.1% | -10.2% | -2.5% | 7.3% | |
| ROE | 2.3% | 10.1% | 17.6% | 3.1% | -4.9% | -39.1% | -56.4% | -0.22% | -1.7% | -15.9% | -4.2% | 11.7% | |
| ROIC | 2.5% | 8.2% | 13.3% | 2.5% | -2.1% | -31.4% | -60.6% | -0.69% | -0.99% | -13.3% | -2.5% | 10.7% |
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 | 2.4 | 2.5 | 2.4 | 2.3 | 2.6 | 2.8 | 2.7 | 3.1 | 3.1 | 2.6 | 2.8 | 2.2 | |
| Quick Ratio | 1.4 | 1.3 | 1.1 | 1.2 | 1.5 | 1.6 | 1.3 | 1.5 | 1.5 | 1.1 | 1.2 | 1.1 | |
| Debt / Equity | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| LT Debt / Equity | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| Interest Coverage | 5.6 | 9.6 | 7.4 | 3.4 | -1.7 | -28.9 | -62.8 | 2.3 | -2.7 | -23.0 | -3.8 | 34.4 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 0.6 | |
| Inventory Turnover | 3.7 | 3.4 | 3.4 | 3.8 | 3.5 | 3.1 | 2.9 | 2.3 | 2.0 | 1.8 | 2.3 | 2.9 | |
| Receivables Turnover | 5.0 | 4.8 | 4.7 | 4.7 | 4.3 | 3.9 | 4.3 | 4.1 | 3.6 | 2.9 | 4.0 | 4.6 |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.4% | 3.3% | 18.6% | 31.0% | -9.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.5% | 17.1% | 12.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -75.6% | -36.0% | 541.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 0.00% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -77.2% | -36.0% | 540.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 58.5% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8.74B | $8.87B | $8.58B | $7.24B | $5.52B | $6.09B | $8.48B | $8.45B | $7.30B | $7.25B | $14.76B | $21.44B | |
| Net Income TTM | $145M | $635M | $993M | $155M | $-250M | $-2.54B | $-6.09B | $-31M | $-237M | $-2.41B | $-769M | $2.50B | |
| Market Cap | $5.64B | $5.57B | $7.99B | $8.21B | $5.32B | $5.33B | $9.67B | $9.85B | $13.69B | $14.18B | $12.58B | $27.46B | |
| Enterprise Value | $5.81B | $6.08B | $8.90B | $8.87B | $5.44B | $5.47B | $10.48B | $11.13B | $14.96B | $15.48B | $14.43B | $26.93B | |
| P/E | 40.1 | 9.1 | 8.1 | 53.6 | -20.8 | -2.1 | -1.6 | -321.2 | -57.2 | -5.8 | -16.8 | 11.3 | |
| P/S | 0.6 | 0.6 | 0.9 | 1.1 | 1.0 | 0.9 | 1.1 | 1.2 | 1.9 | 2.0 | 0.9 | 1.3 | |
| P/B | 0.9 | 0.9 | 1.3 | 1.6 | 1.1 | 1.0 | 1.2 | 0.7 | 1.0 | 1.0 | 0.8 | 1.3 | |
| P / Tangible Book | 1.3 | 1.3 | 1.9 | 2.6 | 1.8 | 1.7 | · | · | · | · | · | · | |
| P / Cash Flow | 4.5 | 4.3 | 55.9 | -45.8 | 18.3 | 5.8 | 13.5 | 18.9 | 16.5 | 14.8 | 9.4 | 10.5 | |
| P / FCF | 6.4 | 5.8 | -57.1 | -20.9 | 59.1 | 7.6 | 20.1 | 35.6 | 21.4 | 21.0 | 14.3 | 14.3 | |
| EV / EBITDA | 11.8 | 6.9 | 13.7 | 33.6 | -40.6 | -2.3 | -1.7 | 52.8 | -54.0 | -6.4 | -37.0 | 7.5 | |
| EV / FCF | 6.6 | 6.4 | -63.6 | -22.6 | 60.5 | 7.8 | 21.8 | 40.2 | 23.4 | 22.9 | 16.4 | 14.1 | |
| EV / Revenue | 0.7 | 0.7 | 1.0 | 1.2 | 1.0 | 0.9 | 1.2 | 1.3 | 2.0 | 2.1 | 1.0 | 1.3 | |
| Dividend Yield | 3.4% | 1.9% | 0.99% | 0.95% | 0.38% | 0.36% | 0.80% | 0.77% | 0.56% | 1.6% | 5.6% | 2.6% | |
| Earnings Yield | 2.5% | 11.0% | 12.3% | 1.9% | -4.8% | -48.2% | -63.7% | -0.31% | -1.8% | -17.1% | -5.9% | 8.9% | |
| Payout Ratio | 131.0% | 17.0% | 8.0% | 50.3% | -8.0% | -0.75% | -1.3% | -245.2% | -32.1% | -9.5% | -92.3% | 28.1% | |
| Annual Payout | $190M | $108M | $79M | $78M | $20M | $19M | $77M | $76M | $76M | $230M | $710M | $703M |
损益表 16
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.13B | $2.05B | $2.28B | $2.18B | $2.19B | $2.10B | $2.31B | $2.19B | $2.22B | $2.15B | $2.34B | $2.19B | $2.09B | $1.96B | $2.07B | $1.89B | |
| Cost of Revenue | $1.61B | $1.67B | $1.81B | $1.76B | $1.74B | $1.66B | $1.81B | $1.72B | $1.63B | $1.70B | $1.85B | $1.72B | $1.64B | $1.55B | $1.63B | $1.52B | |
| Gross Profit | $521M | $379M | $462M | $412M | $446M | $447M | $493M | $469M | $590M | $458M | $497M | $468M | $457M | $411M | $443M | $368M | |
| SG&A Expense | $328M | $332M | $300M | $305M | $303M | $295M | $286M | $275M | $277M | $296M | $336M | $285M | $276M | $285M | $281M | $313M | |
| Operating Income | $193M | $47M | $92M | $107M | $143M | $152M | $207M | $194M | $313M | $162M | $161M | $183M | $181M | $126M | $162M | $55M | |
| Interest Expense | $21M | $22M | $22M | $22M | $22M | $22M | $24M | $21M | $22M | $24M | $23M | $23M | $21M | $21M | $21M | $19M | |
| Interest Income | $8M | $11M | $19M | $11M | $10M | $11M | $11M | $11M | $8M | $8M | $7M | $5M | $8M | $8M | $7M | $6M | |
| Other Non-op | $-18M | $2M | $-17M | $-12M | $-17M | $-20M | $6M | $-10M | $-14M | $-10M | $-28M | $-25M | $-29M | $-16M | $-43M | $10M | |
| Pretax Income | $157M | $35M | $66M | $73M | $115M | $121M | $199M | $174M | $293M | $165M | $135M | $156M | $176M | $145M | $141M | $64M | |
| Income Tax | $41M | $15M | $147M | $29M | $1M | $47M | $38M | $44M | $70M | $44M | $-460M | $48M | $19M | $20M | $42M | $29M | |
| Net Income | $112M | $19M | $-78M | $42M | $108M | $73M | $160M | $130M | $226M | $119M | $598M | $114M | $155M | $126M | $104M | $32M | |
| EPS (Basic) | $0.31 | $0.05 | $-0.20 | $0.11 | $0.29 | $0.19 | $0.42 | $0.33 | $0.57 | $0.30 | $1.53 | $0.29 | $0.39 | $0.32 | $0.27 | $0.08 | |
| EPS (Diluted) | $0.31 | $0.05 | $-0.20 | $0.11 | $0.29 | $0.19 | $0.40 | $0.33 | $0.57 | $0.30 | $1.50 | $0.29 | $0.39 | $0.32 | $0.26 | $0.08 | |
| Shares (Basic) | 359,000,000 | 361,000,000 | -754,000,000 | 370,000,000 | 375,000,000 | 381,000,000 | -789,000,000 | 392,000,000 | 395,000,000 | 394,000,000 | -785,000,000 | 393,000,000 | 393,000,000 | 392,000,000 | -778,000,000 | 391,000,000 | |
| Shares (Diluted) | 362,000,000 | 364,000,000 | -755,000,000 | 371,000,000 | 376,000,000 | 383,000,000 | -793,000,000 | 395,000,000 | 397,000,000 | 397,000,000 | -790,000,000 | 396,000,000 | 395,000,000 | 396,000,000 | -779,000,000 | 393,000,000 | |
| EBITDA | $193M | $47M | · | $107M | $143M | $152M | · | $194M | $313M | $162M | · | $183M | $181M | $126M | · | $55M |
资产负债表 27
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.16B | $1.34B | $1.55B | $1.21B | $1.08B | $1.16B | $1.23B | $985M | $827M | $468M | · | $513M | $592M | $774M | · | $998M | |
| Receivables | $1.81B | $1.66B | $1.70B | $1.87B | $1.90B | $1.79B | $1.82B | $1.90B | $1.85B | $1.87B | · | $1.98B | $1.89B | $1.78B | · | $1.62B | |
| Inventory | $1.95B | $1.87B | $1.80B | $1.89B | $1.93B | $1.94B | $1.93B | $2.12B | $2.16B | $2.28B | · | $2.28B | $2.20B | $2.04B | · | $1.75B | |
| Prepaid Expense | $199M | $207M | $172M | $222M | $215M | $215M | $212M | $230M | $234M | $261M | · | $211M | $224M | $199M | · | $212M | |
| Current Assets | $5.79B | $5.72B | $5.82B | $5.76B | $5.78B | $5.78B | $5.77B | $5.92B | $5.84B | $5.69B | · | $5.66B | $5.61B | $5.42B | · | $5.18B | |
| PP&E (Net) | $2.02B | $2.02B | $2.05B | $2.02B | $1.99B | $1.95B | $1.92B | $1.91B | $1.88B | $1.88B | · | $1.84B | $1.84B | $1.81B | · | $1.76B | |
| PP&E (Gross) | · | · | $5.68B | · | · | · | $5.33B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | $3.63B | · | · | · | $3.41B | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.58B | $1.58B | $1.58B | $1.62B | $1.62B | $1.62B | $1.63B | $1.61B | $1.62B | $1.60B | $1.56B | $1.56B | $1.55B | $1.55B | $1.50B | $1.50B | |
| Intangibles | $438M | $442M | $455M | $466M | $496M | $506M | $508M | · | · | · | $450M | · | · | · | $490M | · | |
| Other Non-current Assets | $371M | $364M | $361M | $368M | $339M | $324M | $406M | $364M | $340M | $341M | · | $239M | $246M | $239M | · | $222M | |
| Total Assets | $11.20B | $11.14B | $11.29B | $11.34B | $11.36B | $11.27B | $11.36B | $11.42B | $11.30B | $11.30B | $11.29B | $10.50B | $10.45B | $10.18B | $10.13B | $9.76B | |
| Accounts Payable | $858M | $852M | $831M | $798M | $823M | $796M | $837M | $835M | $809M | $823M | · | $925M | $1.01B | $961M | · | $774M | |
| Accrued Liabilities | $781M | $728M | $822M | $760M | $742M | $685M | $861M | $819M | $782M | $767M | · | $818M | $769M | $775M | · | $904M | |
| Current Liabilities | $2.39B | $2.32B | $2.41B | $2.26B | $2.24B | $2.18B | $2.35B | $2.30B | $2.24B | $2.27B | · | $2.37B | $2.38B | $2.31B | · | $2.25B | |
| Capital Leases | $293M | $295M | $289M | $288M | $297M | $293M | $301M | $340M | $339M | $347M | · | $342M | $351M | $341M | · | $332M | |
| Deferred Tax | $83M | $86M | $93M | $74M | $71M | $64M | $56M | $44M | $59M | $92M | · | $69M | $69M | $68M | · | $51M | |
| Other Non-current Liabilities | $253M | $261M | $261M | $268M | $265M | $300M | $283M | $290M | $287M | $292M | · | $218M | $212M | $218M | · | $267M | |
| Total Liabilities | $4.94B | $4.88B | $4.97B | $4.83B | $4.80B | $4.78B | $4.93B | $4.91B | $4.87B | $4.98B | · | $4.93B | $4.95B | $4.87B | · | $4.83B | |
| Long-term Debt | $1.71B | $1.72B | $1.72B | $1.73B | $1.73B | $1.74B | $1.74B | $1.75B | $1.75B | $1.81B | · | $1.73B | $1.73B | $1.73B | · | $1.73B | |
| Total Debt | $1.71B | $1.72B | · | $1.73B | $1.73B | $1.74B | · | $1.75B | $1.75B | $1.81B | · | $1.73B | $1.73B | $1.73B | · | $1.73B | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | $4M | |
| Retained Earnings | $-639M | $-687M | $-673M | $-568M | $-582M | $-583M | $-628M | $-759M | $-860M | $-1.06B | · | $-1.73B | $-1.83B | $-1.96B | · | $-2.15B | |
| AOCI | $-1.43B | $-1.42B | $-1.42B | $-1.41B | $-1.41B | $-1.53B | $-1.62B | $-1.50B | $-1.55B | $-1.52B | · | $-1.54B | $-1.51B | $-1.55B | · | $-1.70B | |
| Stockholders' Equity | $6.21B | $6.21B | $6.27B | $6.46B | $6.50B | $6.44B | $6.38B | $6.46B | $6.38B | $6.25B | · | $5.52B | $5.43B | $5.24B | · | $4.87B | |
| Liabilities + Equity | $11.20B | $11.14B | $11.29B | $11.34B | $11.36B | $11.27B | $11.36B | $11.42B | $11.30B | $11.30B | · | $10.50B | $10.45B | $10.18B | · | $9.76B | |
| Shares Outstanding | 357,299,308 | 360,255,938 | 360,803,354 | 366,505,774 | 372,736,059 | 378,080,553 | 381,549,541 | 389,084,160 | 393,706,882 | 395,503,573 | · | 393,926,996 | 393,776,806 | 393,727,525 | · | 392,805,244 |
现金流 16
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $93M | $92M | $90M | $89M | $87M | $89M | $88M | $86M | $86M | $83M | $77M | $77M | $71M | $77M | $76M | $76M | |
| Stock-based Comp | $15M | $26M | $17M | $17M | $17M | $16M | $17M | $17M | $17M | $19M | $17M | $17M | $17M | $15M | $17M | $17M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $7M | · | · | · | $63M | |
| Operating Cash Flow | $17M | $-26M | $573M | $352M | $191M | $135M | $591M | $359M | $432M | $-78M | $377M | $40M | $-72M | $-202M | $154M | $-106M | |
| CapEx | $81M | $65M | $101M | $107M | $83M | $84M | $118M | $82M | $82M | $69M | $76M | $74M | $76M | $57M | $66M | $59M | |
| Investing Cash Flow | $-50M | $-64M | $-96M | $-104M | $-81M | $-81M | $-163M | $-82M | $85M | $-311M | $-82M | $-83M | $-76M | $-52M | $-65M | $-84M | |
| Debt Issued | · | · | $1M | · | · | · | $1M | $0 | $336M | $333M | $122M | $60M | $1M | $1M | $4M | $6M | |
| Net Debt Issued | · | $-4M | · | · | · | $-4M | · | · | · | $83M | · | · | · | $1M | · | · | |
| Stock Repurchased | $63M | $67M | $85M | $80M | $69M | $81M | $112M | $80M | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | $-67M | · | · | · | $-81M | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $64M | $33M | $27M | $28M | $107M | $28M | $29M | $29M | $30M | $20M | $19M | $20M | $20M | $20M | $19M | $20M | |
| Financing Cash Flow | $-148M | $-115M | $-133M | $-118M | $-198M | $-135M | $-171M | $-122M | $-156M | $43M | $3M | $-33M | $-32M | $-41M | $-24M | $-20M | |
| Net Change in Cash | $-178M | $-210M | $345M | $127M | $-77M | $-73M | $245M | $158M | $359M | $-348M | $303M | $-79M | $-182M | $-295M | $71M | $-220M | |
| Taxes Paid | $50M | $29M | $-73M | $93M | $71M | $15M | $37M | $47M | $49M | $28M | $31M | $31M | $32M | $20M | $26M | $12M | |
| Free Cash Flow | · | $-91M | · | · | · | $51M | · | · | · | $-147M | · | · | · | $-259M | · | · | |
| Levered FCF | · | $-104M | · | · | · | $38M | · | · | · | $-165M | · | · | · | $-277M | · | · |
盈利能力 8
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.4% | 18.5% | · | 18.9% | 20.4% | 21.3% | · | 21.4% | 26.6% | 21.2% | · | 21.4% | 21.8% | 20.9% | · | 19.5% | |
| Operating Margin | 9.0% | 2.3% | · | 4.9% | 6.5% | 7.2% | · | 8.8% | 14.1% | 7.5% | · | 8.4% | 8.6% | 6.4% | · | 2.9% | |
| Net Margin | 5.2% | 0.93% | · | 1.9% | 4.9% | 3.5% | · | 5.9% | 10.2% | 5.5% | · | 5.2% | 7.4% | 6.4% | · | 1.7% | |
| Pretax Margin | 7.4% | 1.7% | · | 3.4% | 5.3% | 5.8% | · | 7.9% | 13.2% | 7.7% | · | 7.1% | 8.4% | 7.4% | · | 3.4% | |
| EBITDA Margin | 9.0% | 2.3% | · | 4.9% | 6.5% | 7.2% | · | 8.8% | 14.1% | 7.5% | · | 8.4% | 8.6% | 6.4% | · | 2.9% | |
| ROA | 0.99% | 0.17% | · | 0.37% | 0.95% | 0.65% | · | 1.2% | 2.1% | 1.1% | · | 1.1% | 1.5% | 1.3% | · | 0.33% | |
| ROE | 1.8% | 0.30% | · | 0.65% | 1.7% | 1.1% | · | 2.2% | 3.8% | 2.1% | · | 2.2% | 3.0% | 2.5% | · | 0.65% | |
| ROIC | 1.8% | 0.34% | · | 0.79% | 1.7% | 1.1% | · | 1.8% | 2.9% | 1.5% | · | 1.8% | 2.2% | 1.6% | · | 0.46% |
流动性与偿付能力 5
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 2.5 | · | 2.5 | 2.6 | 2.7 | · | 2.6 | 2.6 | 2.5 | · | 2.4 | 2.4 | 2.3 | · | 2.3 | |
| Quick Ratio | 1.2 | 1.3 | · | 1.4 | 1.3 | 1.4 | · | 1.3 | 1.2 | 1.0 | · | 1.1 | 1.0 | 1.1 | · | 1.2 | |
| Debt / Equity | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | |
| LT Debt / Equity | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | |
| Interest Coverage | 9.2 | 2.1 | · | 4.9 | 6.5 | 6.9 | · | 9.2 | 14.2 | 6.8 | · | 8.0 | 8.6 | 6.0 | · | 2.9 |
效率 3
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Inventory Turnover | 0.8 | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.8 | 0.7 | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 1.0 | |
| Receivables Turnover | 1.1 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.1 | 1.2 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.3 |
估值 (TTM) 15
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8.55B | $8.52B | · | $8.66B | $8.70B | $8.66B | · | $8.75B | $8.65B | $8.39B | · | $8.13B | $7.67B | $7.13B | · | $6.50B | |
| Net Income TTM | $281M | $242M | · | $353M | $537M | $548M | · | $589M | $614M | $514M | · | $427M | $382M | $177M | · | $-18M | |
| Market Cap | $6.63B | $6.78B | · | $4.86B | $4.63B | $5.75B | · | $6.21B | $7.48B | $7.72B | · | $8.23B | $6.32B | $7.29B | · | $6.36B | |
| Enterprise Value | $7.17B | $7.15B | · | $5.38B | $5.28B | $6.33B | · | $6.98B | $8.41B | $9.06B | · | $9.45B | $7.45B | $8.25B | · | $7.09B | |
| P/E | 24.4 | 29.4 | · | 14.4 | 9.0 | 10.9 | · | 10.7 | 12.3 | 15.0 | · | 19.4 | 16.5 | 41.1 | · | -323.6 | |
| P/S | 0.8 | 0.8 | · | 0.6 | 0.5 | 0.7 | · | 0.7 | 0.9 | 0.9 | · | 1.0 | 0.8 | 1.0 | · | 1.0 | |
| P/B | 1.1 | 1.1 | · | 0.8 | 0.7 | 0.9 | · | 1.0 | 1.2 | 1.2 | · | 1.5 | 1.2 | 1.4 | · | 1.3 | |
| P / Tangible Book | 1.6 | 1.6 | · | 1.1 | 1.1 | 1.3 | · | 1.3 | 1.6 | 1.7 | · | 2.1 | 1.6 | 2.0 | · | 1.9 | |
| P / Cash Flow | · | -260.6 | · | · | · | 42.6 | · | · | · | -99.0 | · | · | · | -36.1 | · | · | |
| P / FCF | · | -74.5 | · | · | · | 112.8 | · | · | · | -52.5 | · | · | · | -28.1 | · | · | |
| EV / EBITDA | 37.1 | 152.1 | · | 50.2 | 36.9 | 41.7 | · | 36.0 | 26.9 | 55.9 | · | 51.6 | 41.2 | 65.4 | · | 128.9 | |
| EV / FCF | · | -78.6 | · | · | · | 124.2 | · | · | · | -61.6 | · | · | · | -31.8 | · | · | |
| EV / Revenue | 0.8 | 0.8 | · | 0.6 | 0.6 | 0.7 | · | 0.8 | 1.0 | 1.1 | · | 1.2 | 1.0 | 1.2 | · | 1.1 | |
| Earnings Yield | 4.1% | 3.4% | · | 6.9% | 11.1% | 9.1% | · | 9.3% | 8.2% | 6.7% | · | 5.2% | 6.0% | 2.4% | · | -0.31% | |
| Payout Ratio | · | 173.7% | · | · | · | 38.4% | · | · | · | 16.8% | · | · | · | 15.9% | · | · |
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
| 2025-12-31 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | |
|---|---|---|---|---|---|
| 收入 | $8.74B | — | — | $8.87B | — |
| 毛利率 % | 20.2% | — | — | 22.7% | — |
| 营业利润率 % | 5.7% | — | — | 9.9% | — |
| 净收入 | $145M | — | — | $635M | — |
| 稀释后每股收益 (EPS) | $0.39 | — | — | $1.60 | — |
资产负债表
| 2025-12-31 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.3 | — | — | 0.3 | — |
| 流动比率 | 2.4 | — | — | 2.5 | — |
| 速动比率 | 1.4 | — | — | 1.3 | — |
现金流
| 2025-12-31 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | |
|---|---|---|---|---|---|
| 自由现金流 | $876M | — | — | $953M | — |
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。
机构持有人 (13F) 531 家申报者 · $3.7B 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸;单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存,而非方向性判断。
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 83 (-3 与上一季度对比) | 48 (+11 与上一季度对比) | 162 (-18 与上一季度对比) | 155 (+42 与上一季度对比) | +48.0M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天,外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过,优先显示最近一个已完整报告的季度对。
公司内部人士 48 位内幕人士 · 11 位高管 · 18 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Jose A Bayardo | Chairman, President, and CEO | 2026年3月20日 F | 745678 | 0 | 0 | $0 |
| Clay C Williams | Chairman, President and CEO | 2025年2月23日 F | 1608855 | 0 | 0 | $0 |
| Rodney C. Reed | Senior VP and CFO | 2026年3月20日 F | 165797 | 0 | 0 | $0 |
| Jeremy D Thigpen | Sr. Vice President and CFO | 2015年3月19日 F | 25334 | 0 | 0 | $0 |
| Scott B. Livingston | President, Energy Products and Services. | 2026年2月23日 F | 118213 | 0 | 0 | $0 |
| Joseph W Rovig | President - Energy Equipment | 2026年2月23日 F | 266830 | 0 | 1 | $-3047405 |
| Kirk M. Shelton | President - Completion and Production Solutions | 2023年2月25日 F | 262683 | 0 | 0 | $0 |
| Isaac H. Joseph | President - Wellbore Technologies | 2023年2月25日 F | 220829 | 0 | 0 | $0 |
| Christy Lynn Novak | VP, Corp. Controller, CAO | 2026年3月20日 F | 102561 | 0 | 0 | $0 |
| Craig L. Weinstock | Sr. VP. & Gen. Counsel | 2026年2月23日 F | 253757 | 0 | 4 | $-1405200 |
| Scott K. Duff | VP Cntrlr Chf Acctg Offcr | 2021年2月28日 F | 97645 | 0 | 0 | $0 |
| David D Harrison | 董事 | 2026年7月31日 S | 126763 | 0 | 1 | $-184301 |
| Patricia Martinez | 董事 | 2026年5月20日 A | 34956 | 0 | 0 | $0 |
| Robert S. Welborn | 董事 | 2026年5月20日 A | 55429 | 0 | 0 | $0 |
| Sanjay Chowbey | 董事 | 2026年5月20日 A | 9457 | 0 | 0 | $0 |
| Christian S Kendall | 董事 | 2026年5月20日 A | 95406 | 2 | 0 | $1012200 |
| Marcela E Donadio | 董事 | 2026年5月20日 A | 106882 | 0 | 0 | $0 |
| William R. Thomas | 董事 | 2026年5月20日 A | 101166 | 0 | 0 | $0 |
| Patricia B Melcher | 董事 | 2026年5月20日 A | 34956 | 0 | 0 | $0 |
| Eric L Mattson | 董事 | 2025年5月20日 C | 70835 | 0 | 0 | $0 |
| Ben A Guill | 董事 | 2025年5月20日 A | 163840 | 0 | 0 | $0 |
| Greg L Armstrong | 董事 | 2025年5月20日 C | 111143 | 0 | 0 | $0 |
| James T Hackett | 董事 | 2022年12月31日 A | 70616 | 0 | 0 | $0 |
| Melody B Meyer | 董事 | 2022年5月24日 A | 43402 | 0 | 0 | $0 |
| Roger L Jarvis | 董事 | 2016年5月18日 A | 53051 | 0 | 0 | $0 |
| Jeffery A Smisek | 董事 | 2015年5月13日 A | 45804 | 0 | 0 | $0 |
| BEAUCHAMP ROBERT E | 董事 | 2015年5月13日 A | 48864 | 0 | 0 | $0 |
| Robert W Blanchard | — | 2014年2月25日 A | 29722 | 0 | 0 | $0 |
| Dwight W Rettig | — | 2014年2月25日 A | 48978 | 0 | 0 | $0 |
| Merrill A Miller JR | — | 2014年2月25日 A | 460704 | 0 | 0 | $0 |
| Mark A Reese | — | 2013年3月21日 D | 35100 | 0 | 0 | $0 |
| Haynes B Smith | — | 2007年12月13日 G | 40762 | 0 | 0 | $0 |
| Kevin A Neveu | — | 2007年6月14日 M | 11250 | 0 | 0 | $0 |
| James D Woods | — | 2006年2月21日 A | 6116 | 0 | 0 | $0 |
| Kenneth L Nibling | — | 2005年6月30日 G | 500 | 0 | 0 | $0 |
| Joseph C Winkler | — | 2005年6月16日 M | 41979 | 0 | 0 | $0 |
| John F Lauletta | — | 2005年6月8日 M | 5890 | 0 | 0 | $0 |
| Jerry N Gauche | — | 2005年3月31日 M | 0 | 0 | 0 | $0 |
| Gary W Stratulate | — | 2005年3月22日 M | 0 | 0 | 0 | $0 |
| Byron A Dunn | — | 2005年3月11日 M | 0 | 0 | 0 | $0 |
| Frederick W Pheasey | — | 2005年3月11日 M | 85185 | 0 | 0 | $0 |
| Howard E Davis | — | 2005年3月11日 M | 0 | 0 | 0 | $0 |
| Robert L Bloom | — | 2005年3月9日 M | 23860 | 0 | 0 | $0 |
| Steven W Krablin | — | 2005年2月7日 A | 28062 | 0 | 0 | $0 |
| Hushang Ansary | — | 2004年9月22日 S | 496 | 0 | 0 | $0 |
| Robert R Workman | — | 2004年3月11日 A | 0 | 0 | 0 | $0 |
| Joel V Staff | — | 2004年3月11日 A | 50100 | 0 | 0 | $0 |
| William E Macaulay | — | 2004年3月11日 A | 980 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士;净额=仅公开市场买卖
激进投资者及 5%+ 股东 4 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权,意图影响发行人(激进股东持股、董事会活动、并购)。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| 未披露的报告人, 未披露的报告人 | 2001年2月26日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2001年2月5日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2001年1月31日 | — | 初始申报 | — | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2001年1月3日 | — | 初始申报 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF持仓 由 119 只交易所交易基金持有
权重仅反映直接股权持仓(N-PORT);杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| PXJ · Invesco Exchange-Traded Fund Trust | 4.94% | 150113 SH | 2026年8月8日 | 每日 |
| ADPV · Series Portfolios Trust | 3.89% | 325997 NS | 2026年4月30日 | N-PORT |
| IEZ · iShares Trust | 3.85% | 709817 SH | 2026年8月8日 | 每日 |
| MVFD · Northern Lights Fund Trust IV | 2.48% | 134852 NS | 2026年5月31日 | N-PORT |
| FXN · First Trust Exchange-Traded Alpha... | 2.07% | 1224619 NS | 2026年4月30日 | N-PORT |
| EPSV · Harbor ETF Trust | 2.01% | 4901 NS | 2026年4月30日 | N-PORT |
| EPMV · Harbor ETF Trust | 1.66% | 3607 NS | 2026年4月30日 | N-PORT |
| RFV · Invesco Exchange-Traded Fund Trust | 1.55% | 267529 SH | 2026年8月8日 | 每日 |
| RNIN · EA Series Trust | 1.22% | 91088 NS | 2026年4月30日 | N-PORT |
| CALF · Pacer Funds Trust | 1.10% | 1856386 NS | 2026年4月30日 | N-PORT |
| SYLD · Cambria ETF Trust | 0.98% | 457639 NS | 2026年4月30日 | N-PORT |
| XMVM · Invesco Exchange-Traded Fund Trust | 0.96% | 249116 SH | 2026年8月8日 | 每日 |
| VAMO · Cambria ETF Trust | 0.88% | 35837 NS | 2026年4月30日 | N-PORT |
| SDVD · First Trust Exchange-Traded Fund IV | 0.88% | 359370 NS | 2026年4月30日 | N-PORT |
| FLOW · Global X Funds | 0.79% | 11287 NS | 2026年5月31日 | N-PORT |
| PAMC · Pacer Funds Trust | 0.72% | 22222 NS | 2026年4月30日 | N-PORT |
| NUSC · Nushares ETF Trust | 0.61% | 381418 NS | 2026年4月30日 | N-PORT |
| AVUV · AMERICAN CENTURY ETF TRUST | 0.58% | 7915886 NS | 2026年5月31日 | N-PORT |
| AUSF · Global X Funds | 0.50% | 213257 NS | 2026年5月31日 | N-PORT |
| OSCV · ETF Series Solutions | 0.50% | 165850 NS | 2026年4月30日 | N-PORT |
| DFSV · Dimensional ETF Trust | 0.50% | 1821899 NS | 2026年4月30日 | N-PORT |
| EIPI · First Trust Exchange-Traded Fund ... | 0.43% | 224992 NS | 2026年5月31日 | N-PORT |
| IJJ · iShares Trust | 0.41% | 1825527 SH | 2026年8月8日 | 每日 |
| CCNR · Financial Investors Trust | 0.40% | 76414 NS | 2026年4月30日 | N-PORT |
| IVOV · VANGUARD ADMIRAL FUNDS | 0.38% | 308134 SH | 2026年8月8日 | 每日 |
| BKSE · BNY Mellon ETF Trust | 0.34% | 13546 NS | 2026年4月30日 | N-PORT |
| DFAT · Dimensional ETF Trust | 0.34% | 2261724 NS | 2026年4月30日 | N-PORT |
| VDE · VANGUARD WORLD FUND | 0.33% | 1972515 SH | 2026年8月8日 | 每日 |
| FENY · FIDELITY COVINGTON TRUST | 0.33% | 323508 NS | 2026年4月30日 | N-PORT |
| RWK · Invesco Exchange-Traded Fund Trus... | 0.32% | 219578 SH | 2026年8月8日 | 每日 |
| IYE · iShares Trust | 0.32% | 273751 SH | 2026年8月8日 | 每日 |
| FNK · First Trust Exchange-Traded Alpha... | 0.30% | 32270 NS | 2026年4月30日 | N-PORT |
| ITAN · EA Series Trust | 0.28% | 12581 NS | 2026年5月29日 | N-PORT |
| XJH · iShares Trust | 0.22% | 48516 SH | 2026年8月8日 | 每日 |
| EQAL · Invesco Exchange-Traded Fund Trus... | 0.22% | 95325 SH | 2026年8月8日 | 每日 |
| VFVA · VANGUARD WELLINGTON FUND | 0.22% | 100058 SH | 2026年8月8日 | 每日 |
| PTMC · Pacer Funds Trust | 0.22% | 41412 NS | 2026年4月30日 | N-PORT |
| DFVE · DoubleLine ETF Trust | 0.21% | 3095 NS | 2026年3月31日 | N-PORT |
| QVMM · Invesco Exchange-Traded Fund Trus... | 0.20% | 45376 SH | 2026年8月8日 | 每日 |
| IJH · iShares Trust | 0.20% | 12382956 SH | 2026年8月8日 | 每日 |
| IGE · iShares Trust | 0.19% | 71263 SH | 2026年8月8日 | 每日 |
| JPME · J.P. Morgan Exchange-Traded Fund ... | 0.18% | 39124 NS | 2026年4月30日 | N-PORT |
| ESML · iShares Trust | 0.18% | 264969 SH | 2026年8月8日 | 每日 |
| IVOO · VANGUARD ADMIRAL FUNDS | 0.18% | 579061 SH | 2026年8月8日 | 每日 |
| AVIE · AMERICAN CENTURY ETF TRUST | 0.18% | 918 NS | 2026年5月31日 | N-PORT |
| VFMF · VANGUARD WELLINGTON FUND | 0.17% | 65041 SH | 2026年8月8日 | 每日 |
| AVMV · AMERICAN CENTURY ETF TRUST | 0.16% | 51001 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.16% | 1110825 NS | 2026年4月30日 | N-PORT |
| MVV · ProShares Trust | 0.16% | 12457 NS | 2026年5月31日 | N-PORT |
| SCHA · SCHWAB STRATEGIC TRUST | 0.15% | 1731583 NS | 2026年5月31日 | N-PORT |