SUN Sunoco LP Common Units representing limited partner interests
$72.32
价格 · 五月 20, 2026
截至...的财报数据 五月 7, 2026
SUN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$72.32
市值
—
P/E (TTM)
—
每股收益 (TTM)
—
营收 (TTM)
$25.20B
股息收益率
—
ROE
—
负债/权益
—
52周区间
$48 – $73
SUN 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
$25.20B
2017-12-31
→
2025-12-31
EPS
—
自由现金流
—
2017-12-31
→
2022-12-31
利润率
2.1%
2017-12-31
→
2021-12-31
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
SUN
同行中位数
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
SUN
同行中位数
Operating Margin (营业利润率)
3.7%
—
Net Profit Margin (净利润率)
2.1%
2.0%
ROA
2.5%
3.7%
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
SUN
同行中位数
Current Ratio (流动比率)
1.4
1.3
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
SUN
同行中位数
Revenue YoY (营收同比增长)
11.1%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-0.69%
—
Revenue CAGR 5Y (营收5年复合年增长率)
18.7%
—
Net Income YoY (净利润同比增长)
-39.1%
—
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
SUN
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5月8日 | $0.9900 |
| 2026年2月6日 | $0.9320 |
| 2025年10月30日 | $0.9200 |
| 2025年8月8日 | $0.9090 |
| 2025年5月9日 | $0.8980 |
| 2025年2月7日 | $0.8870 |
| 2024年11月8日 | $0.8760 |
| 2024年8月9日 | $0.8760 |
| 2024年5月10日 | $0.8760 |
| 2024年2月6日 | $0.8420 |
| 2023年10月27日 | $0.8420 |
| 2023年8月11日 | $0.8420 |
| 2023年5月5日 | $0.8420 |
| 2023年2月6日 | $0.8260 |
| 2022年11月3日 | $0.8260 |
| 2022年8月5日 | $0.8260 |
| 2022年5月6日 | $0.8260 |
| 2022年2月7日 | $0.8260 |
| 2021年11月4日 | $0.8260 |
| 2021年8月5日 | $0.8260 |
SUN 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
12 位分析师
- 强烈买入 4 33.3%
- 买入 7 58.3%
- 持有 1 8.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
8 位分析师 · 2026-05-16
中位数
$74.00
现在
$72.32
最低
$64.00
最高
$80.00
中位数目标
$74.00
+2.3%
平均目标
$74.12
+2.5%
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
-0.16%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $2.85 | $1.25 | 1.6% |
| 2025年12月31日 | $0.09 | $1.05 | -0.96% |
| 2025年9月30日 | $0.64 | $1.07 | -0.43% |
| 2025年6月30日 | $0.33 | $1.22 | -0.89% |
| 2025年3月31日 | $1.21 | $1.34 | -0.13% |
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 |
|---|---|---|---|---|---|---|
| SUN | — | — | 11.1% | 2.1% | — | — |
| VLO | $109.56B | 21.5 | -5.5% | 1.9% | 9.7% | — |
| MPC | — | 12.3 | -4.4% | 3.0% | 23.1% | — |
| PSX | — | 12.0 | -7.5% | 3.3% | 15.6% | — |
| DINO | $10.29B | 15.0 | -6.0% | 2.1% | 6.3% | — |
| PBF | — | -19.5 | -11.4% | -0.54% | -2.9% | — |
| SUNC | — | -492.8 | 11.1% | -0.02% | — | — |
| CVI | $2.56B | 94.2 | -5.9% | 0.38% | 3.8% | — |
| PARR | — | 4.9 | -6.4% | 5.0% | 27.8% | — |
| CLMT | $1.72B | -50.9 | -1.2% | -0.82% | 3.9% | 5.9% |
| DK | $2.29B | -78.1 | -9.5% | -0.21% | -5.4% | — |
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 12
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.20B | $22.69B | $23.07B | $25.73B | $17.60B | $10.71B | $16.60B | $16.99B | $11.72B | $9.99B | $12.43B | · | |
| Cost of Revenue | $22.41B | $20.59B | $21.70B | $24.35B | $16.25B | $9.65B | $15.38B | $15.87B | $10.62B | $8.83B | $11.45B | · | |
| Gross Profit | · | · | · | · | $1.35B | $1.06B | $1.22B | $1.12B | $1.11B | $1.16B | $980M | · | |
| SG&A Expense | $296M | $277M | $126M | $120M | $109M | $112M | $136M | $141M | $140M | $155M | $126M | · | |
| Operating Expenses | $24.27B | $21.90B | $22.43B | $25.05B | $16.85B | $10.29B | $752M | $777M | $879M | $1.01B | $728M | · | |
| Operating Income | $935M | $791M | $635M | $678M | $749M | $417M | $464M | $345M | $229M | $145M | $252M | · | |
| Interest Expense | $541M | $391M | $217M | $182M | $163M | $175M | $173M | $144M | $209M | $189M | $67M | · | |
| Other Non-op | $83M | $5M | $7M | $1M | · | · | · | · | · | · | · | · | |
| Pretax Income | · | · | · | · | · | $236M | $296M | $92M | $20M | $-16M | $185M | · | |
| Income Tax | $62M | $175M | $36M | $26M | $30M | $24M | $-17M | $34M | $-306M | $-72M | $29M | · | |
| Net Income | $527M | $866M | $394M | $475M | $524M | $212M | $313M | $-207M | $149M | $-406M | $87M | · | |
| EBITDA | $1.62B | $1.16B | $822M | $871M | $926M | $606M | $647M | $527M | $398M | $71M | $519M | · |
资产负债表 23
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $891M | $94M | · | · | $25M | $97M | $21M | $56M | $28M | $103M | $52M | $129M | |
| Receivables | $1.97B | $1.16B | $856M | $890M | $526M | $295M | $399M | $374M | $541M | $539M | $308M | $257M | |
| Inventory | $2.38B | $1.07B | $889M | $821M | $534M | $382M | $419M | $374M | $426M | $423M | $467M | $440M | |
| Other Current Assets | $270M | $141M | $133M | $175M | $95M | $62M | $73M | $64M | $81M | $73M | $46M | $60M | |
| Current Assets | $5.52B | $2.46B | $1.93B | $1.98B | $1.19B | $847M | $924M | $905M | $4.54B | $1.32B | $1.27B | $1.28B | |
| PP&E (Net) | $13.41B | $7.67B | $1.84B | $1.76B | $1.67B | $1.43B | $1.44B | $1.55B | $1.56B | $1.58B | $3.15B | $2.08B | |
| PP&E (Gross) | $15.26B | $8.91B | $2.97B | $2.80B | $2.58B | $2.23B | $2.13B | $2.13B | $2.01B | $1.94B | $3.49B | $2.17B | |
| Accum. Depreciation | $1.85B | $1.24B | $1.13B | $1.04B | $914M | $806M | $692M | $587M | $455M | $358M | $339M | $90M | |
| Goodwill | $3.03B | $1.48B | $1.60B | $1.60B | $1.57B | $1.56B | $1.55B | $1.56B | $1.43B | $1.55B | $1.69B | $3.14B | |
| Intangibles | $2.41B | $547M | $544M | $588M | $542M | $588M | $646M | $708M | $768M | $775M | $1.26B | $893M | |
| Other Non-current Assets | $928M | $400M | $290M | $245M | $188M | $168M | $188M | $161M | $45M | $63M | $48M | $36M | |
| Total Assets | $28.36B | $14.38B | $6.83B | $6.83B | $5.82B | $5.27B | $5.44B | $4.88B | $8.34B | $8.70B | $8.84B | $8.84B | |
| Accounts Payable | $2.48B | $1.25B | $828M | $966M | $515M | $267M | $445M | $412M | $559M | $616M | $434M | $383M | |
| Accrued Liabilities | $953M | $457M | $353M | $310M | $291M | $282M | $219M | $299M | $368M | $372M | $308M | $291M | |
| Current Liabilities | $4.00B | $1.95B | $1.37B | $1.41B | $890M | $653M | $744M | $865M | $1.21B | $1.10B | $762M | $745M | |
| Capital Leases | $1.25B | $479M | $511M | $528M | $521M | $538M | $530M | $0 | · | · | $7.0K | $494.0K | |
| Deferred Tax | $1.14B | $157M | $166M | $156M | $114M | $104M | $109M | · | · | · | · | $391M | |
| Other Non-current Liabilities | $512M | $158M | $116M | $111M | $104M | $109M | $97M | $123M | $125M | $116M | $170M | $89M | |
| Total Liabilities | $20.35B | $10.31B | $5.85B | $5.89B | $5.00B | $4.63B | $4.68B | $4.09B | $6.10B | $6.50B | $3.58B | $2.31B | |
| Long-term Debt | $13.37B | $7.48B | $3.58B | $3.57B | $2.67B | $3.11B | $2.90B | $2.28B | $3.52B | $3.51B | $1.50B | $871M | |
| Total Debt | · | · | · | · | · | · | · | $5M | $6M | $5M | · | · | |
| AOCI | $-6M | $2M | $0 | · | · | · | · | · | · | · | · | · | |
| Liabilities + Equity | $28.36B | $14.38B | $6.83B | $6.83B | $5.82B | $5.27B | $5.44B | $4.88B | $8.34B | $8.70B | $8.84B | $6.15B |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $688M | $368M | $187M | $193M | $177M | $189M | $183M | $182M | $169M | $319M | $150M | · | |
| Stock-based Comp | $19M | $17M | $17M | $14M | $16M | $14M | $13M | $12M | $24M | $13M | $8M | · | |
| Deferred Tax | $38M | $-14M | $13M | $28M | $10M | $5M | $6M | $6M | $-308M | $-8M | $31M | · | |
| Amort. of Intangibles | $45M | $37M | $44M | $48M | $52M | $57M | $56M | $43M | $61M | $61M | $37M | · | |
| Other Non-cash | $-461M | $-688M | $-11M | $-149M | $-184M | $82M | $-80M | · | $269M | · | $68M | · | |
| Operating Cash Flow | $1.19B | $549M | $600M | $561M | $543M | $502M | $435M | $447M | $303M | $466M | $349M | · | |
| CapEx | · | · | · | $186M | $157M | $124M | $148M | $103M | $177M | $439M | $178M | · | |
| Investing Cash Flow | $-2.81B | $477M | $-288M | $-464M | $-387M | $-120M | $-164M | $-469M | $-132M | $-331M | $-1.13B | · | |
| Debt Issued | · | $1.50B | $500M | $0 | $800M | $800M | $600M | $2.20B | $0 | $2.83B | $1.40B | · | |
| Net Debt Issued | · | $1.08B | $500M | $0 | $-452M | $210M | $591M | · | $-5M | · | $1.16B | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | $540M | $0 | · | · | · | |
| Net Stock Activity | · | · | · | · | · | $0 | $0 | · | · | · | · | · | |
| Financing Cash Flow | $2.41B | $-961M | $-365M | $-40M | $-228M | $-306M | $-306M | $-2.68B | $-339M | $2.50B | $1.95B | · | |
| Net Change in Cash | $797M | $65M | $-53M | $57M | $-72M | $76M | $-35M | $28M | $-75M | $51M | $-77M | · | |
| Taxes Paid | · | · | · | · | · | · | · | $501M | $-1M | $-30M | $51M | · | |
| Free Cash Flow | · | · | · | $375M | $386M | $378M | $287M | · | $200M | · | $17M | · | |
| Levered FCF | · | · | · | · | · | $221M | $104M | · | $-3.21B | · | $-52M | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 7.7% | 9.9% | 7.3% | · | 9.4% | 14.1% | 8.6% | · | |
| Operating Margin | 3.7% | 3.5% | 2.8% | 2.6% | 4.3% | 3.9% | 2.8% | 2.0% | 1.9% | -1.6% | 1.9% | · | |
| Net Margin | 2.1% | 3.8% | 1.7% | 1.8% | 3.0% | 2.0% | 1.9% | -1.2% | 1.3% | -2.6% | 0.52% | · | |
| Pretax Margin | · | · | · | · | · | 2.2% | 1.8% | 0.54% | 0.17% | -2.8% | 1.4% | · | |
| EBITDA Margin | 6.4% | 5.1% | 3.6% | 3.4% | 5.3% | 5.7% | 3.9% | 3.1% | 3.4% | 0.45% | 3.1% | · | |
| ROA | 2.5% | 8.2% | 5.8% | 7.5% | 9.5% | 4.0% | 6.1% | -4.2% | 1.8% | -4.6% | 1.2% | · | |
| ROIC | · | · | · | · | · | · | · | 4350.0% | 62211.7% | -4608.1% | · | · |
流动性与偿付能力 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.0 | 3.7 | 1.2 | 1.5 | · | |
| Quick Ratio | 0.2 | · | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | · | |
| Interest Coverage | 1.7 | 2.0 | 2.9 | 3.7 | 4.6 | 2.4 | 2.7 | 2.4 | 1.1 | -1.3 | 3.6 | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 2.1 | 3.4 | 4.1 | 3.2 | 2.0 | 3.2 | 3.5 | 1.4 | 1.8 | 2.2 | · | |
| Inventory Turnover | 13.0 | 21.0 | 25.4 | 35.9 | 35.5 | 24.1 | 38.8 | 39.7 | 25.0 | · | 36.1 | · | |
| Receivables Turnover | · | · | 26.4 | 36.3 | 42.9 | 30.9 | 42.9 | 37.1 | 21.7 | 37.1 | 65.5 | · |
增长率 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.1% | -1.6% | -10.3% | 46.2% | 64.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.69% | 8.8% | 29.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -39.1% | 119.8% | -17.1% | -9.3% | 147.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 3.5% | 18.2% | 22.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 20.0% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $25.20B | $22.69B | $23.07B | $25.73B | $17.60B | $10.71B | $16.60B | $16.99B | $11.72B | $9.99B | $12.43B | $4.87B | |
| Net Income TTM | $527M | $866M | $394M | $475M | $524M | $212M | $313M | $-207M | $149M | $-406M | $87M | $36M |
损益表 12
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.69B | $8.60B | $6.03B | $5.39B | $5.18B | $5.27B | $5.75B | $6.17B | $5.50B | $6.32B | $5.75B | $5.36B | $6.59B | $7.82B | $5.40B | $4.78B | |
| Cost of Revenue | $9.00B | $7.68B | $5.39B | $4.82B | $4.53B | $4.64B | $5.33B | $5.61B | $5.01B | $5.79B | $5.43B | $4.99B | $6.26B | $7.47B | $4.97B | $4.47B | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $430M | $307M | |
| SG&A Expense | $155M | $-43M | $51M | $145M | $39M | $0 | $55M | $134M | $88M | $30M | $33M | $29M | $29M | $30M | $27M | $28M | |
| Operating Expenses | $9.82B | $8.42B | $5.78B | $5.19B | $4.88B | $5.03B | $5.64B | $6.02B | $5.20B | $5.98B | $5.60B | · | · | · | $171M | $154M | |
| Operating Income | $866M | $184M | $252M | $203M | $296M | $237M | $107M | $150M | $297M | $338M | $141M | $199M | $150M | $173M | $259M | $153M | |
| Interest Expense | $201M | $166M | $131M | $123M | $121M | $117M | $116M | $95M | $63M | $56M | $53M | $53M | $49M | $45M | $41M | $40M | |
| Other Non-op | $-27M | $85M | $-1M | $-1M | $0 | $12M | $-5M | $-3M | $1M | $0 | $7M | $0 | $0 | $0 | · | · | |
| Pretax Income | · | · | · | · | · | · | · | · | · | · | · | · | $102M | $129M | $219M | $114M | |
| Income Tax | $35M | $46M | $11M | $7M | $-2M | $4M | $15M | $149M | $7M | $11M | $9M | $7M | $19M | $8M | $3M | $10M | |
| Net Income | $644M | $101M | $133M | $86M | $207M | $141M | $2M | $493M | $230M | $272M | $87M | $141M | $83M | $121M | $216M | $104M | |
| EBITDA | $1.15B | · | $411M | $357M | $452M | · | $202M | $228M | $340M | $382M | $190M | $247M | $205M | $222M | $306M | $198M |
资产负债表 23
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $891M | · | · | · | $94M | · | · | · | · | · | · | · | · | · | $88M | |
| Receivables | $3.44B | · | $1.32B | $1.04B | $1.03B | · | $902M | $1.02B | $893M | $1.15B | $543M | $573M | $730M | $906M | $725M | $540M | |
| Inventory | $2.35B | $2.38B | $1.14B | $1.18B | $1.11B | $1.07B | $890M | $1.04B | $953M | $909M | $931M | $768M | $776M | $757M | $704M | $493M | |
| Other Current Assets | $342M | $270M | $112M | $150M | $199M | $141M | $157M | $127M | $125M | $162M | $144M | $185M | $151M | $334M | $478M | $126M | |
| Current Assets | $6.85B | $5.52B | $5.81B | $2.48B | $2.51B | $2.46B | $2.06B | $2.44B | $2.72B | $2.48B | $1.87B | $1.73B | $1.86B | $2.18B | $2.02B | $1.26B | |
| PP&E (Net) | $13.82B | $13.41B | $7.71B | $7.67B | $7.61B | $7.67B | $7.75B | $8.85B | $1.86B | $1.82B | $1.82B | $1.73B | $1.67B | $1.68B | $1.63B | $1.39B | |
| PP&E (Gross) | $15.98B | $15.26B | $9.38B | $9.21B | $8.99B | $8.91B | $8.86B | $9.87B | $2.82B | $2.92B | $2.92B | $2.79B | $2.67B | $2.65B | $2.57B | $2.27B | |
| Accum. Depreciation | $2.16B | $1.85B | $1.67B | $1.53B | $1.39B | $1.24B | $1.10B | $1.03B | $960M | $1.10B | $1.10B | $1.07B | $1.01B | $976M | $943M | $888M | |
| Goodwill | $3.06B | $3.03B | $1.48B | $1.48B | $1.48B | $1.48B | $1.48B | $1.48B | $1.46B | $1.60B | $1.60B | $1.60B | $1.59B | $1.59B | $1.57B | $1.57B | |
| Intangibles | $2.37B | $2.41B | $526M | $533M | $540M | $547M | $553M | $716M | $523M | $554M | $564M | $576M | $594M | $614M | $530M | $545M | |
| Other Non-current Assets | $1.03B | $928M | $476M | $486M | $435M | $400M | $396M | $372M | $278M | $267M | $271M | $258M | $209M | $212M | $196M | $172M | |
| Total Assets | $30.26B | $28.36B | $17.84B | $14.43B | $14.34B | $14.38B | $14.12B | $14.46B | $7.39B | $7.37B | $6.78B | $6.55B | $6.57B | $6.92B | $6.61B | $5.58B | |
| Accounts Payable | $3.43B | · | $1.11B | $927M | $1.00B | · | $929M | $1.10B | $1.02B | $991M | $783M | $730M | $868M | $995M | $705M | $611M | |
| Accrued Liabilities | $923M | $953M | $522M | $448M | $460M | $457M | $515M | $613M | $302M | $350M | $343M | $291M | $326M | $314M | $275M | $306M | |
| Current Liabilities | $4.91B | $4.00B | $1.87B | $1.63B | $1.62B | $1.95B | $1.78B | $1.94B | $1.65B | $1.48B | $1.22B | $1.17B | $1.32B | $1.50B | $1.08B | $1.00B | |
| Capital Leases | $1.31B | $1.25B | $563M | $507M | $500M | $479M | $482M | $488M | $431M | $514M | $527M | $528M | $519M | $521M | $522M | $519M | |
| Deferred Tax | $1.16B | $1.14B | $170M | $164M | $161M | $157M | $166M | $117M | $181M | $162M | $158M | $159M | $151M | $156M | $155M | $108M | |
| Other Non-current Liabilities | $536M | $512M | $150M | $150M | $152M | $158M | $173M | $193M | $119M | $115M | $113M | $113M | $112M | $111M | $107M | $104M | |
| Total Liabilities | $21.91B | $20.35B | $12.30B | $10.33B | $10.19B | $10.31B | $9.94B | $10.13B | $6.27B | $6.19B | $5.78B | $5.55B | $5.60B | $5.94B | $5.66B | $4.79B | |
| Long-term Debt | · | $13.37B | · | · | · | $7.48B | · | · | $3.80B | $3.80B | · | · | · | · | · | · | |
| Total Debt | $12M | · | $2M | $2M | $2M | · | $78M | $76M | · | · | · | · | · | · | · | · | |
| AOCI | $-16M | $-6M | $-2M | $-2M | $-3M | $2M | $1M | · | · | · | · | · | · | · | · | · | |
| Liabilities + Equity | $30.26B | $28.36B | $17.84B | $14.43B | $14.34B | $14.38B | $14.12B | $14.46B | $7.39B | $7.37B | $6.78B | $6.55B | $6.57B | $6.92B | $6.61B | $5.58B |
现金流 14
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $286M | $219M | $159M | $154M | $156M | $152M | $95M | $78M | $43M | $44M | $49M | $48M | $55M | $49M | $47M | $45M | |
| Stock-based Comp | $6M | $5M | $5M | $5M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $5M | $4M | $3M | $5M | $5M | |
| Deferred Tax | $17M | · | · | · | $-7M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-552M | · | · | · | $-211M | · | · | · | $9M | · | · | $132M | · | · | $-245M | · | |
| Operating Cash Flow | $454M | $392M | $401M | $243M | $156M | $123M | $210M | $-70M | $286M | $-1M | $91M | $326M | $303M | $314M | $23M | $237M | |
| CapEx | $199M | · | $157M | $160M | $101M | · | $101M | $70M | $41M | $45M | $50M | $37M | $42M | $29M | $26M | $44M | |
| Investing Cash Flow | $-430M | $-2.21B | $-244M | $-249M | $-101M | $-132M | $-118M | $950M | $-223M | $-43M | $-139M | $-31M | $-21M | $-20M | $-285M | $-34M | |
| Debt Issued | $1.20B | · | $1.90B | $0 | $1.00B | · | $0 | $1.50B | $0 | $500M | · | · | · | · | · | · | |
| Net Debt Issued | $1.20B | · | · | · | $397M | · | · | · | · | · | · | $0 | · | · | $-2M | · | |
| Dividends Paid | $48M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-197M | $-527M | $2.97B | $-50M | $23M | $-13M | $-202M | $-869M | $123M | $61M | $98M | $-188M | $-254M | $-230M | $341M | $-202M | |
| Net Change in Cash | $-173M | $-2.35B | $3.12B | $-56M | $78M | $-22M | $-110M | $11M | $186M | $17M | $50M | $107M | $28M | $64M | $79M | $1M | |
| Free Cash Flow | $255M | · | · | · | $55M | · | · | · | $245M | · | · | $289M | · | · | $-3M | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-43M | · |
盈利能力 6
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 8.0% | 6.4% | |
| Operating Margin | 8.1% | · | 4.2% | 3.8% | 5.7% | · | 1.9% | 2.4% | 5.4% | 5.3% | 2.5% | 3.7% | 2.3% | 2.2% | 4.8% | 3.2% | |
| Net Margin | 6.0% | · | 2.2% | 1.6% | 4.0% | · | 0.03% | 8.0% | 4.2% | 4.3% | 1.5% | 2.6% | 1.3% | 1.6% | 4.0% | 2.2% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | · | · | 1.6% | 1.7% | 4.0% | 2.4% | |
| EBITDA Margin | 10.8% | · | 6.8% | 6.6% | 8.7% | · | 3.5% | 3.7% | 6.2% | 6.0% | 3.3% | 4.6% | 3.1% | 2.8% | 5.7% | 4.1% | |
| ROA | 2.9% | · | 0.83% | 0.60% | 1.9% | · | 0.02% | 4.6% | 3.3% | 3.9% | 1.3% | 2.1% | 1.4% | 1.9% | 3.6% | 1.9% |
流动性与偿付能力 3
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | · | 3.1 | 1.5 | 1.5 | · | 1.2 | 1.3 | 1.7 | 1.7 | 1.5 | 1.5 | 1.4 | 1.5 | 1.9 | 1.2 | |
| Quick Ratio | 0.7 | · | 0.7 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.5 | 0.8 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | |
| Interest Coverage | 4.3 | · | 1.9 | 1.7 | 2.4 | · | 0.9 | 1.6 | 4.7 | 6.0 | 2.7 | 3.8 | 3.1 | 3.8 | 6.3 | 3.8 |
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 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.8 | 0.9 | 0.8 | 0.8 | 1.1 | 1.3 | 0.9 | 0.9 | |
| Inventory Turnover | 5.2 | · | 5.3 | 4.3 | 4.4 | · | 5.9 | 5.7 | 5.8 | 6.9 | 6.4 | 6.8 | 9.9 | 12.0 | 8.8 | 10.9 | |
| Receivables Turnover | 4.8 | · | 5.4 | 5.2 | 5.4 | · | 5.6 | 7.9 | 7.5 | 6.7 | 7.9 | 8.3 | 10.4 | 11.2 | 9.5 | 12.1 |
估值 (TTM) 3
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $27.29B | · | $22.35B | $22.49B | $22.60B | · | $23.74B | $23.74B | $22.93B | $24.02B | $25.52B | $25.17B | $24.59B | $22.39B | $18.04B | $15.20B | |
| Net Income TTM | $1.07B | · | $428M | $788M | $932M | · | $997M | $1.08B | $730M | $583M | $432M | $561M | $524M | $607M | $640M | $507M | |
| Payout Ratio | 7.4% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $25.20B | $22.69B | $23.07B | $25.73B | $17.60B |
| 毛利率 % | — | — | — | — | 7.7% |
| 营业利润率 % | 3.7% | 3.5% | 2.8% | 2.6% | 4.3% |
| 净收入 | $527M | $866M | $394M | $475M | $524M |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 |
| 速动比率 | 0.2 | — | 0.6 | 0.6 | 0.6 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | — | — | — | $375M | $386M |
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。