vs
美国航空集团（AAL）与安道拓（ADNT）财务数据对比。点击上方公司名可切换其他公司
美国航空集团的季度营收约是安道拓的3.8倍（$14.0B vs $3.6B）。美国航空集团净利率更高（0.7% vs -0.6%，领先1.3%）。安道拓同比增速更快（4.3% vs 2.5%）。安道拓自由现金流更多（$15.0M vs $-1.9B）。过去两年美国航空集团的营收复合增速更高（5.5% vs -1.4%）
美国航空集团是美国头部航司，总部坐落于得克萨斯州沃斯堡的达拉斯-沃斯堡都会区，按客运量、日航班量计算为全球最大航司。集团旗下连同区域子公司及以American Eagle品牌运营的合作航司，每日运营近6800个航班，覆盖48个国家近350个目的地，拥有完善的国内外航线网络。
安道拓是全球规模最大的汽车座椅制造商，注册地位于爱尔兰，运营总部设在美国密歇根州普利茅斯，业务覆盖全球各地，为全球客户提供专业的汽车座椅相关产品及解决方案，在汽车座椅领域拥有领先的市场地位与技术优势。
AAL vs ADNT — 直观对比
营收规模更大
AAL
是对方的3.8倍
$3.6B
营收增速更快
ADNT
高出1.8%
2.5%
净利率更高
AAL
高出1.3%
-0.6%
自由现金流更多
ADNT
多$1.9B
$-1.9B
两年增速更快
AAL
近两年复合增速
-1.4%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $14.0B | $3.6B |
| 净利润 | $99.0M | $-22.0M |
| 毛利率 | — | 6.0% |
| 营业利润率 | 3.2% | 1.1% |
| 净利率 | 0.7% | -0.6% |
| 营收同比 | 2.5% | 4.3% |
| 净利润同比 | -83.2% | — |
| 每股收益（稀释后） | $0.15 | $-0.28 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收AALADNT
| Q4 25 | $14.0B | $3.6B | ||
| Q3 25 | $13.7B | $3.7B | ||
| Q2 25 | $14.4B | $3.7B | ||
| Q1 25 | $12.6B | $3.6B | ||
| Q4 24 | $13.7B | $3.5B | ||
| Q3 24 | $13.6B | $3.6B | ||
| Q2 24 | $14.3B | $3.7B | ||
| Q1 24 | $12.6B | $3.8B |
净利润AALADNT
| Q4 25 | $99.0M | $-22.0M | ||
| Q3 25 | $-114.0M | $18.0M | ||
| Q2 25 | $599.0M | $36.0M | ||
| Q1 25 | $-473.0M | $-335.0M | ||
| Q4 24 | $590.0M | $0 | ||
| Q3 24 | $-149.0M | $79.0M | ||
| Q2 24 | $717.0M | $-11.0M | ||
| Q1 24 | $-312.0M | $-70.0M |
毛利率AALADNT
| Q4 25 | — | 6.0% | ||
| Q3 25 | — | 6.7% | ||
| Q2 25 | — | 6.3% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 6.2% | ||
| Q3 24 | — | 6.9% | ||
| Q2 24 | — | 5.6% | ||
| Q1 24 | — | 6.1% |
营业利润率AALADNT
| Q4 25 | 3.2% | 1.1% | ||
| Q3 25 | 1.1% | 1.7% | ||
| Q2 25 | 7.9% | 1.8% | ||
| Q1 25 | -2.2% | -7.3% | ||
| Q4 24 | 8.3% | 1.3% | ||
| Q3 24 | 0.7% | 1.8% | ||
| Q2 24 | 9.7% | 1.2% | ||
| Q1 24 | 0.1% | -1.1% |
净利率AALADNT
| Q4 25 | 0.7% | -0.6% | ||
| Q3 25 | -0.8% | 0.5% | ||
| Q2 25 | 4.2% | 1.0% | ||
| Q1 25 | -3.8% | -9.3% | ||
| Q4 24 | 4.3% | — | ||
| Q3 24 | -1.1% | 2.2% | ||
| Q2 24 | 5.0% | -0.3% | ||
| Q1 24 | -2.5% | -1.9% |
每股收益（稀释后）AALADNT
| Q4 25 | $0.15 | $-0.28 | ||
| Q3 25 | $-0.17 | $0.17 | ||
| Q2 25 | $0.91 | $0.43 | ||
| Q1 25 | $-0.72 | $-3.99 | ||
| Q4 24 | $0.94 | $0.00 | ||
| Q3 24 | $-0.23 | $0.88 | ||
| Q2 24 | $1.01 | $-0.12 | ||
| Q1 24 | $-0.48 | $-0.77 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | — |
| 总债务越低越好 | $25.3B | $2.4B |
| 股东权益账面价值 | $-3.7B | $1.7B |
| 总资产 | $61.8B | $8.8B |
| 负债/权益比越低杠杆越低 | — | 1.37× |
8季度趋势，按日历期对齐
总债务AALADNT
| Q4 25 | $25.3B | $2.4B | ||
| Q3 25 | $25.1B | $2.4B | ||
| Q2 25 | $25.3B | $2.4B | ||
| Q1 25 | $24.7B | $2.4B | ||
| Q4 24 | $25.2B | $2.4B | ||
| Q3 24 | $26.3B | $2.4B | ||
| Q2 24 | $27.6B | $2.4B | ||
| Q1 24 | $28.2B | $2.4B |
股东权益AALADNT
| Q4 25 | $-3.7B | $1.7B | ||
| Q3 25 | $-4.0B | $1.8B | ||
| Q2 25 | $-3.9B | $1.8B | ||
| Q1 25 | $-4.5B | $1.7B | ||
| Q4 24 | $-4.0B | $1.9B | ||
| Q3 24 | $-4.9B | $2.1B | ||
| Q2 24 | $-4.7B | $1.9B | ||
| Q1 24 | $-5.5B | $2.1B |
总资产AALADNT
| Q4 25 | $61.8B | $8.8B | ||
| Q3 25 | $62.1B | $9.0B | ||
| Q2 25 | $63.7B | $8.8B | ||
| Q1 25 | $62.6B | $8.6B | ||
| Q4 24 | $61.8B | $8.5B | ||
| Q3 24 | $63.5B | $9.4B | ||
| Q2 24 | $64.1B | $9.1B | ||
| Q1 24 | $64.4B | $9.3B |
负债/权益比AALADNT
| Q4 25 | — | 1.37× | ||
| Q3 25 | — | 1.35× | ||
| Q2 25 | — | 1.34× | ||
| Q1 25 | — | 1.44× | ||
| Q4 24 | — | 1.28× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.24× | ||
| Q1 24 | — | 1.16× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-274.0M | $80.0M |
| 自由现金流经营现金流 - 资本支出 | $-1.9B | $15.0M |
| 自由现金流率自由现金流/营收 | -13.6% | 0.4% |
| 资本支出强度资本支出/营收 | 11.6% | 1.8% |
| 现金转化率经营现金流/净利润 | -2.77× | — |
| 过去12个月自由现金流最近4个季度 | $-680.0M | $174.0M |
8季度趋势，按日历期对齐
经营现金流AALADNT
| Q4 25 | $-274.0M | $80.0M | ||
| Q3 25 | $-46.0M | $213.0M | ||
| Q2 25 | $963.0M | $172.0M | ||
| Q1 25 | $2.5B | $-45.0M | ||
| Q4 24 | $398.0M | $109.0M | ||
| Q3 24 | $277.0M | $263.0M | ||
| Q2 24 | $1.1B | $158.0M | ||
| Q1 24 | $2.2B | $81.0M |
自由现金流AALADNT
| Q4 25 | $-1.9B | $15.0M | ||
| Q3 25 | $-872.0M | $134.0M | ||
| Q2 25 | $464.0M | $115.0M | ||
| Q1 25 | $1.6B | $-90.0M | ||
| Q4 24 | $-342.0M | $45.0M | ||
| Q3 24 | $-191.0M | $191.0M | ||
| Q2 24 | $477.0M | $88.0M | ||
| Q1 24 | $1.4B | $12.0M |
自由现金流率AALADNT
| Q4 25 | -13.6% | 0.4% | ||
| Q3 25 | -6.4% | 3.6% | ||
| Q2 25 | 3.2% | 3.1% | ||
| Q1 25 | 13.0% | -2.5% | ||
| Q4 24 | -2.5% | 1.3% | ||
| Q3 24 | -1.4% | 5.4% | ||
| Q2 24 | 3.3% | 2.4% | ||
| Q1 24 | 10.8% | 0.3% |
资本支出强度AALADNT
| Q4 25 | 11.6% | 1.8% | ||
| Q3 25 | 6.0% | 2.1% | ||
| Q2 25 | 3.5% | 1.5% | ||
| Q1 25 | 6.6% | 1.2% | ||
| Q4 24 | 5.4% | 1.8% | ||
| Q3 24 | 3.4% | 2.0% | ||
| Q2 24 | 4.5% | 1.9% | ||
| Q1 24 | 6.6% | 1.8% |
现金转化率AALADNT
| Q4 25 | -2.77× | — | ||
| Q3 25 | — | 11.83× | ||
| Q2 25 | 1.61× | 4.78× | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.67× | — | ||
| Q3 24 | — | 3.33× | ||
| Q2 24 | 1.57× | — | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AAL
| Passenger Travel | $11.6B | 83% |
| Loyalty Program Travel Redemptions | $1.1B | 8% |
| Loyalty Program Marketing Services | $945.0M | 7% |
| Cargo And Freight | $227.0M | 2% |
| Other Revenue | $169.0M | 1% |
ADNT
暂无分部数据
