vs
AerCap Holdings N.V.（AER）与PROG Holdings, Inc.（PRG）财务数据对比。点击上方公司名可切换其他公司
AerCap Holdings N.V.的季度营收约是PROG Holdings, Inc.的3.6倍（$1.9B vs $525.4M）。AerCap Holdings N.V.净利率更高（66.7% vs 7.7%，领先59.0%）。AerCap Holdings N.V.同比增速更快（-3.6% vs -6.0%）
AerCap Holdings N.V.是爱尔兰与美国合资的航空租赁企业，总部位于爱尔兰都柏林，在全球各地设有办事处。公司于纽交所上市，股票代码为AER，2014年收购ILFC、2021年斥资超300亿美元从通用电气收购GECAS后，成为全球规模最大的航空租赁公司。
PROG Holdings是一家总部位于美国的金融科技企业，主要面向美国本土市场提供灵活的租购及销售点融资解决方案，核心业务涵盖零售合作伙伴融资、消费信贷与支付服务，帮助消费者无需满足传统信用要求即可购买电子产品、家居用品等商品。
AER vs PRG — 直观对比
营收规模更大
AER
是对方的3.6倍
$525.4M
营收增速更快
AER
高出2.4%
-6.0%
净利率更高
AER
高出59.0%
7.7%
损益表 — Q2 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $525.4M |
| 净利润 | $1.3B | $40.5M |
| 毛利率 | — | — |
| 营业利润率 | 73.1% | 6.9% |
| 净利率 | 66.7% | 7.7% |
| 营收同比 | -3.6% | -6.0% |
| 净利润同比 | 181.0% | -29.7% |
| 每股收益（稀释后） | $7.09 | $0.99 |
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AERPRG
| Q4 25 | — | $525.4M | ||
| Q3 25 | — | $595.1M | ||
| Q2 25 | $1.9B | $604.7M | ||
| Q1 25 | — | $684.1M | ||
| Q4 24 | — | $558.9M | ||
| Q3 24 | — | $606.1M | ||
| Q2 24 | $2.0B | $592.2M | ||
| Q1 24 | — | $641.9M |
净利润AERPRG
| Q4 25 | — | $40.5M | ||
| Q3 25 | — | $33.1M | ||
| Q2 25 | $1.3B | $38.5M | ||
| Q1 25 | — | $34.7M | ||
| Q4 24 | — | $57.5M | ||
| Q3 24 | — | $84.0M | ||
| Q2 24 | $448.2M | $33.8M | ||
| Q1 24 | — | $22.0M |
营业利润率AERPRG
| Q4 25 | — | 6.9% | ||
| Q3 25 | — | 9.0% | ||
| Q2 25 | 73.1% | 10.0% | ||
| Q1 25 | — | 8.2% | ||
| Q4 24 | — | 8.9% | ||
| Q3 24 | — | 8.1% | ||
| Q2 24 | 25.1% | 9.4% | ||
| Q1 24 | — | 6.2% |
净利率AERPRG
| Q4 25 | — | 7.7% | ||
| Q3 25 | — | 5.6% | ||
| Q2 25 | 66.7% | 6.4% | ||
| Q1 25 | — | 5.1% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | 13.9% | ||
| Q2 24 | 22.9% | 5.7% | ||
| Q1 24 | — | 3.4% |
每股收益（稀释后）AERPRG
| Q4 25 | — | $0.99 | ||
| Q3 25 | — | $0.82 | ||
| Q2 25 | $7.09 | $0.95 | ||
| Q1 25 | — | $0.83 | ||
| Q4 24 | — | $1.33 | ||
| Q3 24 | — | $1.94 | ||
| Q2 24 | $2.28 | $0.77 | ||
| Q1 24 | — | $0.49 |
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 | $2.7B | $308.8M |
| 总债务越低越好 | $46.1B | $594.9M |
| 股东权益账面价值 | $17.9B | $746.4M |
| 总资产 | $73.6B | $1.6B |
| 负债/权益比越低杠杆越低 | 2.57× | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资AERPRG
| Q4 25 | — | $308.8M | ||
| Q3 25 | — | $292.6M | ||
| Q2 25 | $2.7B | $222.0M | ||
| Q1 25 | — | $213.3M | ||
| Q4 24 | — | $90.9M | ||
| Q3 24 | — | $221.7M | ||
| Q2 24 | $1.4B | $250.1M | ||
| Q1 24 | — | $252.8M |
总债务AERPRG
| Q4 25 | — | $594.9M | ||
| Q3 25 | — | — | ||
| Q2 25 | $46.1B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $643.6M | ||
| Q3 24 | — | — | ||
| Q2 24 | $45.7B | — | ||
| Q1 24 | — | — |
股东权益AERPRG
| Q4 25 | — | $746.4M | ||
| Q3 25 | — | $703.6M | ||
| Q2 25 | $17.9B | $668.7M | ||
| Q1 25 | — | $654.4M | ||
| Q4 24 | — | $650.3M | ||
| Q3 24 | — | $630.8M | ||
| Q2 24 | $17.0B | $581.9M | ||
| Q1 24 | — | $585.1M |
总资产AERPRG
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | $73.6B | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | $71.1B | $1.5B | ||
| Q1 24 | — | $1.5B |
负债/权益比AERPRG
| Q4 25 | — | 0.80× | ||
| Q3 25 | — | — | ||
| Q2 25 | 2.57× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.99× | ||
| Q3 24 | — | — | ||
| Q2 24 | 2.69× | — | ||
| Q1 24 | — | — |
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 | — | $-54.9M |
| 自由现金流经营现金流 - 资本支出 | — | $-57.5M |
| 自由现金流率自由现金流/营收 | — | -10.9% |
| 资本支出强度资本支出/营收 | — | 0.5% |
| 现金转化率经营现金流/净利润 | — | -1.36× |
| 过去12个月自由现金流最近4个季度 | — | $324.9M |
8季度趋势，按日历期对齐
经营现金流AERPRG
| Q4 25 | — | $-54.9M | ||
| Q3 25 | — | $110.0M | ||
| Q2 25 | — | $69.9M | ||
| Q1 25 | — | $209.9M | ||
| Q4 24 | — | $-84.5M | ||
| Q3 24 | — | $31.9M | ||
| Q2 24 | — | $55.4M | ||
| Q1 24 | — | $135.7M |
自由现金流AERPRG
| Q4 25 | — | $-57.5M | ||
| Q3 25 | — | $106.5M | ||
| Q2 25 | — | $68.0M | ||
| Q1 25 | — | $208.0M | ||
| Q4 24 | — | $-86.8M | ||
| Q3 24 | — | $29.8M | ||
| Q2 24 | — | $53.5M | ||
| Q1 24 | — | $133.6M |
自由现金流率AERPRG
| Q4 25 | — | -10.9% | ||
| Q3 25 | — | 17.9% | ||
| Q2 25 | — | 11.2% | ||
| Q1 25 | — | 30.4% | ||
| Q4 24 | — | -15.5% | ||
| Q3 24 | — | 4.9% | ||
| Q2 24 | — | 9.0% | ||
| Q1 24 | — | 20.8% |
资本支出强度AERPRG
| Q4 25 | — | 0.5% | ||
| Q3 25 | — | 0.6% | ||
| Q2 25 | — | 0.3% | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | — | 0.4% | ||
| Q3 24 | — | 0.3% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.3% |
现金转化率AERPRG
| Q4 25 | — | -1.36× | ||
| Q3 25 | — | 3.32× | ||
| Q2 25 | — | 1.82× | ||
| Q1 25 | — | 6.05× | ||
| Q4 24 | — | -1.47× | ||
| Q3 24 | — | 0.38× | ||
| Q2 24 | — | 1.64× | ||
| Q1 24 | — | 6.18× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
