vs
麦格劳希尔（MH）与AT&T（T）财务数据对比。点击上方公司名可切换其他公司
AT&T的季度营收约是麦格劳希尔的72.6倍（$31.5B vs $434.2M）。AT&T净利率更高（13.3% vs -4.7%，领先17.9%）。AT&T同比增速更快（2.9% vs -35.1%）。AT&T自由现金流更多（$2.5B vs $285.4M）
麦格劳希尔是美国知名教育科技企业，面向K12、高等教育及职业领域的师生提供多元教育内容、软件与服务。核心产品包含教材、数字学习工具及自适应技术，助力优化学习体验、提升学习效果，是与霍顿米夫林哈考特、培生教育齐名的全球三大教育出版商之一。
AT&T是总部位于美国得克萨斯州达拉斯市中心惠塔克大厦的跨国电信集团，前身为美国电话电报公司。按营收计算，AT&T为全球第三大电信运营商，是美国仅次于T-Mobile和威瑞森的第三大无线运营商，同时也是全美规模最大的光纤互联网服务商。
MH vs T — 直观对比
营收规模更大
T
是对方的72.6倍
$434.2M
营收增速更快
T
高出38.0%
-35.1%
净利率更高
T
高出17.9%
-4.7%
自由现金流更多
T
多$2.2B
$285.4M
损益表 — Q3 2026 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $434.2M | $31.5B |
| 净利润 | $-20.2M | $4.2B |
| 毛利率 | 85.3% | — |
| 营业利润率 | 7.0% | 21.1% |
| 净利率 | -4.7% | 13.3% |
| 营收同比 | -35.1% | 2.9% |
| 净利润同比 | -119.2% | -10.9% |
| 每股收益（稀释后） | $-0.11 | $0.54 |
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MHT
| Q1 26 | — | $31.5B | ||
| Q4 25 | $434.2M | $33.5B | ||
| Q3 25 | $669.2M | $30.7B | ||
| Q2 25 | $535.7M | $30.8B | ||
| Q1 25 | — | $30.6B | ||
| Q4 24 | — | $32.3B | ||
| Q3 24 | — | $30.2B | ||
| Q2 24 | — | $29.8B |
净利润MHT
| Q1 26 | — | $4.2B | ||
| Q4 25 | $-20.2M | $3.8B | ||
| Q3 25 | $105.3M | $9.3B | ||
| Q2 25 | $502.0K | $4.5B | ||
| Q1 25 | — | $4.4B | ||
| Q4 24 | — | $4.1B | ||
| Q3 24 | — | $-174.0M | ||
| Q2 24 | — | $3.6B |
毛利率MHT
| Q1 26 | — | — | ||
| Q4 25 | 85.3% | — | ||
| Q3 25 | 79.2% | — | ||
| Q2 25 | 77.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率MHT
| Q1 26 | — | 21.1% | ||
| Q4 25 | 7.0% | 17.3% | ||
| Q3 25 | 23.4% | 19.9% | ||
| Q2 25 | 18.0% | 21.1% | ||
| Q1 25 | — | 18.8% | ||
| Q4 24 | — | 16.5% | ||
| Q3 24 | — | 7.0% | ||
| Q2 24 | — | 19.3% |
净利率MHT
| Q1 26 | — | 13.3% | ||
| Q4 25 | -4.7% | 11.3% | ||
| Q3 25 | 15.7% | 30.3% | ||
| Q2 25 | 0.1% | 14.6% | ||
| Q1 25 | — | 14.2% | ||
| Q4 24 | — | 12.6% | ||
| Q3 24 | — | -0.6% | ||
| Q2 24 | — | 12.1% |
每股收益（稀释后）MHT
| Q1 26 | — | $0.54 | ||
| Q4 25 | $-0.11 | $0.52 | ||
| Q3 25 | $0.57 | $1.29 | ||
| Q2 25 | $0.00 | $0.62 | ||
| Q1 25 | — | $0.61 | ||
| Q4 24 | — | $0.56 | ||
| Q3 24 | — | $-0.03 | ||
| Q2 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 | $514.4M | $12.0B |
| 总债务越低越好 | $2.6B | $131.6B |
| 股东权益账面价值 | $775.3M | $125.6B |
| 总资产 | $5.6B | $421.2B |
| 负债/权益比越低杠杆越低 | 3.36× | 1.05× |
8季度趋势，按日历期对齐
现金及短期投资MHT
| Q1 26 | — | $12.0B | ||
| Q4 25 | $514.4M | $18.2B | ||
| Q3 25 | $463.2M | $20.3B | ||
| Q2 25 | $247.3M | $10.5B | ||
| Q1 25 | — | $6.9B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | $3.1B |
总债务MHT
| Q1 26 | — | $131.6B | ||
| Q4 25 | $2.6B | $127.1B | ||
| Q3 25 | $2.8B | $128.1B | ||
| Q2 25 | $3.2B | $123.1B | ||
| Q1 25 | — | $117.3B | ||
| Q4 24 | — | $118.4B | ||
| Q3 24 | — | $126.4B | ||
| Q2 24 | — | $125.4B |
股东权益MHT
| Q1 26 | — | $125.6B | ||
| Q4 25 | $775.3M | $126.5B | ||
| Q3 25 | $794.6M | $126.8B | ||
| Q2 25 | $283.3M | $121.4B | ||
| Q1 25 | — | $119.9B | ||
| Q4 24 | — | $118.2B | ||
| Q3 24 | — | $116.3B | ||
| Q2 24 | — | $119.3B |
总资产MHT
| Q1 26 | — | $421.2B | ||
| Q4 25 | $5.6B | $420.2B | ||
| Q3 25 | $6.0B | $423.2B | ||
| Q2 25 | $5.7B | $405.5B | ||
| Q1 25 | — | $397.5B | ||
| Q4 24 | — | $394.8B | ||
| Q3 24 | — | $393.7B | ||
| Q2 24 | — | $398.0B |
负债/权益比MHT
| Q1 26 | — | 1.05× | ||
| Q4 25 | 3.36× | 1.00× | ||
| Q3 25 | 3.52× | 1.01× | ||
| Q2 25 | 11.17× | 1.01× | ||
| Q1 25 | — | 0.98× | ||
| Q4 24 | — | 1.00× | ||
| Q3 24 | — | 1.09× | ||
| Q2 24 | — | 1.05× |
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 | $309.0M | $7.6B |
| 自由现金流经营现金流 - 资本支出 | $285.4M | $2.5B |
| 自由现金流率自由现金流/营收 | 65.7% | 8.0% |
| 资本支出强度资本支出/营收 | 5.4% | 15.5% |
| 现金转化率经营现金流/净利润 | — | 1.82× |
| 过去12个月自由现金流最近4个季度 | — | $17.2B |
8季度趋势，按日历期对齐
经营现金流MHT
| Q1 26 | — | $7.6B | ||
| Q4 25 | $309.0M | $11.3B | ||
| Q3 25 | $265.0M | $10.2B | ||
| Q2 25 | $-96.7M | $9.8B | ||
| Q1 25 | — | $9.0B | ||
| Q4 24 | — | $11.9B | ||
| Q3 24 | — | $10.2B | ||
| Q2 24 | — | $9.1B |
自由现金流MHT
| Q1 26 | — | $2.5B | ||
| Q4 25 | $285.4M | $4.5B | ||
| Q3 25 | $243.8M | $5.3B | ||
| Q2 25 | $-112.9M | $4.9B | ||
| Q1 25 | — | $4.8B | ||
| Q4 24 | — | $5.1B | ||
| Q3 24 | — | $4.9B | ||
| Q2 24 | — | $4.7B |
自由现金流率MHT
| Q1 26 | — | 8.0% | ||
| Q4 25 | 65.7% | 13.6% | ||
| Q3 25 | 36.4% | 17.1% | ||
| Q2 25 | -21.1% | 15.8% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | 15.6% | ||
| Q3 24 | — | 16.3% | ||
| Q2 24 | — | 15.9% |
资本支出强度MHT
| Q1 26 | — | 15.5% | ||
| Q4 25 | 5.4% | 20.3% | ||
| Q3 25 | 3.2% | 15.9% | ||
| Q2 25 | 3.0% | 15.9% | ||
| Q1 25 | — | 14.0% | ||
| Q4 24 | — | 21.2% | ||
| Q3 24 | — | 17.5% | ||
| Q2 24 | — | 14.6% |
现金转化率MHT
| Q1 26 | — | 1.82× | ||
| Q4 25 | — | 2.99× | ||
| Q3 25 | 2.52× | 1.09× | ||
| Q2 25 | -192.53× | 2.17× | ||
| Q1 25 | — | 2.08× | ||
| Q4 24 | — | 2.92× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 2.53× |
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
MH
| Higher Education | $225.4M | 52% |
| Digital | $103.5M | 24% |
| Other | $44.4M | 10% |
| Global Professional | $36.2M | 8% |
| $24.7M | 6% |
T
| Service | $25.5B | 81% |
| Equipment | $6.0B | 19% |
