vs
Corebridge Financial, Inc.（CRBG）与自由港麦克莫兰（FCX）财务数据对比。点击上方公司名可切换其他公司
Corebridge Financial, Inc.的季度营收约是自由港麦克莫兰的1.3倍（$6.7B vs $5.3B），Corebridge Financial, Inc.净利率更高（12.1% vs 10.7%，领先1.4%），Corebridge Financial, Inc.同比增速更快（1.7% vs -10.4%），过去两年Corebridge Financial, Inc.的营收复合增速更高（7.4% vs -7.9%）
Corebridge Financial, Inc.是美国知名金融服务提供商，下设个人退休、人寿保险、退休服务、机构市场四大核心业务板块，可为客户提供年金、寿险产品、退休规划、财富管理等综合金融服务，满足不同群体的多元财务需求。
自由港麦克莫兰是总部位于美国亚利桑那州凤凰城的矿业企业，是全球最大的钼生产商、主要铜生产商之一，运营着坐落于印度尼西亚巴布亚省的世界最大金矿格拉斯伯格矿。
CRBG vs FCX — 直观对比
营收规模更大
CRBG
是对方的1.3倍
$5.3B
营收增速更快
CRBG
高出12.1%
-10.4%
净利率更高
CRBG
高出1.4%
10.7%
两年增速更快
CRBG
近两年复合增速
-7.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.7B | $5.3B |
| 净利润 | $814.0M | $565.0M |
| 毛利率 | — | 12.4% |
| 营业利润率 | 14.4% | 15.4% |
| 净利率 | 12.1% | 10.7% |
| 营收同比 | 1.7% | -10.4% |
| 净利润同比 | -62.5% | -21.6% |
| 每股收益（稀释后） | $1.44 | — |
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CRBGFCX
| Q4 25 | $6.7B | $5.3B | ||
| Q3 25 | $5.4B | $6.8B | ||
| Q2 25 | $2.7B | $7.5B | ||
| Q1 25 | $3.6B | $5.6B | ||
| Q4 24 | $6.6B | $5.9B | ||
| Q3 24 | $2.6B | $6.7B | ||
| Q2 24 | $3.7B | $6.4B | ||
| Q1 24 | $5.8B | $6.2B |
净利润CRBGFCX
| Q4 25 | $814.0M | $565.0M | ||
| Q3 25 | $144.0M | $1.2B | ||
| Q2 25 | $-660.0M | $1.5B | ||
| Q1 25 | $-664.0M | $793.0M | ||
| Q4 24 | $2.2B | $721.0M | ||
| Q3 24 | $-1.2B | $1.2B | ||
| Q2 24 | $365.0M | $1.3B | ||
| Q1 24 | $878.0M | $1.2B |
毛利率CRBGFCX
| Q4 25 | — | 12.4% | ||
| Q3 25 | — | 29.2% | ||
| Q2 25 | — | 34.2% | ||
| Q1 25 | — | 24.3% | ||
| Q4 24 | — | 27.0% | ||
| Q3 24 | — | 30.0% | ||
| Q2 24 | — | 31.5% | ||
| Q1 24 | — | 28.5% |
营业利润率CRBGFCX
| Q4 25 | 14.4% | 15.4% | ||
| Q3 25 | -0.8% | 28.9% | ||
| Q2 25 | -22.2% | 32.3% | ||
| Q1 25 | -24.0% | 23.4% | ||
| Q4 24 | 44.2% | 21.1% | ||
| Q3 24 | -60.9% | 29.0% | ||
| Q2 24 | 12.3% | 32.0% | ||
| Q1 24 | 17.4% | 26.3% |
净利率CRBGFCX
| Q4 25 | 12.1% | 10.7% | ||
| Q3 25 | 2.7% | 18.3% | ||
| Q2 25 | -24.1% | 20.6% | ||
| Q1 25 | -18.5% | 14.2% | ||
| Q4 24 | 32.8% | 12.3% | ||
| Q3 24 | -45.3% | 18.5% | ||
| Q2 24 | 9.8% | 20.0% | ||
| Q1 24 | 15.0% | 18.7% |
每股收益（稀释后）CRBGFCX
| Q4 25 | $1.44 | — | ||
| Q3 25 | $0.27 | $0.46 | ||
| Q2 25 | $-1.20 | $0.53 | ||
| Q1 25 | $-1.19 | $0.24 | ||
| Q4 24 | $3.74 | — | ||
| Q3 24 | $-2.02 | $0.36 | ||
| Q2 24 | $0.59 | $0.42 | ||
| Q1 24 | $1.41 | $0.32 |
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 | — | $3.8B |
| 总债务越低越好 | — | $9.4B |
| 股东权益账面价值 | $13.2B | $18.9B |
| 总资产 | $413.5B | $58.2B |
| 负债/权益比越低杠杆越低 | — | 0.50× |
8季度趋势，按日历期对齐
现金及短期投资CRBGFCX
| Q4 25 | — | $3.8B | ||
| Q3 25 | — | $4.3B | ||
| Q2 25 | — | $4.5B | ||
| Q1 25 | — | $4.4B | ||
| Q4 24 | — | $3.9B | ||
| Q3 24 | — | $5.0B | ||
| Q2 24 | — | $5.3B | ||
| Q1 24 | — | $5.2B |
总债务CRBGFCX
| Q4 25 | — | $9.4B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $9.4B | ||
| Q4 24 | — | $8.9B | ||
| Q3 24 | — | $9.7B | ||
| Q2 24 | — | $9.4B | ||
| Q1 24 | — | $9.4B |
股东权益CRBGFCX
| Q4 25 | $13.2B | $18.9B | ||
| Q3 25 | $13.5B | $18.7B | ||
| Q2 25 | $12.3B | $18.2B | ||
| Q1 25 | $12.0B | $17.7B | ||
| Q4 24 | $11.5B | $17.6B | ||
| Q3 24 | $13.6B | $17.5B | ||
| Q2 24 | $11.0B | $17.4B | ||
| Q1 24 | $11.6B | $17.0B |
总资产CRBGFCX
| Q4 25 | $413.5B | $58.2B | ||
| Q3 25 | $411.3B | $56.8B | ||
| Q2 25 | $399.2B | $56.5B | ||
| Q1 25 | $390.0B | $56.0B | ||
| Q4 24 | $389.4B | $54.8B | ||
| Q3 24 | $399.4B | $55.4B | ||
| Q2 24 | $382.5B | $54.6B | ||
| Q1 24 | $385.6B | $54.2B |
负债/权益比CRBGFCX
| Q4 25 | — | 0.50× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.53× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 0.55× | ||
| Q2 24 | — | 0.54× | ||
| Q1 24 | — | 0.56× |
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 | $1.9B | $693.0M |
| 自由现金流经营现金流 - 资本支出 | — | $-312.0M |
| 自由现金流率自由现金流/营收 | — | -5.9% |
| 资本支出强度资本支出/营收 | — | 19.1% |
| 现金转化率经营现金流/净利润 | 2.31× | 1.23× |
| 过去12个月自由现金流最近4个季度 | — | $1.1B |
8季度趋势，按日历期对齐
经营现金流CRBGFCX
| Q4 25 | $1.9B | $693.0M | ||
| Q3 25 | $24.0M | $1.7B | ||
| Q2 25 | $-259.0M | $2.2B | ||
| Q1 25 | $375.0M | $1.1B | ||
| Q4 24 | $1.5B | $1.4B | ||
| Q3 24 | $83.0M | $1.9B | ||
| Q2 24 | $-9.0M | $2.0B | ||
| Q1 24 | $598.0M | $1.9B |
自由现金流CRBGFCX
| Q4 25 | — | $-312.0M | ||
| Q3 25 | — | $608.0M | ||
| Q2 25 | — | $934.0M | ||
| Q1 25 | — | $-114.0M | ||
| Q4 24 | — | $197.0M | ||
| Q3 24 | — | $673.0M | ||
| Q2 24 | — | $840.0M | ||
| Q1 24 | — | $642.0M |
自由现金流率CRBGFCX
| Q4 25 | — | -5.9% | ||
| Q3 25 | — | 8.9% | ||
| Q2 25 | — | 12.4% | ||
| Q1 25 | — | -2.0% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 13.1% | ||
| Q1 24 | — | 10.3% |
资本支出强度CRBGFCX
| Q4 25 | — | 19.1% | ||
| Q3 25 | — | 15.5% | ||
| Q2 25 | — | 16.8% | ||
| Q1 25 | — | 21.0% | ||
| Q4 24 | — | 21.1% | ||
| Q3 24 | — | 17.9% | ||
| Q2 24 | — | 17.4% | ||
| Q1 24 | — | 20.2% |
现金转化率CRBGFCX
| Q4 25 | 2.31× | 1.23× | ||
| Q3 25 | 0.17× | 1.33× | ||
| Q2 25 | — | 1.42× | ||
| Q1 25 | — | 1.33× | ||
| Q4 24 | 0.68× | 1.99× | ||
| Q3 24 | — | 1.51× | ||
| Q2 24 | -0.02× | 1.53× | ||
| Q1 24 | 0.68× | 1.63× |
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
CRBG
| Institutional Markets Segment | $2.9B | 43% |
| Life Insurance Operating Segment | $1.1B | 16% |
| Individual Retirement Segment | $1.0B | 16% |
| Other | $1.0B | 15% |
| Group Retirement Segment | $667.0M | 10% |
FCX
| Morenci | $2.5B | 47% |
| Grasberg Segment | $964.0M | 18% |
| Copper In Concentrates | $934.0M | 18% |
| Molybdenum | $541.0M | 10% |
| Gold | $388.0M | 7% |
