vs
自由港麦克莫兰（FCX）与万宝盛华（MAN）财务数据对比。点击上方公司名可切换其他公司
自由港麦克莫兰的季度营收约是万宝盛华的1.1倍（$5.3B vs $4.7B），自由港麦克莫兰净利率更高（10.7% vs 0.6%，领先10.1%），万宝盛华同比增速更快（7.1% vs -10.4%），万宝盛华自由现金流更多（$168.0M vs $-312.0M），过去两年万宝盛华的营收复合增速更高（3.5% vs -7.9%）
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。
万宝盛华集团是总部位于美国威斯康星州密尔沃基的跨国人力资源企业，由埃尔默·温特与亚伦·沙因费尔德于1948年创立，目前是全球第三大人力资源服务机构，规模仅次于瑞士德科与荷兰任仕达。集团通过万宝盛华、Experis、睿程、万宝盛华解决方案四大品牌，提供行政支持、专业咨询及各类商务服务。
FCX vs MAN — 直观对比
营收规模更大
FCX
是对方的1.1倍
$4.7B
营收增速更快
MAN
高出17.5%
-10.4%
净利率更高
FCX
高出10.1%
0.6%
自由现金流更多
MAN
多$480.0M
$-312.0M
两年增速更快
MAN
近两年复合增速
-7.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.3B | $4.7B |
| 净利润 | $565.0M | $30.2M |
| 毛利率 | 12.4% | 16.3% |
| 营业利润率 | 15.4% | 1.7% |
| 净利率 | 10.7% | 0.6% |
| 营收同比 | -10.4% | 7.1% |
| 净利润同比 | -21.6% | 34.2% |
| 每股收益（稀释后） | — | $0.65 |
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FCXMAN
| Q4 25 | $5.3B | $4.7B | ||
| Q3 25 | $6.8B | $4.6B | ||
| Q2 25 | $7.5B | $4.5B | ||
| Q1 25 | $5.6B | $4.1B | ||
| Q4 24 | $5.9B | $4.4B | ||
| Q3 24 | $6.7B | $4.5B | ||
| Q2 24 | $6.4B | $4.5B | ||
| Q1 24 | $6.2B | $4.4B |
净利润FCXMAN
| Q4 25 | $565.0M | $30.2M | ||
| Q3 25 | $1.2B | $18.0M | ||
| Q2 25 | $1.5B | $-67.1M | ||
| Q1 25 | $793.0M | $5.6M | ||
| Q4 24 | $721.0M | $22.5M | ||
| Q3 24 | $1.2B | $22.8M | ||
| Q2 24 | $1.3B | $60.1M | ||
| Q1 24 | $1.2B | $39.7M |
毛利率FCXMAN
| Q4 25 | 12.4% | 16.3% | ||
| Q3 25 | 29.2% | 16.6% | ||
| Q2 25 | 34.2% | 16.9% | ||
| Q1 25 | 24.3% | 17.1% | ||
| Q4 24 | 27.0% | 17.2% | ||
| Q3 24 | 30.0% | 17.3% | ||
| Q2 24 | 31.5% | 17.4% | ||
| Q1 24 | 28.5% | 17.3% |
营业利润率FCXMAN
| Q4 25 | 15.4% | 1.7% | ||
| Q3 25 | 28.9% | 1.4% | ||
| Q2 25 | 32.3% | -0.6% | ||
| Q1 25 | 23.4% | 0.7% | ||
| Q4 24 | 21.1% | 1.6% | ||
| Q3 24 | 29.0% | 1.6% | ||
| Q2 24 | 32.0% | 2.2% | ||
| Q1 24 | 26.3% | 1.5% |
净利率FCXMAN
| Q4 25 | 10.7% | 0.6% | ||
| Q3 25 | 18.3% | 0.4% | ||
| Q2 25 | 20.6% | -1.5% | ||
| Q1 25 | 14.2% | 0.1% | ||
| Q4 24 | 12.3% | 0.5% | ||
| Q3 24 | 18.5% | 0.5% | ||
| Q2 24 | 20.0% | 1.3% | ||
| Q1 24 | 18.7% | 0.9% |
每股收益（稀释后）FCXMAN
| Q4 25 | — | $0.65 | ||
| Q3 25 | $0.46 | $0.38 | ||
| Q2 25 | $0.53 | $-1.44 | ||
| Q1 25 | $0.24 | $0.12 | ||
| Q4 24 | — | $0.49 | ||
| Q3 24 | $0.36 | $0.47 | ||
| Q2 24 | $0.42 | $1.24 | ||
| Q1 24 | $0.32 | $0.81 |
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 | $871.0M |
| 总债务越低越好 | $9.4B | $1.1B |
| 股东权益账面价值 | $18.9B | $2.1B |
| 总资产 | $58.2B | $9.2B |
| 负债/权益比越低杠杆越低 | 0.50× | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资FCXMAN
| Q4 25 | $3.8B | $871.0M | ||
| Q3 25 | $4.3B | $274.6M | ||
| Q2 25 | $4.5B | $289.8M | ||
| Q1 25 | $4.4B | $395.0M | ||
| Q4 24 | $3.9B | $509.4M | ||
| Q3 24 | $5.0B | $410.9M | ||
| Q2 24 | $5.3B | $468.9M | ||
| Q1 24 | $5.2B | $604.8M |
总债务FCXMAN
| Q4 25 | $9.4B | $1.1B | ||
| Q3 25 | — | $468.3M | ||
| Q2 25 | — | $470.3M | ||
| Q1 25 | $9.4B | $971.4M | ||
| Q4 24 | $8.9B | $929.4M | ||
| Q3 24 | $9.7B | $999.7M | ||
| Q2 24 | $9.4B | $961.7M | ||
| Q1 24 | $9.4B | $968.9M |
股东权益FCXMAN
| Q4 25 | $18.9B | $2.1B | ||
| Q3 25 | $18.7B | $2.0B | ||
| Q2 25 | $18.2B | $2.0B | ||
| Q1 25 | $17.7B | $2.1B | ||
| Q4 24 | $17.6B | $2.1B | ||
| Q3 24 | $17.5B | $2.2B | ||
| Q2 24 | $17.4B | $2.1B | ||
| Q1 24 | $17.0B | $2.2B |
总资产FCXMAN
| Q4 25 | $58.2B | $9.2B | ||
| Q3 25 | $56.8B | $8.4B | ||
| Q2 25 | $56.5B | $8.5B | ||
| Q1 25 | $56.0B | $8.0B | ||
| Q4 24 | $54.8B | $8.2B | ||
| Q3 24 | $55.4B | $8.5B | ||
| Q2 24 | $54.6B | $8.5B | ||
| Q1 24 | $54.2B | $8.5B |
负债/权益比FCXMAN
| Q4 25 | 0.50× | 0.51× | ||
| Q3 25 | — | 0.23× | ||
| Q2 25 | — | 0.24× | ||
| Q1 25 | 0.53× | 0.46× | ||
| Q4 24 | 0.51× | 0.44× | ||
| Q3 24 | 0.55× | 0.46× | ||
| Q2 24 | 0.54× | 0.45× | ||
| Q1 24 | 0.56× | 0.45× |
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 | $693.0M | $178.9M |
| 自由现金流经营现金流 - 资本支出 | $-312.0M | $168.0M |
| 自由现金流率自由现金流/营收 | -5.9% | 3.6% |
| 资本支出强度资本支出/营收 | 19.1% | 0.2% |
| 现金转化率经营现金流/净利润 | 1.23× | 5.92× |
| 过去12个月自由现金流最近4个季度 | $1.1B | $-161.4M |
8季度趋势，按日历期对齐
经营现金流FCXMAN
| Q4 25 | $693.0M | $178.9M | ||
| Q3 25 | $1.7B | $59.8M | ||
| Q2 25 | $2.2B | $-189.6M | ||
| Q1 25 | $1.1B | $-153.2M | ||
| Q4 24 | $1.4B | $247.6M | ||
| Q3 24 | $1.9B | $83.5M | ||
| Q2 24 | $2.0B | $-137.9M | ||
| Q1 24 | $1.9B | $116.0M |
自由现金流FCXMAN
| Q4 25 | $-312.0M | $168.0M | ||
| Q3 25 | $608.0M | $44.7M | ||
| Q2 25 | $934.0M | $-207.2M | ||
| Q1 25 | $-114.0M | $-166.9M | ||
| Q4 24 | $197.0M | $236.3M | ||
| Q3 24 | $673.0M | $67.4M | ||
| Q2 24 | $840.0M | $-149.8M | ||
| Q1 24 | $642.0M | $104.2M |
自由现金流率FCXMAN
| Q4 25 | -5.9% | 3.6% | ||
| Q3 25 | 8.9% | 1.0% | ||
| Q2 25 | 12.4% | -4.6% | ||
| Q1 25 | -2.0% | -4.1% | ||
| Q4 24 | 3.4% | 5.4% | ||
| Q3 24 | 10.1% | 1.5% | ||
| Q2 24 | 13.1% | -3.3% | ||
| Q1 24 | 10.3% | 2.4% |
资本支出强度FCXMAN
| Q4 25 | 19.1% | 0.2% | ||
| Q3 25 | 15.5% | 0.3% | ||
| Q2 25 | 16.8% | 0.4% | ||
| Q1 25 | 21.0% | 0.3% | ||
| Q4 24 | 21.1% | 0.3% | ||
| Q3 24 | 17.9% | 0.4% | ||
| Q2 24 | 17.4% | 0.3% | ||
| Q1 24 | 20.2% | 0.3% |
现金转化率FCXMAN
| Q4 25 | 1.23× | 5.92× | ||
| Q3 25 | 1.33× | 3.32× | ||
| Q2 25 | 1.42× | — | ||
| Q1 25 | 1.33× | -27.36× | ||
| Q4 24 | 1.99× | 11.00× | ||
| Q3 24 | 1.51× | 3.66× | ||
| Q2 24 | 1.53× | -2.29× | ||
| Q1 24 | 1.63× | 2.92× |
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
FCX
| Morenci | $2.5B | 47% |
| Grasberg Segment | $964.0M | 18% |
| Copper In Concentrates | $934.0M | 18% |
| Molybdenum | $541.0M | 10% |
| Gold | $388.0M | 7% |
MAN
| Other | $2.4B | 52% |
| Transferred Over Time | $1.1B | 24% |
| Staffingand Interim | $1.0B | 22% |
| Productsand Services Other | $50.8M | 1% |
| Permanent Recruitment | $37.5M | 1% |
| Outcome Based Solutionsand Consulting | $20.7M | 0% |
| Transferred At Point In Time | $20.4M | 0% |
