vs
自由港麦克莫兰（FCX）与皇家加勒比集团（RCL）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皇家加勒比集团的1.2倍（$5.3B vs $4.5B），皇家加勒比集团净利率更高（21.3% vs 10.7%，领先10.6%），皇家加勒比集团同比增速更快（11.3% vs -10.4%），过去两年皇家加勒比集团的营收复合增速更高（4.1% 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。
皇家加勒比集团前身为皇家加勒比邮轮有限公司，是仅次于嘉年华公司的全球第二大邮轮运营商。集团总部位于美国佛罗里达州迈阿密，在利比里亚注册，目前全资拥有皇家加勒比国际游轮、名人邮轮、银海邮轮三大品牌，还持有途易邮轮50%的股份。
FCX vs RCL — 直观对比
营收规模更大
FCX
是对方的1.2倍
$4.5B
营收增速更快
RCL
高出21.8%
-10.4%
净利率更高
RCL
高出10.6%
10.7%
两年增速更快
RCL
近两年复合增速
-7.9%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $5.3B | $4.5B |
| 净利润 | $565.0M | $950.0M |
| 毛利率 | 12.4% | — |
| 营业利润率 | 15.4% | 26.1% |
| 净利率 | 10.7% | 21.3% |
| 营收同比 | -10.4% | 11.3% |
| 净利润同比 | -21.6% | 29.1% |
| 每股收益（稀释后） | — | $3.48 |
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FCXRCL
| Q1 26 | — | $4.5B | ||
| Q4 25 | $5.3B | $4.3B | ||
| Q3 25 | $6.8B | $5.1B | ||
| Q2 25 | $7.5B | $4.5B | ||
| Q1 25 | $5.6B | $4.0B | ||
| Q4 24 | $5.9B | $3.8B | ||
| Q3 24 | $6.7B | $4.9B | ||
| Q2 24 | $6.4B | $4.1B |
净利润FCXRCL
| Q1 26 | — | $950.0M | ||
| Q4 25 | $565.0M | $753.0M | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.5B | $1.2B | ||
| Q1 25 | $793.0M | $730.0M | ||
| Q4 24 | $721.0M | $552.0M | ||
| Q3 24 | $1.2B | $1.1B | ||
| Q2 24 | $1.3B | $854.0M |
毛利率FCXRCL
| Q1 26 | — | — | ||
| Q4 25 | 12.4% | 47.4% | ||
| Q3 25 | 29.2% | 51.8% | ||
| Q2 25 | 34.2% | 49.7% | ||
| Q1 25 | 24.3% | 48.0% | ||
| Q4 24 | 27.0% | 45.4% | ||
| Q3 24 | 30.0% | 51.1% | ||
| Q2 24 | 31.5% | 47.6% |
营业利润率FCXRCL
| Q1 26 | — | 26.1% | ||
| Q4 25 | 15.4% | 21.9% | ||
| Q3 25 | 28.9% | 33.1% | ||
| Q2 25 | 32.3% | 29.3% | ||
| Q1 25 | 23.4% | 23.6% | ||
| Q4 24 | 21.1% | 16.6% | ||
| Q3 24 | 29.0% | 33.4% | ||
| Q2 24 | 32.0% | 26.7% |
净利率FCXRCL
| Q1 26 | — | 21.3% | ||
| Q4 25 | 10.7% | 17.7% | ||
| Q3 25 | 18.3% | 30.6% | ||
| Q2 25 | 20.6% | 26.7% | ||
| Q1 25 | 14.2% | 18.3% | ||
| Q4 24 | 12.3% | 14.7% | ||
| Q3 24 | 18.5% | 22.7% | ||
| Q2 24 | 20.0% | 20.8% |
每股收益（稀释后）FCXRCL
| Q1 26 | — | $3.48 | ||
| Q4 25 | — | $2.76 | ||
| Q3 25 | $0.46 | $5.74 | ||
| Q2 25 | $0.53 | $4.41 | ||
| Q1 25 | $0.24 | $2.70 | ||
| Q4 24 | — | $2.27 | ||
| Q3 24 | $0.36 | $4.21 | ||
| Q2 24 | $0.42 | $3.11 |
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 | $512.0M |
| 总债务越低越好 | $9.4B | $21.1B |
| 股东权益账面价值 | $18.9B | $10.0B |
| 总资产 | $58.2B | $42.0B |
| 负债/权益比越低杠杆越低 | 0.50× | 2.11× |
8季度趋势，按日历期对齐
现金及短期投资FCXRCL
| Q1 26 | — | $512.0M | ||
| Q4 25 | $3.8B | $825.0M | ||
| Q3 25 | $4.3B | $432.0M | ||
| Q2 25 | $4.5B | $735.0M | ||
| Q1 25 | $4.4B | $386.0M | ||
| Q4 24 | $3.9B | $388.0M | ||
| Q3 24 | $5.0B | $418.0M | ||
| Q2 24 | $5.3B | $391.0M |
总债务FCXRCL
| Q1 26 | — | $21.1B | ||
| Q4 25 | $9.4B | $18.2B | ||
| Q3 25 | — | $17.2B | ||
| Q2 25 | — | $17.6B | ||
| Q1 25 | $9.4B | $18.0B | ||
| Q4 24 | $8.9B | $18.5B | ||
| Q3 24 | $9.7B | $19.0B | ||
| Q2 24 | $9.4B | $19.8B |
股东权益FCXRCL
| Q1 26 | — | $10.0B | ||
| Q4 25 | $18.9B | $10.0B | ||
| Q3 25 | $18.7B | $10.1B | ||
| Q2 25 | $18.2B | $9.2B | ||
| Q1 25 | $17.7B | $8.0B | ||
| Q4 24 | $17.6B | $7.6B | ||
| Q3 24 | $17.5B | $7.0B | ||
| Q2 24 | $17.4B | $6.0B |
总资产FCXRCL
| Q1 26 | — | $42.0B | ||
| Q4 25 | $58.2B | $41.6B | ||
| Q3 25 | $56.8B | $40.1B | ||
| Q2 25 | $56.5B | $38.5B | ||
| Q1 25 | $56.0B | $37.5B | ||
| Q4 24 | $54.8B | $37.1B | ||
| Q3 24 | $55.4B | $37.1B | ||
| Q2 24 | $54.6B | $37.0B |
负债/权益比FCXRCL
| Q1 26 | — | 2.11× | ||
| Q4 25 | 0.50× | 1.81× | ||
| Q3 25 | — | 1.70× | ||
| Q2 25 | — | 1.92× | ||
| Q1 25 | 0.53× | 2.26× | ||
| Q4 24 | 0.51× | 2.44× | ||
| Q3 24 | 0.55× | 2.69× | ||
| Q2 24 | 0.54× | 3.29× |
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 | $1.8B |
| 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 | 1.23× | 1.93× |
| 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FCXRCL
| Q1 26 | — | $1.8B | ||
| Q4 25 | $693.0M | $1.6B | ||
| Q3 25 | $1.7B | $1.5B | ||
| Q2 25 | $2.2B | $1.7B | ||
| Q1 25 | $1.1B | $1.6B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | $1.9B | $897.0M | ||
| Q2 24 | $2.0B | $1.6B |
自由现金流FCXRCL
| Q1 26 | — | — | ||
| Q4 25 | $-312.0M | $116.0M | ||
| Q3 25 | $608.0M | $-989.0M | ||
| Q2 25 | $934.0M | $910.0M | ||
| Q1 25 | $-114.0M | $1.2B | ||
| Q4 24 | $197.0M | $915.0M | ||
| Q3 24 | $673.0M | $563.0M | ||
| Q2 24 | $840.0M | $-567.0M |
自由现金流率FCXRCL
| Q1 26 | — | — | ||
| Q4 25 | -5.9% | 2.7% | ||
| Q3 25 | 8.9% | -19.2% | ||
| Q2 25 | 12.4% | 20.1% | ||
| Q1 25 | -2.0% | 30.0% | ||
| Q4 24 | 3.4% | 24.3% | ||
| Q3 24 | 10.1% | 11.5% | ||
| Q2 24 | 13.1% | -13.8% |
资本支出强度FCXRCL
| Q1 26 | — | — | ||
| Q4 25 | 19.1% | 35.4% | ||
| Q3 25 | 15.5% | 47.8% | ||
| Q2 25 | 16.8% | 18.4% | ||
| Q1 25 | 21.0% | 10.7% | ||
| Q4 24 | 21.1% | 14.7% | ||
| Q3 24 | 17.9% | 6.8% | ||
| Q2 24 | 17.4% | 52.1% |
现金转化率FCXRCL
| Q1 26 | — | 1.93× | ||
| Q4 25 | 1.23× | 2.16× | ||
| Q3 25 | 1.33× | 0.93× | ||
| Q2 25 | 1.42× | 1.44× | ||
| Q1 25 | 1.33× | 2.23× | ||
| Q4 24 | 1.99× | 2.66× | ||
| Q3 24 | 1.51× | 0.81× | ||
| Q2 24 | 1.53× | 1.84× |
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% |
RCL
| Passenger ticket revenues | $3.0B | 68% |
| Onboard and other revenues | $1.4B | 32% |
