vs
福克斯集团（FOXA）与Murphy USA Inc.（MUSA）财务数据对比。点击上方公司名可切换其他公司
福克斯集团的季度营收约是Murphy USA Inc.的1.1倍（$5.2B vs $4.7B），福克斯集团净利率更高（4.8% vs 3.0%，领先1.8%），福克斯集团同比增速更快（2.0% vs 0.7%），Murphy USA Inc.自由现金流更多（$128.8M vs $-791.0M），过去两年福克斯集团的营收复合增速更高（22.6% vs -1.0%）
福克斯集团是美国跨国大众传媒企业，总部位于纽约曼哈顿中城美洲大道1211号，在加州伯班克也设有办公点。公司以威廉·福克斯命名，在特拉华州注册，2019年3月19日从21世纪福克斯分拆而来，承接后者的电视广播、新闻及体育业务，由拉克兰·默多克通过家族信托持有36%投票权实现控股。
墨菲美国是总部位于美国阿肯色州埃尔多拉多的企业，2013年由墨菲石油分拆后独立运营，主营连锁零售加油站业务，旗下站点大多毗邻沃尔玛门店开设，为消费者提供燃油及配套零售服务。
FOXA vs MUSA — 直观对比
营收规模更大
FOXA
是对方的1.1倍
$4.7B
营收增速更快
FOXA
高出1.3%
0.7%
净利率更高
FOXA
高出1.8%
3.0%
自由现金流更多
MUSA
多$919.8M
$-791.0M
两年增速更快
FOXA
近两年复合增速
-1.0%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.2B | $4.7B |
| 净利润 | $247.0M | $141.9M |
| 毛利率 | — | — |
| 营业利润率 | 6.2% | 4.4% |
| 净利率 | 4.8% | 3.0% |
| 营收同比 | 2.0% | 0.7% |
| 净利润同比 | -36.3% | -0.4% |
| 每股收益（稀释后） | $0.52 | $7.35 |
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FOXAMUSA
| Q4 25 | $5.2B | $4.7B | ||
| Q3 25 | $3.7B | $5.1B | ||
| Q2 25 | $3.3B | $5.0B | ||
| Q1 25 | $4.4B | $4.5B | ||
| Q4 24 | $5.1B | $4.7B | ||
| Q3 24 | $3.6B | $5.2B | ||
| Q2 24 | $3.1B | $5.5B | ||
| Q1 24 | $3.4B | $4.8B |
净利润FOXAMUSA
| Q4 25 | $247.0M | $141.9M | ||
| Q3 25 | $609.0M | $129.9M | ||
| Q2 25 | $719.0M | $145.6M | ||
| Q1 25 | $354.0M | $53.2M | ||
| Q4 24 | $388.0M | $142.5M | ||
| Q3 24 | $832.0M | $149.2M | ||
| Q2 24 | $320.0M | $144.8M | ||
| Q1 24 | $704.0M | $66.0M |
营业利润率FOXAMUSA
| Q4 25 | 6.2% | 4.4% | ||
| Q3 25 | 21.4% | 3.9% | ||
| Q2 25 | 29.2% | 4.4% | ||
| Q1 25 | 10.8% | 1.9% | ||
| Q4 24 | 10.1% | 4.2% | ||
| Q3 24 | 31.2% | 4.2% | ||
| Q2 24 | 14.6% | 4.0% | ||
| Q1 24 | 27.9% | 2.2% |
净利率FOXAMUSA
| Q4 25 | 4.8% | 3.0% | ||
| Q3 25 | 16.3% | 2.5% | ||
| Q2 25 | 21.9% | 2.9% | ||
| Q1 25 | 8.1% | 1.2% | ||
| Q4 24 | 7.6% | 3.0% | ||
| Q3 24 | 23.3% | 2.8% | ||
| Q2 24 | 10.3% | 2.7% | ||
| Q1 24 | 20.4% | 1.4% |
每股收益（稀释后）FOXAMUSA
| Q4 25 | $0.52 | $7.35 | ||
| Q3 25 | $1.32 | $6.76 | ||
| Q2 25 | $1.57 | $7.36 | ||
| Q1 25 | $0.75 | $2.63 | ||
| Q4 24 | $0.81 | $6.87 | ||
| Q3 24 | $1.78 | $7.20 | ||
| Q2 24 | $0.68 | $6.92 | ||
| Q1 24 | $1.40 | $3.12 |
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 | — | $28.9M |
| 总债务越低越好 | — | $2.2B |
| 股东权益账面价值 | $10.9B | $623.5M |
| 总资产 | $21.5B | $4.7B |
| 负债/权益比越低杠杆越低 | — | 3.47× |
8季度趋势，按日历期对齐
现金及短期投资FOXAMUSA
| Q4 25 | — | $28.9M | ||
| Q3 25 | — | $42.8M | ||
| Q2 25 | — | $54.1M | ||
| Q1 25 | — | $49.4M | ||
| Q4 24 | — | $47.0M | ||
| Q3 24 | — | $52.5M | ||
| Q2 24 | — | $79.8M | ||
| Q1 24 | — | $56.7M |
总债务FOXAMUSA
| Q4 25 | — | $2.2B | ||
| Q3 25 | $6.6B | $2.2B | ||
| Q2 25 | $6.6B | $2.1B | ||
| Q1 25 | $7.2B | $2.0B | ||
| Q4 24 | $7.2B | $1.8B | ||
| Q3 24 | $7.2B | $1.8B | ||
| Q2 24 | $7.2B | $1.8B | ||
| Q1 24 | $7.2B | $1.8B |
股东权益FOXAMUSA
| Q4 25 | $10.9B | $623.5M | ||
| Q3 25 | $12.2B | $546.0M | ||
| Q2 25 | $12.0B | $646.1M | ||
| Q1 25 | $11.5B | $719.6M | ||
| Q4 24 | $11.5B | $840.1M | ||
| Q3 24 | $11.3B | $830.1M | ||
| Q2 24 | $10.7B | $811.3M | ||
| Q1 24 | $10.6B | $781.6M |
总资产FOXAMUSA
| Q4 25 | $21.5B | $4.7B | ||
| Q3 25 | $22.8B | $4.7B | ||
| Q2 25 | $23.2B | $4.6B | ||
| Q1 25 | $23.4B | $4.5B | ||
| Q4 24 | $23.0B | $4.5B | ||
| Q3 24 | $22.5B | $4.4B | ||
| Q2 24 | $22.0B | $4.4B | ||
| Q1 24 | $21.7B | $4.3B |
负债/权益比FOXAMUSA
| Q4 25 | — | 3.47× | ||
| Q3 25 | 0.54× | 4.07× | ||
| Q2 25 | 0.55× | 3.20× | ||
| Q1 25 | 0.62× | 2.74× | ||
| Q4 24 | 0.63× | 2.18× | ||
| Q3 24 | 0.64× | 2.19× | ||
| Q2 24 | 0.67× | 2.20× | ||
| Q1 24 | 0.68× | 2.28× |
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 | $-669.0M | $245.5M |
| 自由现金流经营现金流 - 资本支出 | $-791.0M | $128.8M |
| 自由现金流率自由现金流/营收 | -15.3% | 2.7% |
| 资本支出强度资本支出/营收 | 2.4% | 2.5% |
| 现金转化率经营现金流/净利润 | -2.71× | 1.73× |
| 过去12个月自由现金流最近4个季度 | $2.3B | $374.3M |
8季度趋势，按日历期对齐
经营现金流FOXAMUSA
| Q4 25 | $-669.0M | $245.5M | ||
| Q3 25 | $-130.0M | $184.8M | ||
| Q2 25 | $1.5B | $255.1M | ||
| Q1 25 | $2.0B | $128.5M | ||
| Q4 24 | $-362.0M | $248.7M | ||
| Q3 24 | $158.0M | $202.1M | ||
| Q2 24 | $899.0M | $260.8M | ||
| Q1 24 | $1.5B | $136.0M |
自由现金流FOXAMUSA
| Q4 25 | $-791.0M | $128.8M | ||
| Q3 25 | $-234.0M | $67.7M | ||
| Q2 25 | $1.4B | $137.1M | ||
| Q1 25 | $1.9B | $40.7M | ||
| Q4 24 | $-436.0M | $121.7M | ||
| Q3 24 | $94.0M | $65.2M | ||
| Q2 24 | $787.0M | $142.8M | ||
| Q1 24 | $1.4B | $59.8M |
自由现金流率FOXAMUSA
| Q4 25 | -15.3% | 2.7% | ||
| Q3 25 | -6.3% | 1.3% | ||
| Q2 25 | 42.4% | 2.7% | ||
| Q1 25 | 44.4% | 0.9% | ||
| Q4 24 | -8.6% | 2.6% | ||
| Q3 24 | 2.6% | 1.2% | ||
| Q2 24 | 25.5% | 2.6% | ||
| Q1 24 | 40.4% | 1.2% |
资本支出强度FOXAMUSA
| Q4 25 | 2.4% | 2.5% | ||
| Q3 25 | 2.8% | 2.3% | ||
| Q2 25 | 3.6% | 2.4% | ||
| Q1 25 | 1.7% | 1.9% | ||
| Q4 24 | 1.5% | 2.7% | ||
| Q3 24 | 1.8% | 2.6% | ||
| Q2 24 | 3.6% | 2.2% | ||
| Q1 24 | 2.4% | 1.6% |
现金转化率FOXAMUSA
| Q4 25 | -2.71× | 1.73× | ||
| Q3 25 | -0.21× | 1.42× | ||
| Q2 25 | 2.10× | 1.75× | ||
| Q1 25 | 5.69× | 2.42× | ||
| Q4 24 | -0.93× | 1.75× | ||
| Q3 24 | 0.19× | 1.35× | ||
| Q2 24 | 2.81× | 1.80× | ||
| Q1 24 | 2.10× | 2.06× |
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
FOXA
| Television Segment | $2.9B | 57% |
| Distribution | $1.2B | 22% |
| Other | $621.0M | 12% |
| Advertising | $491.0M | 9% |
MUSA
| Product Sales Petroleum Retail | $3.3B | 69% |
| Merchandise | $1.1B | 23% |
| Product Sales Petroleum Wholesale | $327.9M | 7% |
| Other | $57.0M | 1% |
| Renewable Identification Numbers | $55.3M | 1% |
| Revenue Other | $1.3M | 0% |
