vs
自由媒体集团（FWONA）与Globe Life（GL）财务数据对比。点击上方公司名可切换其他公司
自由媒体集团的季度营收约是Globe Life的1.0倍（$1.6B vs $1.6B），自由媒体集团净利率更高（20.7% vs 17.3%，领先3.4%），自由媒体集团同比增速更快（150.7% vs 5.3%），过去两年Globe Life的营收复合增速更高（4.1% vs -23.5%）
自由媒体集团是1991年由约翰·C·马龙创立的美国大型传媒企业，旗下设有两大对应独立追踪股票的业务板块，持有一级方程式集团和Live Nation Entertainment的股权，截至2025年拥有F1、世界摩托车锦标赛、世界超级摩托车锦标赛三项全球顶级赛车运动IP及运营业务。
Globe Life Inc.（股票代码：GL）是总部位于美国得克萨斯州麦金尼的金融服务控股公司，在纽约证券交易所上市，通过旗下全资子公司开展业务，主营人寿保险、年金产品及补充健康保险产品。
FWONA vs GL — 直观对比
营收规模更大
FWONA
是对方的1.0倍
$1.6B
营收增速更快
FWONA
高出145.4%
5.3%
净利率更高
FWONA
高出3.4%
17.3%
两年增速更快
GL
近两年复合增速
-23.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.6B |
| 净利润 | $333.0M | $270.5M |
| 毛利率 | — | — |
| 营业利润率 | 14.0% | — |
| 净利率 | 20.7% | 17.3% |
| 营收同比 | 150.7% | 5.3% |
| 净利润同比 | 193.8% | 6.3% |
| 每股收益（稀释后） | — | $3.39 |
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FWONAGL
| Q1 26 | — | $1.6B | ||
| Q4 25 | $1.6B | $1.5B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $1.3B | $1.5B | ||
| Q1 25 | $447.0M | $1.5B | ||
| Q4 24 | $-3.2B | $1.5B | ||
| Q3 24 | $911.0M | $1.5B | ||
| Q2 24 | $3.2B | $1.4B |
净利润FWONAGL
| Q1 26 | — | $270.5M | ||
| Q4 25 | $333.0M | $266.1M | ||
| Q3 25 | $13.0M | $387.8M | ||
| Q2 25 | $204.0M | $252.7M | ||
| Q1 25 | $5.0M | $254.6M | ||
| Q4 24 | $-355.0M | $255.2M | ||
| Q3 24 | $-2.4B | $303.0M | ||
| Q2 24 | $457.0M | $258.4M |
毛利率FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 26.1% | ||
| Q2 24 | — | 23.3% |
营业利润率FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | 14.0% | 21.7% | ||
| Q3 25 | 13.7% | 31.5% | ||
| Q2 25 | 20.4% | 21.2% | ||
| Q1 25 | -15.9% | 21.4% | ||
| Q4 24 | — | 21.3% | ||
| Q3 24 | 11.7% | 26.3% | ||
| Q2 24 | 16.7% | 23.5% |
净利率FWONAGL
| Q1 26 | — | 17.3% | ||
| Q4 25 | 20.7% | 17.5% | ||
| Q3 25 | 1.2% | 25.6% | ||
| Q2 25 | 15.2% | 17.1% | ||
| Q1 25 | 1.1% | 17.2% | ||
| Q4 24 | 11.2% | 17.4% | ||
| Q3 24 | -259.9% | 20.8% | ||
| Q2 24 | 14.4% | 17.9% |
每股收益（稀释后）FWONAGL
| Q1 26 | — | $3.39 | ||
| Q4 25 | — | $3.28 | ||
| Q3 25 | — | $4.73 | ||
| Q2 25 | — | $3.05 | ||
| Q1 25 | — | $3.01 | ||
| Q4 24 | — | $3.00 | ||
| Q3 24 | — | $3.44 | ||
| Q2 24 | — | $2.83 |
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 | $1.1B | $183.8M |
| 总债务越低越好 | $5.1B | — |
| 股东权益账面价值 | $7.8B | $6.1B |
| 总资产 | $15.4B | — |
| 负债/权益比越低杠杆越低 | 0.66× | — |
8季度趋势，按日历期对齐
现金及短期投资FWONAGL
| Q1 26 | — | $183.8M | ||
| Q4 25 | $1.1B | $314.7M | ||
| Q3 25 | $1.6B | $62.8M | ||
| Q2 25 | $3.4B | $116.7M | ||
| Q1 25 | $3.1B | $134.1M | ||
| Q4 24 | $3.0B | $85.0M | ||
| Q3 24 | $3.1B | $100.5M | ||
| Q2 24 | $2.1B | $100.6M |
总债务FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | $5.1B | — | ||
| Q3 25 | $7.0B | — | ||
| Q2 25 | $4.8B | — | ||
| Q1 25 | $4.6B | — | ||
| Q4 24 | $4.5B | — | ||
| Q3 24 | $4.4B | — | ||
| Q2 24 | $15.0B | — |
股东权益FWONAGL
| Q1 26 | — | $6.1B | ||
| Q4 25 | $7.8B | $6.0B | ||
| Q3 25 | $7.4B | $5.7B | ||
| Q2 25 | $7.3B | $5.4B | ||
| Q1 25 | $7.0B | $5.4B | ||
| Q4 24 | $7.0B | $5.3B | ||
| Q3 24 | $7.4B | $4.6B | ||
| Q2 24 | $17.1B | $5.2B |
总资产FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | $15.4B | $30.8B | ||
| Q3 25 | $17.8B | $30.5B | ||
| Q2 25 | $13.8B | $29.8B | ||
| Q1 25 | $13.3B | $29.7B | ||
| Q4 24 | $12.9B | $29.1B | ||
| Q3 24 | $13.2B | $29.6B | ||
| Q2 24 | $42.6B | $28.3B |
负债/权益比FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | 0.66× | — | ||
| Q3 25 | 0.95× | — | ||
| Q2 25 | 0.65× | — | ||
| Q1 25 | 0.65× | — | ||
| Q4 24 | 0.65× | — | ||
| Q3 24 | 0.59× | — | ||
| Q2 24 | 0.88× | — |
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 | $123.0M | — |
| 自由现金流经营现金流 - 资本支出 | $62.0M | — |
| 自由现金流率自由现金流/营收 | 3.9% | — |
| 资本支出强度资本支出/营收 | 3.8% | — |
| 现金转化率经营现金流/净利润 | 0.37× | — |
| 过去12个月自由现金流最近4个季度 | $789.0M | — |
8季度趋势，按日历期对齐
经营现金流FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | $123.0M | $350.6M | ||
| Q3 25 | $173.0M | $306.0M | ||
| Q2 25 | $231.0M | $307.9M | ||
| Q1 25 | $381.0M | $431.9M | ||
| Q4 24 | $-23.0M | $336.9M | ||
| Q3 24 | $182.0M | $340.6M | ||
| Q2 24 | $752.0M | $374.1M |
自由现金流FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | $62.0M | $330.1M | ||
| Q3 25 | $170.0M | $208.7M | ||
| Q2 25 | $209.0M | $295.0M | ||
| Q1 25 | $348.0M | $420.1M | ||
| Q4 24 | $-46.0M | $321.9M | ||
| Q3 24 | $-153.0M | $311.3M | ||
| Q2 24 | $566.0M | $356.5M |
自由现金流率FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | 3.9% | 21.7% | ||
| Q3 25 | 15.7% | 13.8% | ||
| Q2 25 | 15.6% | 19.9% | ||
| Q1 25 | 77.9% | 28.4% | ||
| Q4 24 | 1.4% | 22.0% | ||
| Q3 24 | -16.8% | 21.4% | ||
| Q2 24 | 17.9% | 24.8% |
资本支出强度FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | 3.8% | 1.3% | ||
| Q3 25 | 0.3% | 6.4% | ||
| Q2 25 | 1.6% | 0.9% | ||
| Q1 25 | 7.4% | 0.8% | ||
| Q4 24 | -0.7% | 1.0% | ||
| Q3 24 | 36.8% | 2.0% | ||
| Q2 24 | 5.9% | 1.2% |
现金转化率FWONAGL
| Q1 26 | — | — | ||
| Q4 25 | 0.37× | 1.32× | ||
| Q3 25 | 13.31× | 0.79× | ||
| Q2 25 | 1.13× | 1.22× | ||
| Q1 25 | 76.20× | 1.70× | ||
| Q4 24 | — | 1.32× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | 1.65× | 1.45× |
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
FWONA
| Formula One | $1.4B | 87% |
| Product Service Or Other | $131.0M | 8% |
| Other | $77.0M | 5% |
GL
| Life premium | $853.2M | 55% |
| Health premium | $416.9M | 27% |
| Other | $289.5M | 19% |
