MGM리조트 MGM(MGM RESORTS INTERNATIONAL) | 재무제표

MGM리조트

MGM

NYSE S&P500

37.10

-0.79 (-2.08%) 26.04/08, USD

49명의 관심

최근 실적발표 26. 02/11

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30	16.03/31
매출액	17,538	17,279	17,212	17,134	17,241	17,270	17,060	16,674	16,164	15,381	14,824	14,146	13,127	12,592	11,884	10,887	9,680	8,117	6,535	4,557	5,162	6,854	9,042	11,976	12,900	12,767	12,482	12,118	11,763	11,308	11,109	10,902	10,797	10,119	10,016	9,813	9,478	9,935	9,671	9,805
매출원가	9,748	9,565	9,475	9,353	9,394	9,375	9,157	8,918	8,554	8,031	7,654	7,180	6,653	6,365	6,037	5,573	5,031	4,376	3,714	2,942	3,453	4,442	5,649	7,179	7,603	7,531	7,381	7,146	6,919	6,634	6,445	6,296	6,193	6,132	5,960	5,752	5,521	5,360	5,332	5,475
매출총이익	7,790	7,714	7,737	7,782	7,847	7,895	7,903	7,757	7,611	7,350	7,170	6,966	6,475	6,227	5,847	5,314	4,650	3,741	2,822	1,615	1,709	2,412	3,393	4,796	5,296	5,237	5,101	4,972	4,844	4,674	4,664	4,606	4,604	3,987	4,057	4,061	3,957	4,575	4,339	4,330
판매관리비	5,434	5,395	5,331	5,328	5,346	5,336	5,348	5,274	5,213	5,178	5,194	5,081	4,706	4,249	3,655	3,194	2,930	2,681	2,560	2,489	2,582	2,624	2,613	2,629	2,566	2,453	2,412	2,321	2,184	2,151	2,080	1,972	1,916	1,835	1,804	1,773	1,691	1,640	1,595	1,585
연구개발비	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
영업이익	932	969	1,414	1,496	1,581	1,663	1,704	1,631	1,954	1,579	203	2,253	1,600	1,938	4,824	2,568	2,194	1,459	-915	-2,122	-685	2,616	3,334	4,704	3,821	1,181	1,355	1,325	1,322	1,214	1,293	1,438	1,566	1,054	1,492	1,532	1,550	813	344	346
EBITDA	1,912	1,964	2,485	2,553	2,589	2,710	2,613	2,688	3,091	4,660	5,010	7,293	6,685	5,140	6,332	4,034	3,647	2,905	650	-646	846	3,994	4,603	5,851	4,906	2,378	2,537	2,540	2,464	2,284	2,292	2,369	2,487	2,526	2,718	2,886	2,666	1,886	1,464	1,100
영업외이익	-547	-465	-366	-329	-339	-294	-399	-263	-193	527	1,041	1,133	1,166	484	7	113	114	119	223	116	137	-29	-139	-267	-291	-136	-113	-26	-35	-45	-65	-81	-73	495	290	455	267	256	309	-60
법인세	-240	11	76	49	52	25	-15	36	158	503	365	899	697	442	850	312	253	115	-244	-549	-192	472	541	823	632	169	195	207	50	-1,421	-1,325	-1,275	-1,127	287	128	63	22	55	83	71
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	206	70	540	678	747	903	879	893	1,142	1,113	375	1,958	1,473	1,320	3,247	1,568	1,254	676	-1,209	-2,171	-1,033	1,426	1,924	2,825	2,049	14	194	275	467	1,878	1,883	1,969	1,952	588	976	1,240	1,100	295	-174	-551

재무상태표 * 단위 : 백만달러(USD)

	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30	16.03/31
현금성자산	2,063	2,134	1,958	2,271	2,416	2,951	2,414	2,722	2,928	3,316	3,843	4,505	5,912	5,295	5,784	3,219	5,203	5,571	5,626	6,172	5,102	4,594	4,836	6,016	2,330	1,234	1,161	1,223	1,527	1,303	1,273	1,525	1,500	1,987	1,757	1,395	1,447	1,446	2,503	1,665
단기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
매출채권등	1,123	932	1,044	970	1,071	965	1,017	924	929	812	704	753	852	710	669	593	584	532	431	360	317	328	287	455	613	550	563	603	657	547	497	506	542	515	469	494	543	492	444	453
재고자산	125	127	127	135	141	145	148	147	142	136	131	129	126	113	115	102	96	94	79	82	88	97	107	106	103	104	107	111	111	104	109	107	102	101	103	101	98	97	98	98
장기투자	536	540	484	394	381	414	238	246	241	232	157	154	173	186	156	1,008	967	941	1,485	1,439	1,447	1,474	1,468	1,596	822	759	747	731	733	666	883	1,051	1,033	1,008	981	1,252	1,220	1,197	1,364	1,479
유형자산	29,308	29,409	29,502	29,598	29,728	29,609	29,501	29,531	29,477	29,407	29,510	29,544	29,755	29,745	29,801	25,583	25,928	26,079	22,554	22,695	22,919	23,123	23,357	23,599	22,678	21,255	21,719	21,838	20,730	20,733	19,863	19,712	19,635	19,135	18,897	18,620	18,425	17,948	16,103	15,693
무형자산	6,259	6,559	6,892	6,863	6,860	6,952	6,812	6,839	6,890	6,876	6,763	6,781	6,581	7,751	8,304	7,030	7,097	7,154	5,635	5,674	5,735	5,789	5,838	5,887	5,911	5,943	6,004	6,048	5,766	5,814	5,578	5,620	5,684	5,732	5,780	5,848	5,905	5,953	5,502	5,546
이연세자산	310	234	283	258	297	213	208	92	141	160	129	2	73	233	233	235	274	199	226	242	243	170	167	44	27	24	21	19	28	20	23	42	43	0	7	0	0	0.48	11	9
기타자산	1,650	1,477	1,410	1,415	1,338	1,493	1,478	1,577	1,620	1,633	1,668	1,674	2,221	3,296	3,370	879	749	767	741	666	644	1,429	1,411	1,415	1,392	1,300	493	573	659	787	751	736	620	625	549	593	536	572	524	555
자산총계	41,374	41,411	41,699	41,903	42,232	42,741	41,815	42,079	42,369	42,572	42,906	43,542	45,692	47,330	48,432	38,650	40,899	41,338	36,776	37,331	36,495	37,005	37,471	39,119	33,876	31,169	30,814	31,147	30,211	29,974	28,977	29,298	29,160	29,102	28,543	28,303	28,173	27,705	26,549	25,497
매입채무등	422	421	383	381	413	392	402	448	462	413	359	347	370	424	380	302	286	301	232	185	173	179	149	244	310	398	509	586	614	674	687	688	730	481	460	420	521	539	495	469
차입금	31,265	31,247	31,289	31,572	31,508	32,114	31,461	31,500	31,531	31,749	31,906	32,138	33,952	33,824	33,575	23,737	24,746	24,580	21,140	21,813	20,906	19,946	19,845	20,227	15,569	15,622	15,328	15,382	15,271	14,807	13,654	13,408	13,045	13,615	13,345	13,211	13,147	12,902	12,525	13,072
이연수익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
이연세부채	2,617	2,839	2,801	2,810	2,812	2,793	2,797	2,850	2,861	2,991	3,007	3,075	2,969	2,847	2,983	2,443	2,439	2,389	2,171	2,155	2,153	2,164	2,243	2,388	2,107	1,536	1,553	1,567	1,343	1,241	1,226	1,207	1,295	2,675	2,560	2,619	2,562	2,544	2,591	2,688
기타부채	3,794	3,452	3,483	3,519	3,779	3,621	3,341	3,254	3,147	2,991	2,799	2,760	3,191	4,410	4,295	2,289	2,451	2,407	2,129	1,945	2,084	3,013	2,886	2,928	3,228	3,092	2,469	2,395	2,513	2,506	2,570	2,595	2,479	2,007	1,946	1,912	1,975	1,802	1,410	1,403
부채총계	38,097	37,959	37,957	38,282	38,512	38,919	38,001	38,052	38,001	38,144	38,070	38,320	40,482	41,506	41,234	28,770	29,922	29,677	25,672	26,098	25,315	25,302	25,123	25,787	21,213	20,648	19,859	19,929	19,741	19,227	18,137	17,898	17,549	18,777	18,312	18,162	18,204	17,788	17,022	17,632
자본금+ 자본잉여금	3	4	3	3	2	3	3	3	3	4	3	4	4	4	4	766	1,755	2,645	3,340	3,574	3,445	3,361	3,338	3,279	3,536	3,852	4,186	4,426	4,097	4,257	4,419	5,006	5,363	5,396	5,683	5,679	5,659	5,657	5,537	5,677
이익잉여금	2,107	2,324	2,610	2,763	3,082	3,037	3,172	3,394	3,664	3,963	4,383	4,799	4,794	4,872	5,747	4,321	4,341	4,211	2,861	2,758	3,091	3,540	4,076	4,934	4,201	2,256	2,360	2,385	2,423	2,510	2,431	2,373	2,217	923	837	689	546	521	-14	-489
기타포괄익	320	348	362	88	-61	192	37	60	144	-1	30	37	33	-34	-17	-22	-25	-25	-21	-25	-31	-39	-39	-40	-10	-47	-26	-25	-9	6	-3	-7	-4	-10	-9	7	15	13	11	12
자본총계	2,430	2,676	2,974	2,854	3,023	3,232	3,213	3,457	3,811	3,966	4,416	4,840	4,832	4,842	5,734	5,065	6,071	6,830	6,180	6,307	6,505	6,861	7,375	8,174	7,727	6,061	6,520	6,786	6,512	6,773	6,847	7,371	7,577	6,309	6,511	6,376	6,220	6,191	5,533	5,200
주식수(만주)	27,727	27,251	27,561	28,909	31,023	30,347	31,442	32,375	35,862	35,139	36,533	37,809	41,299	39,329	42,130	44,291	48,735	48,421	49,530	49,486	49,415	49,351	49,345	49,698	52,764	51,898	53,541	53,750	54,953	54,039	55,433	57,197	57,879	58,067	58,205	58,016	57,331	56,812	56,545	56,505

현금흐름표 * 단위 : 백만달러(USD)

	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30	16.03/31
영업활동	2,529	2,546	2,532	2,360	2,362	2,407	2,434	2,536	2,691	2,398	2,105	2,040	1,756	1,820	1,938	1,882	1,373	643	-39	-1,158	-1,493	-795	-243	988	1,810	1,683	1,597	1,545	1,723	2,090	2,360	2,379	2,206	1,997	1,859	1,715	1,534	1,316	1,171	1,054
투자활동	-1,141	-1,344	-1,503	-1,402	-1,283	-1,173	-1,041	-1,035	-714	115	-168	2,568	2,118	1,449	4,044	1,461	1,544	1,565	-456	-358	2,159	6,820	6,738	6,609	3,519	-1,314	-2,281	-2,377	-2,083	-2,253	-1,667	-1,547	-1,581	-1,813	-2,437	-2,312	-2,276	-1,983	-1,050	-1,342
재무활동	-1,731	-2,023	-1,501	-1,406	-1,564	-1,601	-2,799	-3,253	-5,005	-4,421	-3,814	-3,239	-3,024	-3,501	-5,784	-6,293	-2,814	-1,230	1,286	1,672	2,103	-2,670	-2,824	-2,810	-4,530	-438	570	531	389	-519	-1,174	-696	-569	360	-166	329	519	298	41	-246
환율변동	4	4	15	-4	-27	2	-23	-31	-19	-24	-14	4	9	-4	-3	-2	-2	-1.24	-0.21	-1.07	2	5	4	6	3	-0.66	2	-0.34	-2	-2	-3	-5	-4	-3	-3	-1.07	-0.92	-1.15	-1.04	-0.85
현금의증감	-353	-817	-457	-451	-512	-365	-1,429	-1,783	-3,021	-1,892	-1,854	1,373	833	-275	158	-2,952	101	977	791	155	2,772	3,360	3,675	4,793	803	-69	-112	-302	27	-684	-484	130	53	541	-746	-269	-224	-370	161	-535
자본적지출	-1,062	-1,166	-1,225	-1,194	-1,137	-1,073	-947	-956	-466	712	702	818	401	-519	-438	-404	-384	-399	-298	-270	-264	-433	-555	-626	-736	-719	-921	-1,226	-1,461	-1,688	-1,852	-1,826	-1,863	-2,070	-2,162	-2,287	-2,259	-2,046	-1,834	-1,594
잉여현금	1,468	1,380	1,307	1,166	1,225	1,334	1,486	1,580	2,225	3,110	2,806	2,858	2,158	1,301	1,500	1,477	989	244	-338	-1,428	-1,757	-1,228	-798	361	1,074	964	676	319	261	402	508	553	343	-74	-302	-572	-725	-729	-662	-540

본 서비스는 투자판단에 참고용으로만 사용하실 수 있으며, 모든 투자판단은 투자자 본인의 책임으로 당사는 그 결과에 대해 법적인 일체의 책임을 지지 않습니다.

data from Quandl and Sharadar

미주미초이스 신청하기

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수