머피USA MUSA(MURPHY USA INC) | 재무제표

머피USA

MUSA

NYSE

509.08

-22.56 (-4.24%) 26.08/27, USD

최근 실적발표 26. 08/07

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	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
매출액	21,479	19,678	19,384	19,351	19,479	19,926	20,244	20,603	21,162	21,296	21,529	21,827	22,224	23,405	23,446	22,847	21,253	18,942	17,361	15,454	13,693	11,617	11,264	11,864	12,682	14,103	14,035	14,076	14,207	14,235	14,363	14,241	13,689	13,071	12,827	12,503	12,309	12,104	11,595	11,467	11,807
매출원가	20,010	18,310	18,133	18,124	18,247	18,693	19,002	19,356	19,895	20,050	20,230	20,553	20,897	22,026	22,023	21,466	20,031	17,796	16,339	14,525	12,828	10,734	10,371	10,996	11,815	13,419	13,467	13,477	13,665	13,673	13,815	13,736	13,144	12,513	12,280	11,963	11,813	11,627	11,072	10,966	11,280
매출총이익	1,469	1,368	1,251	1,227	1,233	1,233	1,242	1,247	1,267	1,246	1,299	1,274	1,327	1,379	1,423	1,381	1,222	1,146	1,022	929	865	883	894	868	867	684	567	599	542	562	548	504	546	558	547	539	496	477	523	501	527
판매관리비	238	228	232	221	225	233	235	243	243	244	241	260	253	245	233	204	199	196	194	181	188	176	171	169	151	149	145	140	136	136	136	142	141	138	141	129	128	129	123	127	129
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	0
영업이익	921	836	719	708	728	726	743	761	787	768	826	782	847	911	968	956	802	730	604	536	478	523	559	540	561	381	269	308	257	284	325	277	325	344	283	295	256	239	388	272	299
EBITDA	1,212	1,119	997	982	996	987	997	1,006	1,026	1,007	1,062	1,015	1,077	1,134	1,190	1,175	1,019	947	817	735	665	697	721	700	703	520	410	445	405	428	461	410	456	469	404	409	366	345	490	501	518
영업외이익	3	2	2	3	4	4	6	7	6	7	7	5	5	3	0.70	-0.70	-1.40	-0.40	0.30	0.90	1.20	2	1.30	2	-13	-12	-11	-12	3	2	2	0.40	4	4	4	4	4	4	4	171	165
법인세	191	170	139	134	140	142	149	160	166	161	178	165	181	196	211	209	172	155	125	113	100	113	123	118	119	75	48	56	46	53	60	-36	-8	10	-5	91	77	70	131	123	131
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	37	38
순이익	617	554	471	471	491	490	503	510	529	517	557	525	576	627	673	664	549	494	397	349	312	352	386	373	375	239	155	185	161	180	214	261	284	288	245	164	142	133	222	244	259

재무상태표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	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
현금성자산	175	119	29	43	54	49	47	53	80	57	118	125	93	102	61	193	240	356	256	301	165	304	164	318	404	200	280	248	179	180	185	75	72	145	170	169	197	36	154	207	308
단기투자	0	0	0	0	0	0	0	2	5	6	7	9	13	14	18	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	379	354	276	304	296	272	269	263	387	381	337	344	271	265	282	258	297	260	196	208	260	182	169	143	161	136	173	164	236	227	139	231	231	198	225	192	164	156	184	140	148
재고자산	417	363	413	387	398	364	402	341	316	293	341	335	350	304	319	280	314	266	292	289	312	283	279	268	258	244	228	234	211	179	222	215	205	149	183	201	179	166	153	153	152
장기투자	0	0	0	0	0	0	0	0	3	5	4	7	7	4	4	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
유형자산	3,576	3,505	3,489	3,425	3,358	3,298	3,306	3,225	3,119	3,047	3,024	2,972	2,949	2,920	2,909	2,890	2,853	2,812	2,798	2,784	2,738	2,697	2,015	1,854	1,834	1,808	1,807	1,789	1,759	1,738	1,748	1,742	1,715	1,691	1,680	1,659	1,613	1,565	1,533	1,488	1,431
무형자산	467	467	467	467	467	468	468	468	468	468	468	468	468	468	468	468	469	469	469	470	470	478	35	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
이연세자산	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	0
기타자산	70	58	51	50	49	51	51	52	54	52	41	45	54	43	62	46	45	43	38	41	41	37	24	206	204	195	199	182	186	180	68	62	71	70	74	58	69	78	65	70	44
자산총계	5,085	4,866	4,726	4,677	4,622	4,503	4,542	4,402	4,430	4,307	4,340	4,305	4,205	4,119	4,123	4,135	4,218	4,206	4,048	4,094	3,986	3,981	2,686	2,788	2,861	2,583	2,687	2,617	2,571	2,504	2,361	2,326	2,293	2,253	2,331	2,280	2,223	2,003	2,089	2,057	2,084
매입채무등	1,015	1,019	865	869	916	856	874	780	924	830	835	801	800	754	839	725	837	791	660	696	670	638	471	443	462	401	466	496	558	512	457	520	529	475	513	454	394	388	473	377	401
차입금	2,736	2,689	2,717	2,754	2,590	2,484	2,345	2,323	2,262	2,251	2,250	2,251	2,248	2,243	2,251	2,256	2,246	2,224	2,224	2,216	2,193	2,192	1,145	1,014	1,027	1,039	1,038	988	855	859	863	868	872	876	881	885	884	687	670	679	679
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	0
이연세부채	460	410	433	425	389	363	401	388	354	368	353	339	337	337	327	326	310	339	296	294	302	305	227	237	266	228	217	199	195	190	192	168	166	157	154	234	218	210	205	201	202
기타부채	92	90	87	83	82	81	81	80	79	77	74	70	69	68	65	62	63	62	61	64	64	65	58	198	189	170	163	155	148	146	41	41	40	39	44	41	47	45	43	41	44
부채총계	4,302	4,208	4,102	4,131	3,976	3,783	3,702	3,572	3,619	3,525	3,511	3,461	3,454	3,402	3,483	3,369	3,455	3,415	3,241	3,270	3,228	3,200	1,902	1,893	1,943	1,837	1,884	1,838	1,755	1,707	1,554	1,597	1,607	1,547	1,593	1,614	1,543	1,330	1,392	1,298	1,326
자본금+ 자본잉여금	-3,711	-3,638	-3,548	-3,496	-3,276	-3,067	-2,903	-2,781	-2,660	-2,553	-2,449	-2,293	-2,227	-2,136	-2,114	-1,879	-1,670	-1,465	-1,304	-1,185	-1,154	-1,009	-957	-791	-702	-704	-561	-536	-430	-415	-401	-402	-400	-329	-257	-205	-121	-73	-52	54	98
이익잉여금	4,494	4,297	4,172	4,042	3,922	3,787	3,743	3,611	3,471	3,335	3,278	3,137	2,978	2,853	2,755	2,645	2,433	2,258	2,112	2,011	1,914	1,792	1,743	1,689	1,622	1,453	1,363	1,315	1,246	1,213	1,208	1,131	1,086	1,034	995	870	802	746	749	705	660
기타포괄익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1	-1	-1	-1	-1	-1	-2	-2	-2	-2	-3	-2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
자본총계	783	659	624	546	646	720	840	830	811	782	829	844	751	717	641	766	763	792	807	825	758	781	784	896	918	747	803	779	816	798	807	729	686	705	738	665	681	673	697	759	758
주식수(만주)	1,855	1,870	1,952	1,923	1,976	2,020	2,084	2,073	2,092	2,116	2,184	2,179	2,205	2,213	2,395	2,365	2,434	2,507	2,660	2,615	2,691	2,748	2,952	2,949	2,949	3,054	3,185	3,170	3,232	3,242	3,298	3,253	3,284	3,406	3,615	3,574	3,686	3,688	3,964	3,917	3,972

현금흐름표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	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
영업활동	985	1,005	814	817	834	840	848	872	860	770	784	734	799	805	995	922	923	847	737	683	513	680	564	530	570	379	313	409	357	339	399	359	410	437	284	294	209	215	337	277	307
투자활동	-432	-447	-436	-446	-461	-459	-446	-428	-371	-330	-324	-321	-324	-324	-319	-276	-273	-282	-914	-915	-903	-873	-224	-214	-217	-221	-203	-193	-189	-186	-209	-224	-231	-249	-262	-266	-240	-174	-135	-105	-130
재무활동	-433	-489	-396	-381	-399	-389	-473	-517	-502	-486	-403	-481	-622	-735	-871	-755	-574	-512	270	216	152	297	-456	-245	-129	-138	-14	-43	-62	-118	-175	-228	-304	-79	-5	-66	-26	-200	-151	-31	-44
환율변동	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	0
현금의증감	121	69	-18	-10	-26	-7	-71	-72	-13	-45	57	-68	-148	-254	-196	-109	75	52	93	-16	-239	104	-117	70	225	20	96	172	107	35	15	-94	-125	109	16	-38	-57	-159	52	140	133
자본적지출	-443	-448	-437	-448	-468	-468	-456	-440	-382	-336	-333	-304	-303	-305	-297	-275	-272	-282	-271	-272	-261	-230	-223	-213	-215	-219	-202	-193	-187	-185	-203	-218	-225	-240	-257	-264	-280	-281	-177	-168	-147
잉여현금	543	558	377	370	367	372	392	432	478	435	451	430	496	500	698	647	651	565	466	411	252	450	341	317	355	160	111	216	170	155	196	140	185	197	26	30	-71	-66	161	109	160

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

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수