노르웨이크루즈라인홀딩스 NCLH(NORWEGIAN CRUISE LINE HOLDINGS LTD)

노르웨이크루즈라인홀딩스

NCLH

NYSE S&P500

16.65

-0.44 (-2.57%) 26.08/27, USD

최근 실적발표 26. 08/03

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	10,154	10,031	9,828	9,693	9,561	9,416	9,480	9,357	9,086	8,919	8,550	8,083	7,162	6,144	4,844	3,812	2,350	1,167	648	170	24	36	1,280	2,751	4,658	6,306	6,462	6,363	6,307	6,165	6,055	5,923	5,717	5,539	5,396	5,272	5,105	4,947	4,874	4,786	4,586
매출원가	5,843	5,713	5,639	5,623	5,607	5,605	5,689	5,703	5,647	5,576	5,469	5,366	5,122	4,812	4,267	3,765	2,966	2,143	1,608	1,097	848	900	1,693	2,373	3,174	3,831	3,663	3,593	3,531	3,436	3,377	3,313	3,222	3,112	3,064	3,005	2,952	2,906	2,850	2,813	2,746
매출총이익	4,311	4,318	4,188	4,069	3,954	3,811	3,791	3,654	3,439	3,344	3,081	2,716	2,040	1,332	577	47	-617	-976	-960	-927	-824	-864	-413	377	1,484	2,475	2,799	2,770	2,776	2,730	2,678	2,610	2,494	2,427	2,333	2,266	2,153	2,042	2,024	1,973	1,840
판매관리비	1,643	1,617	1,549	1,528	1,503	1,464	1,435	1,402	1,370	1,368	1,342	1,392	1,442	1,419	1,379	1,274	1,128	984	891	804	732	678	745	789	887	997	975	954	934	920	898	875	842	809	774	749	722	678	666	648	624
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	1,532	1,593	1,561	1,589	1,531	1,448	1,466	1,375	1,208	1,139	931	526	-183	-852	-1,552	-1,958	-2,462	-2,670	-2,552	-2,412	-2,241	-2,231	-3,484	-2,738	-1,708	-804	1,178	1,188	1,227	1,210	1,219	1,187	1,113	1,096	1,049	1,025	962	914	925	890	783
EBITDA	2,831	2,672	2,544	2,524	2,384	2,439	2,494	2,286	2,150	2,043	1,774	1,363	652	2	-665	-1,000	-1,544	-1,765	-1,670	-1,621	-1,481	-1,515	-2,778	-2,048	-1,014	-119	1,831	1,840	1,858	1,834	1,807	1,755	1,670	1,621	1,560	1,523	1,435	1,363	1,363	1,315	1,210
영업외이익	77	-113	-179	-100	-147	12	54	-49	-3	-13	-40	-29	-10	29	77	167	140	135	124	56	28	-12	-34	-40	-6	12	6	23	13	22	21	13	9	-9	-10	-7	-9	-14	-8	-24	-21
법인세	12	10	5	-133	-140	-139	-137	8	9	8	-3	-0.79	-20	-21	-7	-5	6	8	5	34	30	20	12	-21	-6	9	-19	-20	-21	-22	14	14	10	11	11	14	12	8	7	9	7
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	0
순이익	761	568	423	664	719	853	910	549	420	343	166	-210	-851	-1,447	-2,270	-3,360	-3,911	-4,119	-4,507	-3,673	-3,504	-3,502	-4,013	-3,152	-2,024	-1,069	930	964	983	970	955	899	829	801	760	733	675	622	633	599	509

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	218	185	210	167	184	184	191	333	594	560	402	682	899	701	947	1,187	1,903	2,137	1,507	1,935	2,750	3,508	3,300	2,356	2,260	1,360	253	407	420	305	164	286	205	302	176	523	219	220	128	155	146
단기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	240	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
매출채권등	277	277	292	253	266	271	221	201	209	282	280	239	219	259	326	393	598	545	1,167	990	423	19	21	78	74	96	75	68	75	57	55	47	44	41	44	57	50	48	63	56	60
재고자산	161	163	138	156	161	156	150	145	150	158	158	166	154	146	149	156	154	142	118	108	92	85	82	81	82	86	95	94	91	90	90	96	93	80	82	79	77	71	66	66	68
장기투자	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
유형자산	20,438	20,189	19,069	18,940	18,248	18,113	16,811	16,744	16,633	16,464	16,433	15,974	15,055	14,508	14,516	14,512	13,641	13,532	13,529	13,480	13,432	13,401	13,411	13,453	13,489	13,568	13,135	12,289	12,252	12,181	12,119	12,029	12,086	11,086	11,040	10,917	10,974	10,149	10,118	10,054	10,068
무형자산	636	636	636	636	636	636	636	636	636	599	599	599	599	599	599	599	599	599	599	599	599	599	599	599	599	599	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206	2,206
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	2,282	2,345	2,197	2,062	2,102	1,995	1,961	1,727	1,891	1,763	1,621	1,592	1,723	2,138	2,021	2,105	2,217	2,301	1,570	1,618	1,231	1,362	986	834	1,024	754	919	874	921	922	571	652	695	770	546	483	419	381	392	405	409
자산총계	24,012	23,795	22,541	22,213	21,596	21,354	19,970	19,786	20,114	19,825	19,493	19,252	18,648	18,351	18,558	18,951	19,113	19,255	18,730	18,730	18,527	18,974	18,399	17,402	17,528	16,463	16,685	15,939	15,966	15,761	15,206	15,316	15,330	14,485	14,095	14,265	13,946	13,076	12,974	12,943	12,958
매입채무등	233	185	170	193	169	162	171	173	182	205	174	158	148	203	229	141	100	92	233	95	111	93	83	116	485	364	101	72	76	67	160	59	55	66	53	45	47	71	38	51	47
차입금	15,035	15,155	14,606	14,521	13,763	13,994	13,100	13,405	13,439	13,750	14,059	13,875	13,120	13,131	13,622	13,906	13,245	13,573	12,447	12,409	12,286	12,219	11,806	10,937	10,349	8,606	6,802	6,278	6,349	6,542	6,492	6,555	6,829	6,352	6,308	6,609	6,684	6,176	6,399	6,382	6,553
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	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
기타부채	6,171	6,024	5,556	5,305	6,093	5,782	5,273	5,073	5,800	5,509	4,959	4,780	5,364	5,116	4,639	4,504	4,866	4,083	3,617	3,343	2,411	2,285	2,156	2,260	2,357	3,117	3,267	3,316	3,391	3,247	2,591	2,503	2,759	2,428	1,984	2,074	2,223	2,204	1,999	1,973	2,240
부채총계	21,439	21,363	20,332	20,020	20,026	19,938	18,544	18,651	19,421	19,463	19,192	18,813	18,633	18,450	18,489	18,551	18,211	17,748	16,297	15,847	14,807	14,597	14,045	13,314	13,191	12,088	10,169	9,665	9,816	9,856	9,243	9,118	9,643	8,846	8,345	8,728	8,954	8,451	8,436	8,407	8,839
자본금+ 자본잉여금	8,244	8,221	8,228	8,204	8,009	7,919	7,922	7,899	7,879	7,709	7,710	7,689	7,662	7,631	7,612	7,588	7,568	7,538	7,514	6,372	6,330	6,328	4,890	3,903	3,598	3,004	2,982	2,955	3,073	3,041	3,226	3,398	3,362	3,518	3,760	3,735	3,698	3,672	3,651	3,631	3,610
이익잉여금	-5,239	-5,462	-5,567	-5,581	-6,000	-6,030	-5,990	-6,244	-6,719	-6,883	-6,900	-6,794	-7,140	-7,226	-7,066	-6,584	-6,288	-5,779	-4,796	-3,224	-2,378	-1,660	-295	557	1,235	1,950	3,829	3,708	3,257	3,017	2,899	2,744	2,274	2,047	1,963	1,864	1,464	1,265	1,201	1,129	786
기타포괄익	-432	-328	-451	-430	-439	-472	-507	-520	-466	-464	-508	-456	-507	-505	-477	-605	-377	-251	-285	-265	-233	-291	-240	-372	-496	-579	-295	-390	-180	-153	-162	56	51	74	27	-61	-170	-312	-314	-223	-279
자본총계	2,573	2,431	2,210	2,193	1,570	1,417	1,425	1,135	693	362	301	439	15	-100	69	400	902	1,508	2,433	2,883	3,719	4,377	4,354	4,088	4,337	4,375	6,516	6,273	6,150	5,905	5,963	6,198	5,687	5,639	5,750	5,538	4,992	4,625	4,538	4,537	4,118
주식수(만주)	46,393	46,614	47,774	49,572	44,803	44,114	51,503	51,487	51,358	43,101	42,740	51,158	46,107	42,265	41,977	42,079	41,910	41,773	36,544	37,001	36,993	32,937	25,472	27,143	23,934	21,363	21,647	21,549	21,681	21,887	22,441	22,275	22,439	22,918	22,941	22,981	22,909	22,855	22,785	22,759	22,788

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	2,110	2,222	2,090	2,030	1,966	1,922	2,050	1,910	1,947	2,310	2,006	1,983	1,855	1,084	210	-342	-1,095	-1,987	-2,468	-2,790	-2,710	-3,356	-2,556	-1,543	-547	1,242	1,823	1,802	1,863	1,992	2,075	1,962	1,935	1,777	1,601	1,535	1,436	1,369	1,264	1,158	1,079
투자활동	-3,295	-3,172	-3,265	-3,075	-2,477	-2,506	-1,229	-1,676	-2,526	-2,916	-2,897	-2,371	-2,667	-2,072	-1,756	-1,488	-385	-581	-1,004	-1,182	-924	-681	-975	-1,971	-2,022	-2,104	-1,680	-818	-726	-1,573	-1,503	-1,536	-1,491	-1,431	-1,405	-1,343	-1,430	-1,113	-1,129	-1,826	-1,800
재무활동	1,220	951	1,194	880	101	209	-1,032	-582	274	466	347	-117	-193	-449	986	1,647	1,018	1,402	1,678	2,982	3,735	5,975	6,579	5,466	4,413	1,922	-53	-864	-922	-416	-585	-662	-459	-264	-149	176	68	-191	-123	594	695
환율변동	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	4	4	0	-3	-4	-4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
현금의증감	34	0.69	19	-166	-410	-375	-212	-349	-305	-141	-545	-505	-1,004	-1,436	-560	-183	-462	-1,166	-1,794	-986	105	1,943	3,048	1,949	1,840	1,056	89	121	215	3	-12	-236	-14	82	48	367	73	65	12	-75	-27
자본적지출	-3,295	-3,171	-3,260	-3,065	-2,470	-2,477	-1,211	-1,615	-2,376	-2,772	-2,750	-2,258	-2,432	-1,856	-1,784	-1,842	-770	-782	-753	-613	-531	-473	-947	-1,894	-1,949	-2,033	-1,637	-821	-729	-1,637	-1,567	-1,604	-1,558	-1,398	-1,372	-1,306	-1,392	-1,078	-1,092	-1,707	-1,682
잉여현금	-1,185	-949	-1,170	-1,036	-504	-555	839	294	-429	-462	-745	-275	-576	-772	-1,574	-2,184	-1,864	-2,769	-3,221	-3,403	-3,240	-3,828	-3,503	-3,437	-2,496	-790	185	981	1,133	354	508	357	377	379	229	229	43	291	172	-550	-603

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