엑셀에너지 XEL(XCEL ENERGY INC) | 재무제표

엑셀에너지

XEL

NASDAQ S&P500

77.24

+ 0.08 (+0.1%) 26.08/28 00:00, USD

최근 실적발표 26. 07/30

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	14,616	14,784	14,669	14,228	13,957	13,698	13,441	13,763	13,781	13,775	14,206	14,817	15,237	15,639	15,310	14,612	13,997	13,641	13,431	13,023	12,738	12,256	11,526	11,377	11,208	11,199	11,529	11,611	11,646	11,727	11,537	11,452	11,421	11,408	11,404	11,403	11,426	11,281	11,107	10,958	10,819
매출원가	7,477	7,741	7,745	7,637	7,562	7,470	7,293	7,375	7,445	7,648	8,227	8,998	9,439	9,657	9,450	10,664	9,679	8,896	8,173	6,648	6,966	7,169	6,562	6,461	6,432	6,476	6,806	7,002	7,106	7,210	7,084	6,975	6,889	6,877	6,884	6,879	6,968	6,906	6,787	6,741	6,693
매출총이익	7,139	7,043	6,924	6,591	6,395	6,228	6,148	6,388	6,336	6,127	5,979	5,819	5,798	5,982	5,860	3,948	4,318	4,745	5,258	6,375	5,772	5,087	4,964	4,916	4,776	4,723	4,723	4,609	4,540	4,517	4,453	4,477	4,532	4,531	4,520	4,524	4,458	4,374	4,320	4,216	4,126
판매관리비	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
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	2,789	2,660	2,583	2,350	2,512	2,384	2,386	2,614	2,618	2,587	2,481	2,431	2,440	2,491	2,428	2,336	2,237	2,206	2,203	2,196	2,184	2,168	2,116	2,140	2,085	2,073	2,104	1,993	1,931	1,971	1,965	2,065	2,193	2,209	2,223	2,273	2,277	2,242	2,240	2,189	2,148
EBITDA	6,575	6,409	6,209	5,819	5,851	5,630	5,558	5,634	5,518	5,318	5,151	5,062	5,023	5,128	4,990	4,825	4,694	4,561	4,512	4,460	4,427	4,374	4,266	4,243	4,108	4,044	4,058	3,941	3,877	3,859	3,801	3,823	3,877	3,864	3,848	3,828	3,783	3,711	3,670	3,609	3,518
영업외이익	855	748	658	539	479	407	403	318	261	227	199	192	155	137	126	122	147	162	166	167	183	196	191	191	177	158	169	170	175	178	177	163	159	142	130	105	99	104	111	136	133
법인세	-231	-231	-245	-410	-408	-436	-402	-150	-120	-120	-146	-156	-152	-138	-135	-133	-134	-98	-70	-47	-47	-22	-6	31	60	97	128	115	116	146	181	304	436	484	542	534	567	569	581	582	583
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	2,233	2,091	2,018	1,915	2,073	1,931	1,936	1,881	1,855	1,841	1,771	1,741	1,734	1,774	1,736	1,672	1,632	1,615	1,597	1,570	1,564	1,540	1,473	1,477	1,401	1,352	1,372	1,294	1,258	1,285	1,261	1,236	1,237	1,199	1,148	1,185	1,151	1,121	1,123	1,104	1,073

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	2,010	1,760	274	1,052	1,454	1,123	179	1,545	1,598	501	129	594	275	114	111	117	335	90	166	631	538	1,039	129	885	1,625	244	248	864	353	94	147	213	332	116	83	168	61	74	85	353	77
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	0
매출채권등	2,041	2,092	2,210	2,012	1,955	2,056	2,081	1,977	1,985	1,999	2,168	1,951	1,852	2,077	2,478	1,989	1,876	1,906	1,880	1,678	1,647	1,550	1,630	1,485	1,412	1,400	1,550	1,444	1,376	1,636	1,615	1,506	1,456	1,473	1,561	1,433	1,368	1,337	1,506	1,322	1,279
재고자산	745	709	761	723	668	625	666	638	622	623	711	688	625	580	803	870	645	505	631	587	500	469	535	512	487	488	544	544	483	445	548	528	511	492	610	617	542	519	604	615	527
장기투자	4,727	4,336	4,389	4,273	4,087	3,888	3,896	3,947	3,791	3,746	3,599	3,393	3,456	3,373	3,234	3,083	3,229	3,492	3,628	3,446	3,389	3,154	3,096	2,813	2,683	2,429	2,731	2,599	2,573	2,504	2,317	2,473	2,398	2,404	2,397	2,300	2,232	2,188	2,092	2,048	1,987
유형자산	71,783	70,107	67,880	65,366	61,882	59,884	58,369	56,417	55,035	53,929	52,859	51,727	50,807	50,090	49,457	48,442	47,737	47,076	46,748	46,072	45,531	45,022	44,440	43,761	42,353	42,036	41,155	40,421	39,414	38,733	36,944	35,879	35,289	34,679	34,329	33,950	33,544	33,158	32,842	32,207	31,823
무형자산	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
이연세자산	0	0	0	0	62	75	0	64	89	85	52	71	66	43	54	54	51	40	44	55	52	41	42	78	73	68	43	39	41	75	79	71	78	63	68	56	196	177	107	303	323
기타자산	5,859	5,824	5,857	5,728	5,229	5,098	4,844	4,698	4,807	4,702	4,561	4,446	4,577	4,668	5,051	5,420	5,444	4,876	4,754	5,048	5,122	5,236	4,085	4,174	4,823	4,468	4,177	4,329	4,344	4,363	4,337	4,165	4,176	3,932	3,982	3,945	3,918	3,832	3,919	3,477	3,474
자산총계	87,165	84,828	81,371	79,154	75,337	72,749	70,035	69,286	67,927	65,585	64,079	62,870	61,658	60,945	61,188	59,975	59,317	57,985	57,851	57,517	56,779	56,511	53,957	53,708	53,456	51,133	50,448	50,240	48,584	47,850	45,987	44,835	44,240	43,159	43,030	42,469	41,861	41,285	41,155	40,325	39,490
매입채무등	2,323	2,261	2,307	2,328	2,096	1,942	1,781	1,713	1,546	1,461	1,668	1,445	1,307	1,338	1,804	1,586	1,590	1,257	1,409	1,319	1,273	1,213	1,237	1,602	1,188	996	1,294	1,258	1,057	1,154	1,237	1,189	1,092	1,027	1,243	992	974	862	1,045	917	922
차입금	41,611	39,203	36,043	35,522	33,326	32,326	30,268	29,804	30,559	28,619	27,514	27,122	26,802	26,042	26,032	25,326	25,249	24,678	24,736	24,752	24,698	24,476	22,208	22,464	23,248	21,183	20,447	20,203	19,793	18,901	17,247	16,501	16,849	16,004	15,791	15,392	15,381	15,057	14,842	14,478	14,262
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	6,428	6,615	6,583	6,458	6,099	5,999	5,854	6,009	5,696	5,804	5,502	5,288	5,110	5,458	5,373	5,357	5,174	5,559	5,516	5,466	5,235	5,449	5,369	5,246	4,959	5,093	5,024	4,920	4,712	4,862	4,669	4,601	4,345	4,506	4,351	7,850	7,531	7,606	7,304	7,339	7,016
기타부채	12,623	12,815	12,700	13,535	12,723	12,539	12,464	12,254	12,018	11,701	11,612	11,533	11,351	11,109	11,123	11,135	11,149	10,567	10,382	10,610	10,585	10,478	10,371	10,418	10,475	10,357	10,241	10,515	10,458	10,404	10,413	10,179	10,102	9,861	9,997	6,604	6,661	6,501	6,748	6,386	6,375
부채총계	63,108	61,022	57,762	57,973	54,376	52,945	50,513	49,934	49,973	47,744	46,463	45,561	44,744	44,127	44,513	43,591	43,346	42,253	42,239	42,346	41,987	41,811	39,382	39,931	40,071	37,831	37,209	37,099	36,218	35,521	33,765	32,670	32,590	31,598	31,575	31,029	30,738	30,215	30,134	29,337	28,787
자본금+ 자본잉여금	14,508	14,474	14,465	12,251	12,214	11,170	11,037	11,012	9,982	9,870	9,852	9,648	9,625	9,545	9,529	9,347	9,327	9,162	9,163	8,789	8,781	8,756	8,748	8,008	7,992	7,972	7,967	7,947	7,477	7,460	7,453	7,408	7,192	7,175	7,167	7,158	7,151	7,142	7,149	7,169	7,166
이익잉여금	9,607	9,391	9,207	8,995	8,813	8,706	8,553	8,406	8,039	8,042	7,858	7,739	7,371	7,370	7,239	7,128	6,747	6,686	6,572	6,508	6,146	6,082	5,968	5,912	5,538	5,478	5,413	5,336	5,024	4,996	4,893	4,876	4,580	4,510	4,413	4,386	4,079	4,036	3,982	3,924	3,644
기타포괄익	-58	-59	-63	-65	-66	-72	-68	-66	-67	-71	-94	-78	-82	-97	-93	-91	-103	-116	-123	-126	-135	-138	-141	-143	-145	-148	-141	-142	-135	-127	-124	-119	-122	-124	-125	-105	-107	-109	-110	-105	-107
자본총계	24,057	23,806	23,609	21,181	20,961	19,804	19,522	19,352	17,954	17,841	17,616	17,309	16,914	16,818	16,675	16,384	15,971	15,732	15,612	15,171	14,792	14,700	14,575	13,777	13,385	13,302	13,239	13,141	12,366	12,329	12,222	12,165	11,650	11,561	11,455	11,439	11,123	11,070	11,021	10,988	10,703
주식수(만주)	62,700	62,600	58,900	59,500	58,800	57,700	56,300	56,500	55,700	55,600	55,200	55,200	55,200	55,100	54,700	54,800	54,600	54,500	54,000	53,900	53,900	53,900	52,800	52,800	52,700	52,700	52,000	52,100	51,800	51,600	51,100	51,100	51,000	50,900	50,900	50,900	50,900	50,900	50,900	50,956	50,949

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	4,771	4,752	4,083	4,538	4,510	4,619	4,641	4,951	5,112	4,840	5,327	5,118	4,399	4,329	3,932	3,777	3,688	3,465	2,189	2,253	2,189	2,043	2,848	2,880	3,077	3,139	3,263	3,186	3,019	3,028	3,122	3,252	3,271	3,295	3,126	2,994	2,919	2,967	3,052	2,973	2,954
투자활동	-12,498	-11,997	-10,969	-9,723	-8,455	-7,863	-7,428	-6,831	-6,690	-6,198	-5,926	-5,624	-5,237	-4,985	-4,653	-4,543	-4,140	-4,204	-4,287	-4,784	-4,362	-4,169	-4,740	-4,235	-5,215	-5,097	-4,343	-4,409	-3,829	-3,966	-3,986	-3,763	-3,687	-3,420	-3,296	-3,294	-3,292	-3,315	-3,261	-3,690	-3,635
재무활동	8,283	7,882	6,981	4,692	3,801	3,866	2,837	2,831	2,901	1,745	617	983	778	680	666	252	249	-210	2,135	2,277	1,077	2,921	1,773	1,376	3,419	2,108	1,181	1,874	831	916	928	556	686	167	168	115	358	320	209	665	622
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	556	637	95	-493	-144	622	50	951	1,323	387	18	477	-60	24	-55	-514	-203	-949	37	-254	-1,096	795	-119	21	1,281	150	101	651	21	-22	64	45	270	42	-2	-185	-15	-28	0	-51	-59
자본적지출	-12,463	-11,942	-10,908	-9,687	-8,411	-7,815	-7,364	-6,761	-6,623	-6,126	-5,854	-5,553	-5,197	-4,961	-4,638	-4,537	-4,317	-4,162	-4,244	-4,720	-4,083	-4,102	-4,685	-4,204	-5,105	-4,988	-4,225	-4,294	-3,792	-3,941	-3,957	-3,669	-3,624	-3,355	-3,244	-3,265	-3,256	-3,244	-3,195	-3,683	-3,618
잉여현금	-7,692	-7,190	-6,825	-5,149	-3,901	-3,196	-2,723	-1,810	-1,511	-1,286	-527	-435	-798	-632	-706	-760	-629	-697	-2,055	-2,467	-1,894	-2,059	-1,837	-1,324	-2,028	-1,849	-962	-1,108	-773	-913	-835	-417	-353	-60	-118	-271	-337	-276	-143	-710	-664

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