엑스포 XPO(XPO INC) | 재무제표

엑스포

XPO

NYSE

191.61

-0.85 (-0.44%) 26.08/27, USD

최근 실적발표 26. 07/31

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	8,573	8,298	8,157	8,067	8,009	8,008	8,072	8,090	8,017	7,855	7,744	7,635	7,601	7,731	7,718	3,644	4,968	6,107	7,202	12,383	11,788	12,104	10,199	8,210	9,689	10,425	10,681	16,901	17,082	17,207	17,279	17,084	16,636	16,034	15,381	14,863	14,690	14,613	14,619	14,285	12,933
매출원가	3,416	3,286	3,233	3,206	3,205	3,233	3,290	3,340	3,354	3,350	3,383	3,420	3,482	3,607	3,651	-1,385	382	1,967	3,426	9,965	9,417	9,884	8,185	6,442	7,787	8,301	8,545	14,273	14,484	14,639	14,738	14,581	14,212	13,705	13,138	12,704	12,555	12,486	12,503	12,202	11,076
매출총이익	5,157	5,012	4,924	4,861	4,804	4,775	4,782	4,750	4,663	4,505	4,361	4,215	4,119	4,124	4,067	5,029	4,586	4,140	3,776	2,418	2,371	2,220	2,014	1,768	1,902	2,124	2,136	2,628	2,598	2,568	2,541	2,503	2,424	2,329	2,243	2,159	2,135	2,127	2,116	2,083	1,858
판매관리비	3,530	3,472	3,424	3,415	3,391	3,374	3,377	3,345	3,302	3,231	3,159	3,083	3,013	2,982	2,945	4,081	3,681	3,253	2,866	1,296	1,251	1,559	1,210	1,122	1,284	1,107	1,068	1,883	1,873	1,873	1,837	1,799	1,752	1,709	1,661	1,641	1,624	1,622	1,652	1,719	1,619
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	753	680	657	664	676	674	661	631	609	519	438	323	308	372	377	243	216	236	312	595	621	289	228	20	111	510	561	745	725	695	704	704	672	619	582	518	510	505	464	364	239
EBITDA	1,288	1,215	1,177	1,179	1,196	1,191	1,186	1,141	1,090	961	857	672	698	801	1,267	1,354	1,187	1,252	943	1,146	1,198	910	865	580	828	1,185	1,214	1,533	1,489	1,491	1,477	1,406	1,358	1,242	1,183	1,165	1,105	1,123	1,095	963	815
영업외이익	3	6	-1.00	2	15	21	35	31	16	-6	-16	-72	-18	30	498	772	535	601	246	104	415	338	297	548	430	404	385	54	36	71	57	5	2	-49	-57	0.40	-46	-21	-12	-59	-22
법인세	141	122	121	115	125	85	86	80	71	87	68	56	52	70	74	17	1.00	0	11	74	94	-7	-22	-69	-66	51	60	126	133	141	122	-52	-63	-89	-99	50	23	28	22	-50	-50
중단손익	0	0	0	0	0	0	0	0	-2	0	-3	0	2	0	0	-22	-100	-55	0	29	168	123	130	260	199	199	199	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	404	348	316	332	345	389	387	370	359	242	189	37	84	192	666	882	694	709	336	339	489	202	110	92	129	395	419	403	382	396	422	535	489	392	340	166	118	113	69	-23	-78

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	298	237	310	335	225	212	246	378	250	229	412	355	290	309	460	544	436	1,004	228	254	801	629	1,731	2,025	2,285	1,127	377	425	497	376	502	428	361	380	397	473	291	342	373	360	378
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	1,267	1,163	1,035	1,103	1,132	1,083	977	1,064	1,088	1,077	973	1,059	1,008	1,019	954	2,013	2,190	2,248	908	1,987	3,171	3,137	1,680	2,624	2,244	2,415	2,500	2,577	2,723	2,753	2,596	2,915	2,856	2,858	2,725	2,601	2,482	2,338	2,313	2,338	2,266
재고자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	4,440	4,410	4,441	4,404	4,402	4,248	4,129	4,107	4,047	3,984	3,783	2,767	2,741	2,695	2,551	2,644	2,631	2,617	2,372	2,650	5,228	5,253	2,735	4,794	4,823	4,775	4,949	4,699	4,625	4,606	2,605	2,705	2,692	2,726	2,664	2,602	2,542	2,531	2,537	2,711	2,755
무형자산	1,808	1,827	1,858	1,871	1,893	1,841	1,822	1,897	1,873	1,890	1,920	1,831	1,876	1,879	1,879	2,725	2,806	2,880	2,064	3,096	5,495	5,509	3,211	5,500	5,437	5,441	5,542	5,488	5,619	5,647	5,720	5,794	5,846	6,038	5,999	6,002	5,957	5,854	5,861	6,326	6,370
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	3	3	0	2	3
기타자산	520	546	550	476	481	495	538	477	471	423	404	416	437	446	425	577	577	571	3,145	546	869	841	6,820	802	852	804	760	727	850	814	847	835	864	960	817	680	656	620	614	682	660
자산총계	8,333	8,183	8,194	8,189	8,133	7,879	7,712	7,923	7,729	7,603	7,492	6,428	6,352	6,348	6,269	8,503	8,640	9,320	8,717	8,533	15,564	15,369	16,177	15,745	15,641	14,562	14,128	13,916	14,314	14,196	12,270	12,676	12,620	12,961	12,602	12,358	11,932	11,688	11,698	12,419	12,430
매입채무등	486	462	455	465	498	501	477	445	477	570	532	473	464	505	521	1,022	1,153	1,330	519	963	1,293	1,329	854	1,025	840	1,057	1,157	1,132	1,176	1,188	1,258	1,232	1,209	1,214	1,251	1,158	1,078	991	1,056	912	986
차입금	3,988	4,031	4,090	4,110	4,167	4,111	4,117	4,159	4,136	4,113	4,113	3,208	3,220	3,260	3,245	3,724	3,743	4,375	4,274	4,401	7,899	7,869	7,369	8,899	9,367	8,171	7,510	7,310	7,566	7,510	4,269	4,089	4,491	4,702	4,522	4,631	4,871	4,946	4,868	5,414	5,464
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	508	494	482	449	383	392	393	371	364	342	337	326	301	307	319	334	325	300	247	306	380	378	286	494	507	505	495	483	463	442	444	429	423	416	419	535	547	569	572	703	713
기타부채	1,389	1,345	1,306	1,348	1,304	1,235	1,124	1,307	1,253	1,246	1,244	1,224	1,248	1,221	1,172	1,637	1,712	1,717	2,539	1,847	3,025	2,879	4,819	2,542	2,293	2,101	2,070	2,026	2,197	2,223	2,329	2,336	2,357	2,524	2,400	2,336	2,186	2,095	2,164	2,314	2,191
부채총계	6,371	6,332	6,333	6,372	6,352	6,239	6,111	6,282	6,230	6,271	6,226	5,231	5,233	5,293	5,257	6,717	6,933	7,722	7,579	7,517	12,597	12,455	13,328	12,960	13,007	11,834	11,232	10,951	11,402	11,363	8,300	8,086	8,480	8,856	8,592	8,660	8,682	8,600	8,661	9,343	9,353
자본금+ 자본잉여금	1,005	1,056	1,160	1,196	1,233	1,227	1,275	1,340	1,322	1,302	1,298	1,284	1,268	1,252	1,238	1,195	1,187	1,176	1,179	1,174	1,971	1,988	1,999	2,012	2,004	1,984	2,102	2,097	2,095	2,163	3,352	3,955	3,603	3,600	3,631	3,623	3,296	3,281	3,287	3,276	3,272
이익잉여금	1,151	989	888	829	747	641	572	496	402	252	185	127	43	10	-4	803	672	531	43	-79	1,139	983	868	766	672	804	786	680	563	428	377	286	178	33	-43	-260	-322	-372	-393	-429	-443
기타포괄익	-194	-194	-187	-208	-199	-228	-246	-195	-225	-222	-217	-214	-192	-207	-222	-212	-152	-109	-84	-79	-183	-195	-158	-129	-192	-210	-145	-205	-153	-153	-154	-59	-49	49	16	-55	-95	-168	-194	-125	-101
자본총계	1,962	1,851	1,861	1,817	1,781	1,640	1,601	1,641	1,499	1,332	1,266	1,197	1,119	1,055	1,012	1,786	1,707	1,598	1,138	1,016	2,927	2,776	2,709	2,649	2,484	2,578	2,743	2,572	2,505	2,438	3,575	4,182	3,732	3,681	3,604	3,309	2,880	2,741	2,700	2,722	2,728
주식수(만주)	11,800	11,900	11,900	12,000	11,900	12,000	12,000	12,000	12,000	12,000	11,800	11,900	11,800	11,600	11,600	11,600	11,600	11,600	11,400	11,600	11,300	11,200	9,200	10,200	9,100	10,300	10,600	10,200	10,200	11,700	13,500	13,700	13,400	13,300	12,800	12,980	12,470	12,440	12,300	12,290	12,230

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	1,088	1,027	986	949	842	805	808	869	838	759	682	605	635	699	832	754	578	749	721	821	1,030	878	885	1,039	1,021	1,067	791	1,008	1,018	1,025	1,102	802	807	751	785	737	580	631	622	456	382
투자활동	-442	-532	-616	-636	-601	-594	-702	-1,626	-1,641	-1,583	-1,499	-579	-560	-541	245	314	332	389	-277	-372	-330	-373	-357	-349	-319	-240	-161	-101	-218	-268	-400	-390	-362	-416	-386	64	102	137	142	-2,642	-2,630
재무활동	-565	-456	-339	-352	-265	-227	-226	774	762	742	761	-228	-225	-848	-862	-758	-1,259	-757	-2,234	-2,229	-2,213	-1,033	1,136	903	1,095	-62	-759	-898	-654	-775	-620	-464	-387	-294	-366	-701	-779	-703	-681	1,259	1,455
환율변동	-2	-4	-1.00	-6	2	1.00	0	8	0	3	5	9	1.00	-13	-18	-20	-17	-3	-2	9	30	31	14	7	-11	-17	2	-14	-12	-25	-17	-3	3	22	16	4	1.00	-6	-4	2	-4
현금의증감	80	37	31	-45	-23	-15	-120	25	-40	-79	-51	-193	-149	-703	197	290	-366	378	-1,792	-1,771	-1,483	-497	1,678	1,600	1,786	748	-127	-5	134	-43	65	-55	62	63	49	104	-96	59	79	-925	-798
자본적지출	-438	-528	-616	-641	-614	-607	-714	-2,129	-1,645	-1,587	-1,504	-70	-540	-529	-433	-342	-298	-220	-138	-177	-17	-73	-120	-4	-169	-156	-142	-308	-353	-347	-408	-377	-372	-416	-386	-484	-445	-419	-414	-374	-360
잉여현금	650	499	370	308	228	198	94	-1,260	-807	-828	-822	535	95	170	399	412	280	529	583	644	1,013	805	765	1,035	852	911	649	700	665	678	694	425	435	334	399	253	135	212	208	82	22

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