MGM Resorts International

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 1,392 3,519 4,010 4,031 3,909 4,238 6,482 7,176 7,692 7,209 5,979 6,019 7,849 9,161 9,810 10,082 9,190 9,455 10,797 11,763 12,900 5,162 9,680 13,127 16,164 17,241
Przychód Δ r/r 0.0% 152.9% 13.9% 0.5% -3.0% 8.4% 52.9% 10.7% 7.2% -6.3% -17.1% 0.7% 30.4% 16.7% 7.1% 2.8% -8.8% 2.9% 14.2% 8.9% 9.7% -60.0% 87.5% 35.6% 23.1% 6.7%
Marża brutto 57.6% 52.4% 44.9% 45.6% 44.7% 45.9% 45.3% 46.9% 46.2% 42.5% 40.8% 37.6% 36.0% 35.4% 36.2% 36.8% 38.8% 41.9% 42.6% 41.2% 41.1% 33.1% 48.0% 49.3% 47.1% 45.5%
EBIT (mln) 210 538 628 767 713 951 1,357 1,758 2,864 -130 -964 -1,159 4,057 81 1,112 1,324 -156 2,080 1,713 1,469 3,940 -2,084 631 -1,814 1,891 1,490
EBIT Δ r/r 0.0% 156.3% 16.8% 22.1% -7.0% 33.3% 42.7% 29.5% 62.9% -104.5% 643.7% 20.2% -450.1% -98.0% 1280.3% 19.1% -111.8% -1431.2% -17.7% -14.2% 168.1% -152.9% -130.3% -387.3% -204.3% -21.2%
EBIT (%) 15.1% 15.3% 15.7% 19.0% 18.2% 22.4% 20.9% 24.5% 37.2% -1.8% -16.1% -19.3% 51.7% 0.9% 11.3% 13.1% -1.7% 22.0% 15.9% 12.5% 30.5% -40.4% 6.5% -13.8% 11.7% 8.6%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 775 1,114 1,087 1,116 857 817 798 695 669 770 848 676 800 595 460 443
EBITDA (mln) 340 863 1,149 1,151 1,126 1,308 1,870 2,172 2,348 1,744 -262 -526 4,874 1,018 1,919 2,085 2,075 2,530 2,633 2,591 5,275 -1,023 1,782 1,668 2,377 2,391
EBITDA(%) 24.4% 24.5% 28.7% 28.6% 28.8% 30.9% 28.9% 30.3% 30.5% 24.2% -4.4% -8.7% 62.1% 11.1% 19.6% 20.7% 22.6% 26.8% 24.4% 22.0% 40.9% -19.8% 18.4% 12.7% 14.7% 13.9%
Podatek (mln) 55 109 107 174 117 206 236 342 758 186 -721 -779 -403 -117 31 284 -7 22 -1,127 50 632 -192 253 697 158 52
Zysk Netto (mln) 86 161 170 292 244 412 443 648 1,584 -855 -1,292 -1,437 3,115 -1,768 -157 -150 -448 1,101 1,952 467 2,049 -1,320 1,254 207 1,142 747
Zysk netto Δ r/r 0.0% 86.9% 5.6% 72.2% -16.7% 69.2% 7.5% 46.3% 144.4% -154.0% 51.0% 11.3% -316.7% -156.8% -91.1% -4.3% 198.7% -346.0% 77.2% -76.1% 339.0% -164.4% -195.0% -83.5% 452.5% -34.6%
Zysk netto (%) 6.2% 4.6% 4.2% 7.3% 6.2% 9.7% 6.8% 9.0% 20.6% -11.9% -21.6% -23.9% 39.7% -19.3% -1.6% -1.5% -4.9% 11.6% 18.1% 4.0% 15.9% -25.6% 13.0% 1.6% 7.1% 4.3%
EPS 0.37 0.56 0.53 0.93 0.82 1.48 1.56 2.29 5.52 -3.06 -3.41 -3.19 6.37 -3.61 -0.32 -0.31 -0.82 1.94 3.38 0.86 3.91 -2.67 2.44 0.42 0.0 2.44
EPS (rozwodnione) 0.36 0.55 0.53 0.92 0.8 1.43 1.5 2.22 5.31 -3.06 -3.41 -3.19 5.62 -3.61 -0.32 -0.31 -0.82 1.92 3.34 0.85 3.88 -2.67 2.41 0.42 0.0 2.42
Ilośc akcji (mln) 233 290 320 316 297 279 279 283 287 280 379 450 489 489 490 491 543 568 572 544 524 494 482 487 0 307
Ważona ilośc akcji (mln) 239 295 320 320 305 288 290 292 298 280 379 450 561 489 490 491 543 573 579 550 528 494 487 487 0 310
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD