Delek Logistics Partners, L.P.【DKL】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
売上高 271,806 249,216 210,894 230,141 243,295 223,097 203,527 236,343 228,036 173,347 143,512 172,134 165,092 108,931 104,056 111,853 107,470 124,680 129,473 126,769 130,626 151,207 167,921 166,280 164,110 159,298 152,483 155,342 137,556 138,611 163,401 117,637 142,268 140,112 152,913 168,478 189,627 189,884 206,581 266,750 294,025 269,051 243,525 246,911 275,824 254,149 252,075 264,628 214,070 209,863 249,930 246,350 261,277 255,766
売上成長率(%) - - - - -17.4 -0.9 -6.9 22.1 21.9
売上原価 255,281 96,933 187,860 207,966 218,222 197,316 172,209 196,574 194,133 134,305 108,407 132,494 124,385 71,018 66,753 73,101 73,527 88,777 92,590 85,039 89,120 106,141 119,032 106,016 126,337 119,661 117,696 116,563 96,222 - 121,050 63,738 83,317 63,217 104,913 113,051 131,625 109,414 153,598 209,592 221,872 - 170,075 179,070 206,500 179,800 180,554 190,260 165,225 160,851 196,180 182,765 207,324 211,884
販売管理費 - - - - - - - 2,242 2,453 3,258 3,409 2,982 2,703 2,290 2,913 2,698 2,307 2,338 2,848 2,656 2,751 3,585 2,975 3,747 3,076 7,368 4,473 5,293 5,280 5,769 6,130 4,721 6,122 5,614 4,860 6,077 6,141 5,527 5,095 13,773 11,959 3,355 7,510 6,611 5,545 5,100 4,863 6,016 15,745 9,320 8,864 8,944 4,520 6,311
営業費用 265,734 102,238 197,751 217,516 230,408 209,755 187,668 211,966 210,548 151,229 127,098 150,995 143,245 91,069 85,082 89,341 90,469 105,517 111,001 103,398 107,990 127,509 140,644 131,570 131,486 128,152 123,372 123,086 102,827 108,895 128,359 69,756 90,503 95,007 110,743 120,084 139,044 140,529 159,743 224,544 235,008 207,430 179,593 186,964 213,270 201,633 187,533 196,167 182,262 171,848 202,331 193,914 215,909 219,325
営業利益 6,072 8,970 13,143 12,625 12,887 13,342 15,859 24,377 17,488 22,118 16,414 21,139 21,847 17,862 18,974 22,512 17,001 19,163 18,472 23,371 22,636 23,698 27,277 34,710 32,624 31,147 29,111 32,256 34,729 29,716 35,042 47,881 51,765 45,105 42,170 48,394 50,583 49,355 46,838 42,206 59,017 61,621 63,932 59,947 62,554 52,516 64,542 68,461 31,808 38,015 47,599 52,436 45,368 36,441
営業利益率 (%) 18.1 19.0 21.3 17.4 14.2
経常(税引前)利益 5,405 8,474 12,326 11,873 11,693 11,535 13,876 22,035 15,262 20,013 14,257 18,374 18,711 14,674 15,546 19,022 13,284 15,033 14,646 19,085 17,097 18,359 20,073 25,683 23,432 21,528 19,761 24,956 30,614 22,384 28,771 43,675 46,160 40,873 36,451 43,412 43,430 41,682 39,615 32,469 45,061 42,289 37,669 32,152 34,952 22,668 32,974 41,115 33,824 35,251 39,216 44,819 45,904 46,979
経常(税引前)利益率(%) 2.0 3.4 5.8 5.2 4.8 5.2 6.8 9.3 6.7 11.5 9.9 10.7 11.3 13.5 14.9 17.0 12.4 12.1 11.3 15.1 13.1 12.1 12.0 15.4 14.3 13.5 13.0 16.1 22.3 16.1 17.6 37.1 32.4 29.2 23.8 25.8 22.9 22.0 19.2 12.2 15.3 15.7 15.5 13.0 12.7 8.9 13.1 15.5 15.8 16.8 15.7 18.2 17.6 18.4
法人税等合計 2,437 64 122 118 307 210 147 281 177 -473 254 63 109 -621 98 129 133 -279 51 108 174 -555 78 101 106 249 65 71 84 747 975 -740 -168 156 184 166 -194 -3 101 305 387 -411 302 256 127 520 326 57 150 -54 182 245 344 -313
実効税率(%) -0.2 0.5 0.5 0.7 -0.7
純利益 2,968 26,092 12,204 11,755 11,386 11,325 13,729 21,754 15,085 20,486 14,003 18,311 18,602 15,295 15,448 18,893 13,151 15,312 14,595 18,977 16,923 18,914 19,995 25,582 23,326 21,280 19,696 24,885 30,531 21,638 27,796 44,415 46,328 40,717 36,267 43,246 43,624 41,685 39,514 32,164 44,674 42,700 37,367 31,896 34,825 22,148 32,648 41,058 33,674 35,305 39,034 44,574 45,560 47,292
純利益率(%) 16.8 15.6 18.1 17.4 18.5
EBITDA - - - - 62,484 75,315 79,533 80,167 72,429
EBITDAマージン(%) - - - - 29.8 30.1 32.3 30.7 28.3