AAON, Inc.【AAON】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 2Q11 3Q11 4Q11 1Q12 2Q12 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 69,076 73,829 63,402 64,957 83,333 76,816 78,008 66,833 91,241 89,690 73,376 76,367 92,310 102,917 84,728 76,768 90,275 94,360 97,229 85,422 102,319 104,568 91,668 86,078 101,326 113,668 104,160 99,082 109,588 112,937 112,340 113,822 119,437 113,500 122,574 137,483 125,596 134,772 116,700 115,788 143,876 138,571 136,282 182,771 208,814 242,605 254,598 265,953 283,957 311,970 306,638 262,099 313,566 327,252 297,718 322,054 311,567 384,238 424,217
売上成長率(%) - - - - -2.9 22.9 -0.6 17.4 42.5
売上原価 57,339 59,570 54,755 51,439 62,230 59,667 59,279 51,521 63,565 63,074 53,188 54,521 64,434 69,567 59,537 54,970 63,158 64,175 67,648 59,691 69,572 71,476 65,158 61,092 69,648 78,010 73,085 83,692 - - - - 89,262 86,115 86,502 94,536 87,465 93,924 82,777 82,631 101,769 102,552 109,735 136,707 161,438 177,014 176,057 188,799 189,939 195,861 194,899 169,857 200,472 213,094 220,103 235,690 228,838 277,377 314,447
売上総利益 11,737 14,259 8,647 13,518 21,103 17,149 18,729 15,312 27,676 26,616 20,188 21,846 27,876 33,350 25,191 21,798 27,117 30,185 29,581 25,731 32,747 33,092 26,510 24,986 31,678 35,658 31,075 15,390 27,585 32,763 27,795 25,793 30,175 27,385 36,381 42,947 38,131 40,848 33,923 33,157 42,107 36,019 26,547 46,064 47,376 65,591 78,541 77,154 94,018 116,109 111,739 92,242 113,094 114,158 77,615 86,364 82,729 106,861 109,770
売上総利益率(%) 26.1 26.8 26.6 27.8 25.9
販売管理費 5,697 5,445 5,625 5,981 6,899 6,747 6,634 6,967 9,089 9,687 8,246 7,629 10,584 13,830 8,519 8,317 9,200 10,062 9,859 8,913 10,561 10,400 8,632 10,530 11,971 13,034 13,714 10,219 13,086 13,190 11,260 11,001 13,481 12,994 14,601 15,214 15,939 14,716 14,622 14,696 16,895 15,897 21,110 23,056 26,933 28,891 31,943 32,942 39,272 51,470 47,855 45,288 45,895 48,637 48,194 51,293 59,147 63,230 65,810
営業利益 6,040 8,814 1,220 7,560 14,194 10,406 12,074 8,338 18,646 16,929 11,912 14,241 17,292 19,520 16,953 13,476 17,947 20,157 19,722 16,826 22,198 22,692 17,878 14,457 19,659 22,625 17,362 5,178 14,503 19,571 16,538 14,508 16,688 14,385 21,430 27,795 22,192 26,131 25,718 18,461 25,212 20,137 5,443 23,010 20,453 36,700 46,598 44,206 54,740 64,664 63,884 46,970 67,199 65,520 29,429 35,111 23,582 43,595 43,960
営業利益率 (%) 9.9 10.9 7.6 11.3 10.4
経常(税引前)利益 5,902 8,655 1,340 7,605 14,134 10,483 12,095 8,356 18,956 17,004 11,978 14,289 17,397 19,532 17,028 13,445 18,003 20,113 19,778 17,017 22,275 22,762 17,937 14,528 19,764 22,750 17,450 5,240 14,582 19,612 16,505 14,491 16,736 14,387 21,417 27,829 22,243 26,156 25,747 18,481 25,247 20,108 5,346 22,841 20,123 35,800 45,769 43,170 53,360 63,491 63,133 46,808 67,007 64,510 28,266 32,483 19,505 38,442 38,322
経常(税引前)利益率(%) 8.5 11.7 2.1 11.7 17.0 13.6 15.5 12.5 20.8 19.0 16.3 18.7 18.8 19.0 20.1 17.5 19.9 21.3 20.3 19.9 21.8 21.8 19.6 16.9 19.5 20.0 16.8 5.3 13.3 17.4 14.7 12.7 14.0 12.7 17.5 20.2 17.7 19.4 22.1 16.0 17.5 14.5 3.9 12.5 9.6 14.8 18.0 16.2 18.8 20.4 20.6 17.9 21.4 19.7 9.5 10.1 6.3 10.0 9.0
法人税等合計 2,063 3,029 469 3,038 4,837 4,476 4,517 1,216 6,837 6,482 4,212 4,467 6,034 7,092 6,495 5,046 6,873 6,862 6,830 6,211 7,934 7,080 6,517 4,311 5,970 8,033 1,680 980 2,891 5,527 3,969 3,589 3,775 560 5,396 5,976 4,439 5,696 6,855 2,105 4,632 4,527 -840 4,782 4,177 8,327 6,871 6,356 7,678 15,413 16,084 7,792 14,779 11,885 3,576 3,191 4,018 7,660 6,290
実効税率(%) 12.7 9.8 20.6 19.9 16.4
純利益 3,839 5,626 871 4,567 9,297 6,007 7,578 7,140 12,119 10,522 7,766 9,822 11,363 12,440 10,533 8,399 11,130 13,251 12,948 10,806 14,341 15,682 11,420 10,217 13,794 14,717 15,770 4,260 11,691 14,085 12,536 10,902 12,961 13,827 17,273 21,853 17,804 20,460 18,892 16,376 20,615 15,581 6,186 18,059 15,946 27,473 38,898 36,814 45,682 48,078 47,049 39,016 52,228 52,625 24,690 29,292 15,487 30,782 32,032
純利益率(%) 8.3 9.1 5.0 8.0 7.6
一株あたり利益 0.16 0.23 0.04 0.19 0.38 0.24 0.31 0.29 0.33 0.29 0.21 0.27 0.21 0.23 0.19 0.16 0.21 0.24 0.24 0.2 0.27 0.3 0.22 0.19 0.26 0.28 0.3 0.08 0.22 0.27 0.24 0.21 0.25 0.27 0.33 0.42 0.34 0.39 0.36 0.31 0.39 0.3 0.12 0.34 0.3 0.52 0.73 0.69 0.84 0.59 0.58 0.48 0.64 0.65 0.3 0.36 0.19 0.38 0.39
希薄化後一株あたり利益 0.15 0.23 0.03 0.18 0.38 0.24 0.31 0.29 0.33 0.28 0.21 0.26 0.2 0.22 0.19 0.15 0.2 0.24 0.24 0.2 0.27 0.29 0.21 0.19 0.26 0.28 0.3 0.08 0.22 0.27 0.24 0.21 0.25 0.26 0.33 0.41 0.34 0.38 0.35 0.3 0.38 0.29 0.11 0.33 0.3 0.51 0.72 0.67 0.82 0.58 0.56 0.46 0.62 0.63 0.3 0.35 0.19 0.37 0.38
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 106.7 - - - 105.3
一株あたり配当金 0.12 0.12 0.12 0 0.12 0 0.24 0 0.1 0 0.1 0 0.09 0 0.09 0 0.11 0 0.11 0 0.11 0 0.13 0 0.13 0 0.13 - 0.16 0 0.16 - 0.16 0 0.16 - 0.19 0 0.19 - 0.19 0 0.19 - 0.19 0 0.24 0.12 0.12 0.08 0.08 0.08 0.08 0.32 0.32 0.4 0.4 0.4 0.4
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 46,979 54,054 43,518 63,554 64,313
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 15.8 16.8 14.0 16.5 15.2