Bright Horizons Family Solutions Inc.【BFAM】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 280,123 310,813 308,663 319,177 332,155 348,100 334,976 337,768 350,440 370,465 365,944 371,596 385,322 402,053 383,929 398,537 422,164 445,546 433,316 439,879 463,657 489,699 471,585 478,241 501,758 528,060 511,584 520,615 506,323 293,772 337,920 377,078 390,840 441,478 460,333 462,656 460,409 490,341 540,215 529,522 553,606 603,216 645,787 615,648 622,709 670,059 719,099 674,146 665,527 731,570 802,812 733,698
売上成長率(%) - - - - 9.5 6.9 9.2 11.6 8.8
売上原価 214,333 235,388 240,158 247,961 255,006 264,986 262,115 257,290 263,832 274,605 280,560 281,693 289,546 297,670 292,457 299,321 317,230 331,205 330,122 331,738 350,113 363,662 358,545 357,607 374,811 388,439 386,364 389,467 397,464 228,536 282,749 301,795 309,482 335,496 340,068 355,250 350,350 361,816 411,406 418,262 431,992 466,653 488,142 499,746 487,581 507,647 537,564 533,615 509,790 549,020 585,763 591,847
売上総利益 65,790 75,425 68,505 71,216 77,149 83,114 72,861 80,478 86,608 95,860 85,384 89,903 95,776 104,383 91,472 99,216 104,934 114,341 103,194 108,141 113,544 126,037 113,040 120,634 126,947 139,621 125,220 131,148 108,859 65,236 55,171 75,283 81,358 105,982 120,265 107,406 110,059 128,525 128,809 111,260 121,614 136,563 157,645 115,902 135,128 162,412 181,535 140,531 155,737 182,550 217,049 141,851
売上総利益率(%) 20.8 23.4 25.0 27.0 19.3
販売管理費 43,605 32,426 33,017 32,779 35,404 33,204 32,856 36,219 36,845 36,890 36,419 38,010 40,031 40,756 39,616 43,564 46,146 48,869 46,369 47,555 50,212 53,137 49,427 48,815 55,875 56,491 53,964 55,166 57,369 49,247 53,301 59,646 60,110 64,458 67,135 65,118 71,746 73,673 80,812 62,925 82,771 81,899 83,253 79,145 87,546 87,499 89,499 90,101 91,861 94,834 94,726 94,962
営業利益 15,437 35,397 27,789 30,411 34,011 42,535 33,046 37,328 42,841 52,138 41,741 44,882 48,597 56,578 44,715 47,348 51,404 56,806 44,963 52,266 55,284 64,624 55,460 63,727 62,910 74,833 62,629 67,447 43,281 8,114 -5,927 7,866 13,708 34,012 45,990 35,308 31,164 47,822 39,049 39,550 30,645 45,532 66,824 28,240 39,937 69,059 89,396 48,227 62,272 86,052 120,846 45,495
営業利益率 (%) 7.2 9.4 11.8 15.1 6.2
経常(税引前)利益 -61,513 26,473 18,594 21,257 25,284 33,921 24,651 28,458 32,810 41,785 31,411 34,150 37,913 46,274 34,213 24,797 40,630 46,152 34,139 40,479 43,781 52,463 43,665 51,678 50,962 63,110 51,674 56,919 33,075 -1,015 -15,113 -1,295 4,692 24,432 36,837 24,387 24,118 33,963 27,342 26,759 17,729 33,313 54,602 13,988 26,256 57,046 77,783 36,773 51,921 75,497 108,634 33,855
経常(税引前)利益率(%) -22.0 8.5 6.0 6.7 7.6 9.7 7.4 8.4 9.4 11.3 8.6 9.2 9.8 11.5 8.9 6.2 9.6 10.4 7.9 9.2 9.4 10.7 9.3 10.8 10.2 12.0 10.1 10.9 6.5 -0.3 -4.5 -0.3 1.2 5.5 8.0 5.3 5.2 6.9 5.1 5.1 3.2 5.5 8.5 2.3 4.2 8.5 10.8 5.5 7.8 10.3 13.5 4.6
法人税等合計 -10,732 1,966 3,652 -2,419 9,236 12,207 9,272 9,564 10,278 14,866 10,853 10,232 13,186 15,871 11,703 7,677 -744 13,112 3,034 -10,965 6,483 12,037 10,065 5,021 8,920 13,783 10,420 9,156 2,343 -1,374 -8,459 -3,850 -2,440 5,617 10,018 6,694 4,712 9,018 9,094 8,717 9,603 12,719 14,623 8,464 9,267 17,872 22,878 7,650 13,872 20,722 30,082 12,115
実効税率(%) 20.8 26.7 27.4 27.7 35.8
純利益 -50,743 24,579 15,044 23,743 16,048 21,714 15,379 18,894 22,532 26,919 20,558 23,918 24,727 30,403 22,510 17,120 41,374 33,040 31,105 51,444 37,298 40,426 33,600 46,657 42,042 49,327 41,254 47,763 30,732 359 -6,654 2,555 7,132 18,815 26,819 17,693 19,406 24,945 18,248 18,042 8,126 20,594 39,979 5,524 16,989 39,174 54,905 29,123 38,049 54,775 78,552 21,740
純利益率(%) 4.3 5.7 7.5 9.8 3.0
一株あたり利益 - 0.38 0.23 - 0.24 0.33 0.23 0.29 0.36 0.44 0.34 0.4 0.41 0.51 0.38 0.29 0.69 0.56 0.53 0.88 0.64 0.7 0.58 0.8 0.73 0.85 0.71 0.82 - - - 0.04 - - - - 0.33 0.42 0.32 0.32 0.14 0.36 0.69 0.09 0.29 0.68 0.95 0.5 0.66 0.96 1.38 0.39
希薄化後一株あたり利益 - 0.37 0.23 - 0.24 0.32 0.23 0.28 0.35 0.43 0.33 0.39 0.4 0.5 0.37 0.28 0.68 0.54 0.51 0.86 0.62 0.68 0.57 0.79 0.71 0.83 0.69 0.81 0.52 - - 0.04 - - - - 0.33 0.42 0.31 0.31 0.14 0.35 0.69 0.1 0.29 0.67 0.94 0.5 0.66 0.95 1.37 0.39
EBITDA 70,526 84,172 108,752 144,846 70,195
EBITDAマージン(%) 10.5 12.6 14.9 18.0 9.6