ICF International, Inc.【ICFI】 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 1Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
売上高 213,395 218,691 213,947 227,641 239,649 237,864 231,979 233,921 241,568 244,055 229,759 245,052 263,860 264,796 276,426 273,527 288,949 288,951 280,805 283,599 305,419 306,520 289,559 296,295 306,392 305,301 321,174 302,780 324,315 332,968 377,910 341,254 366,717 373,918 396,636 358,238 353,987 360,315 434,335 378,478 392,525 394,060 387,985 413,468 423,110 467,777 475,609 483,282 500,085 501,519 478,352 494,436 512,029 516,998 496,324 487,618 476,155 465,405 443,673
売上成長率(%) - - - - 3.8 -1.4 - -10.0 -10.6
売上原価 133,522 137,343 131,436 140,188 147,861 148,267 146,879 142,818 151,528 154,024 143,146 153,730 166,667 166,064 168,485 164,569 178,251 177,864 173,752 177,199 194,188 191,310 182,440 183,607 190,896 189,992 207,230 188,826 206,565 213,060 249,057 215,949 235,053 238,158 264,027 230,616 223,407 223,288 295,095 232,082 246,646 254,175 246,667 258,158 268,905 307,295 300,064 312,565 325,404 323,504 303,545 310,533 329,331 325,047 317,105 302,542 298,425 290,545 285,323
販売管理費 59,270 60,341 63,525 65,871 67,404 66,356 64,265 68,262 67,604 67,647 68,874 69,637 74,232 74,704 83,447 84,833 83,782 81,011 79,533 81,559 84,641 84,193 77,655 88,802 86,240 84,558 86,840 89,659 90,410 88,960 91,958 96,519 101,450 100,130 97,664 103,271 99,255 100,123 108,963 109,982 106,178 99,940 114,472 117,452 114,403 118,290 136,718 123,733 126,522 131,553 123,354 129,094 127,091 132,816 129,452 131,891 123,017 122,261 115,235
営業費用 64,369 65,254 68,644 71,217 73,723 72,722 70,674 73,454 72,745 72,877 74,026 74,672 79,619 80,204 91,331 92,996 91,964 89,590 88,015 88,706 91,873 91,434 85,154 96,055 93,288 91,913 93,763 96,372 96,725 95,686 99,410 103,416 109,122 107,096 104,311 111,303 107,798 108,777 117,482 118,267 113,925 107,620 122,730 127,607 124,429 132,248 152,496 139,266 142,634 146,114 137,886 142,959 140,291 145,927 142,752 146,686 137,719 136,429 129,717
営業利益 15,504 16,094 13,867 16,236 18,065 16,875 14,426 17,649 17,295 17,154 12,587 16,650 17,574 18,528 16,610 15,962 18,734 21,497 19,038 17,694 19,358 23,776 21,965 16,633 22,208 23,396 20,181 17,582 21,025 24,222 29,443 21,889 22,542 28,664 28,298 16,319 22,782 28,250 21,758 28,129 31,954 32,265 18,588 27,703 29,776 28,234 23,049 31,451 32,047 31,901 36,921 40,944 42,407 46,024 36,467 38,390 40,011 38,431 28,633
営業利益率 (%) 7.3 7.9 8.4 8.3 6.5
経常(税引前)利益 14,942 15,555 13,386 14,896 17,242 15,955 13,818 16,959 16,660 16,818 11,789 15,901 16,179 17,393 14,677 13,167 15,055 18,771 16,607 15,524 16,841 22,101 20,041 14,791 19,897 20,910 18,388 16,020 18,540 21,631 26,636 19,024 19,794 25,699 25,656 12,984 19,223 24,539 17,927 25,029 29,296 29,796 15,969 24,637 25,771 21,647 11,925 21,436 21,238 24,080 29,793 34,336 34,740 37,930 31,052 30,001 29,950 30,746 21,296
経常(税引前)利益率(%) 7.0 7.1 6.3 6.5 7.2 6.7 6.0 7.2 6.9 6.9 5.1 6.5 6.1 6.6 5.3 4.8 5.2 6.5 5.9 5.5 5.5 7.2 6.9 5.0 6.5 6.8 5.7 5.3 5.7 6.5 7.0 5.6 5.4 6.9 6.5 3.6 5.4 6.8 4.1 6.6 7.5 7.6 4.1 6.0 6.1 4.6 2.5 4.4 4.2 4.8 6.2 6.9 6.8 7.3 6.3 6.2 6.3 6.6 4.8
法人税等合計 5,979 6,221 4,544 5,959 6,896 6,382 4,599 6,847 6,329 5,687 4,033 6,185 6,181 5,840 5,914 5,267 5,881 7,226 5,857 5,837 6,258 8,664 7,368 4,614 7,960 7,218 -8,682 3,603 4,923 4,960 7,941 3,706 5,183 6,069 6,277 2,372 5,567 6,668 5,107 6,678 8,984 9,406 3,890 6,775 7,374 2,542 3,046 5,038 926 340 7,631 7,019 9,129 5,251 6,489 3,150 6,289 6,980 3,986
実効税率(%) 20.9 10.5 21.0 22.7 18.7
純利益 8,963 9,334 8,842 8,937 10,346 9,573 9,219 10,112 10,331 11,131 7,756 9,716 9,998 11,553 8,763 7,900 9,174 11,545 10,750 9,687 10,583 13,437 12,673 10,177 11,937 13,692 27,070 12,417 13,617 16,671 18,695 15,318 14,611 19,630 19,379 10,612 13,656 17,871 12,820 18,351 20,312 20,390 12,079 17,862 18,397 19,105 8,879 16,398 20,312 23,740 22,162 27,317 25,611 32,679 24,563 26,851 23,661 23,766 17,310
純利益率(%) 4.9 5.5 5.0 5.1 3.9
一株あたり利益 0.46 0.47 0.45 0.45 0.52 0.49 0.47 0.52 0.52 0.56 0.39 0.49 0.51 0.59 0.45 0.41 0.47 0.6 0.56 0.51 0.56 0.71 0.67 0.54 0.64 0.73 1.45 0.67 0.72 0.88 0.99 0.81 0.78 1.04 1.03 0.56 0.73 0.95 0.68 0.97 1.08 1.08 0.64 0.95 0.98 1.01 0.47 0.87 1.08 1.26 1.17 1.46 1.37 1.74 1.31 1.45 1.29 1.29 0.94
希薄化後一株あたり利益 0.45 0.47 0.44 0.45 0.52 0.48 0.47 0.51 0.52 0.55 0.38 0.48 0.5 0.59 0.44 0.4 0.47 0.59 0.55 0.5 0.55 0.7 0.65 0.52 0.63 0.72 1.41 0.65 0.71 0.86 0.97 0.8 0.76 1.02 1.01 0.55 0.72 0.94 0.67 0.96 1.07 1.07 0.62 0.94 0.97 1.01 0.47 0.87 1.07 1.25 1.16 1.44 1.36 1.73 1.29 1.44 1.28 1.28 0.94
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 10.9 - - - 14.9
一株あたり配当金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
EBITDA - - - 49,766 53,185 54,713 52,599 43,115
EBITDAマージン(%) - - - 10.0 10.9 11.5 11.3 9.7