Integer Holdings Corporation【ITGR】 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 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q20 2Q20 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 146,524 131,718 141,746 159,103 166,548 161,340 159,186 148,265 171,331 167,730 176,619 174,281 172,081 171,699 169,726 161,320 174,890 146,637 317,567 332,238 348,382 346,567 359,591 345,413 362,719 363,308 390,481 381,745 314,464 305,088 303,034 314,676 314,194 303,587 325,637 328,426 240,115 235,942 268,959 290,467 312,023 305,574 313,015 310,912 350,081 342,680 372,423 378,785 400,044 404,693 413,151 414,805 436,202 431,417 449,497 437,392 476,494 467,691 472,060
売上成長率(%) - - - - - - - - - - - - 8.8 5.5 9.2 8.4 5.0
売上原価 99,920 89,811 97,074 112,215 114,615 110,386 107,312 99,516 114,029 111,853 119,234 116,685 113,611 113,581 112,512 108,922 116,939 94,991 244,427 240,770 252,351 248,658 - 254,187 263,447 265,073 285,663 285,975 215,699 213,165 214,589 226,066 217,210 210,201 249,607 231,724 182,252 178,009 195,750 205,981 223,277 223,702 231,149 229,437 257,184 255,962 274,507 282,112 294,240 299,137 302,895 304,965 316,809 314,849 332,701 317,074 347,342 341,531 347,304
売上総利益 46,604 41,907 44,672 46,888 51,933 50,954 51,874 48,749 57,302 55,877 57,385 57,596 58,470 58,118 57,214 52,398 57,951 51,646 73,140 91,468 96,031 97,909 92,891 91,226 99,272 98,235 104,818 95,770 98,765 91,923 88,445 88,610 96,984 93,386 76,030 96,702 57,863 57,933 73,209 84,486 88,746 81,872 81,866 81,475 92,897 86,718 97,916 96,673 105,804 105,556 110,256 109,840 119,393 116,568 116,796 120,318 129,152 126,160 124,756
売上総利益率(%) 26.0 27.5 27.1 27.0 26.4
販売管理費 17,571 17,760 18,568 19,034 20,745 20,274 20,939 20,092 22,248 21,569 24,198 21,755 21,877 22,121 24,849 22,609 24,104 22,308 33,509 41,888 37,628 36,265 - 39,499 39,724 39,733 42,617 41,238 36,780 34,091 35,141 34,956 33,143 32,935 37,661 36,457 33,903 3,609 35,037 35,502 35,379 34,269 36,268 39,560 41,786 38,195 41,037 41,886 45,827 42,102 45,804 46,929 47,117 44,820 47,468 51,160 52,923 50,451 57,214
営業費用 28,301 29,019 32,130 35,690 40,842 48,827 50,469 34,410 40,167 38,875 44,522 35,072 38,931 41,935 39,806 43,009 44,917 50,451 - 80,334 66,762 61,047 131,652 64,681 59,533 59,604 70,294 61,053 54,407 50,464 48,750 49,441 47,647 46,905 53,382 52,626 48,678 18,175 45,616 49,878 49,396 48,782 53,203 58,978 60,190 57,460 61,051 62,507 64,228 57,481 66,743 70,563 64,207 58,557 59,764 70,766 69,814 69,721 68,821
営業利益 18,303 12,888 12,542 11,198 11,091 2,127 1,405 14,339 17,135 17,002 12,863 22,524 19,539 16,183 17,408 9,389 13,034 1,195 -10,472 11,134 29,269 36,862 - 26,545 39,739 38,631 34,524 34,717 44,358 41,459 39,695 39,169 49,337 46,481 22,648 44,076 9,185 39,758 27,593 34,608 39,350 33,090 28,663 22,497 32,707 29,258 36,865 34,166 41,576 48,075 43,513 39,277 55,186 58,011 57,032 49,552 59,338 56,439 55,935
営業利益率 (%) - 12.7 11.3 12.5 12.1 11.8
経常(税引前)利益 12,764 9,239 8,562 6,119 6,870 -2,172 -4,087 7,066 15,011 15,544 11,217 22,061 18,132 18,900 17,486 9,820 11,935 6 - -12,762 687 8,717 4,543 -4,200 4,116 11,990 9,916 12,209 31,795 -14,460 25,323 25,100 34,832 35,499 9,730 36,639 165 31,400 18,003 24,978 30,778 23,179 22,128 13,948 24,423 16,995 20,592 15,997 29,892 32,077 29,328 24,735 40,028 43,424 39,258 -12,999 45,596 45,992 46,807
経常(税引前)利益率(%) 8.7 7.0 6.0 3.8 4.1 -1.3 -2.6 4.8 8.8 9.3 6.4 12.7 10.5 11.0 10.3 6.1 6.8 0.0 - -3.8 0.2 2.5 1.3 -1.2 1.1 3.3 2.5 3.2 10.1 -4.7 8.4 8.0 11.1 11.7 3.0 11.2 0.1 13.3 6.7 8.6 9.9 7.6 7.1 4.5 7.0 5.0 5.5 4.2 7.5 7.9 7.1 6.0 9.2 10.1 8.7 -3.0 9.6 9.8 9.9
法人税等合計 4,214 2,250 2,923 1,652 3,019 5,389 1,469 1,403 5,259 4,473 1,436 7,139 5,784 4,888 3,310 1,812 2,652 -16 -6,720 -102 1,457 -2,741 - 144 1,126 -1,700 -44,452 4,091 8,739 -6,157 6,127 3,800 6,610 4,913 -1,314 5,539 -224 1,058 2,576 3,458 1,345 1,113 2,127 2,581 3,587 938 3,502 2,932 5,921 4,820 2,971 4,227 8,782 7,142 6,285 9,466 8,587 6,314 -1,801
実効税率(%) - - 16.0 -72.8 18.8 13.7 -3.8
純利益 8,550 6,989 5,639 4,467 3,851 -7,561 -5,556 5,663 9,752 11,071 9,781 14,922 12,348 14,012 14,176 8,008 9,283 22 -24,907 -12,660 -770 11,458 7,933 -4,339 2,990 13,690 54,338 8,118 20,022 114,079 19,196 21,669 33,057 30,586 11,044 31,100 389 30,342 15,427 21,520 29,433 22,066 23,789 11,367 20,836 16,057 18,117 13,065 23,971 27,257 26,357 20,508 31,246 35,439 32,703 -22,487 37,009 39,678 48,608
純利益率(%) 7.3 -5.1 7.8 8.5 10.3
一株あたり利益 0.37 0.3 0.24 0.19 0.16 -0.32 -0.23 0.24 0.41 0.46 0.4 0.61 0.5 0.56 0.57 0.32 0.36 0 -0.85 -0.41 -0.03 0.37 0.26 -0.14 0.1 0.43 1.71 0.25 0.62 3.54 0.59 0.67 1.01 0.94 0.34 0.95 0.01 0.92 0.47 0.65 0.89 0.67 0.72 0.34 0.63 0.48 0.54 0.39 0.72 0.82 0.79 0.61 0.93 1.05 0.97 -0.66 1.06 1.13 1.4
希薄化後一株あたり利益 0.36 0.3 0.24 0.19 0.16 -0.32 -0.23 0.23 0.39 0.44 0.38 0.58 0.48 0.54 0.54 0.31 0.35 0 -0.85 -0.41 -0.03 0.37 0.25 -0.14 0.09 0.43 1.68 0.25 0.61 3.54 0.58 0.66 1 0.92 0.33 0.94 0.01 0.92 0.47 0.65 0.89 0.66 0.71 0.34 0.62 0.48 0.54 0.39 0.71 0.81 0.78 0.59 0.88 0.99 0.9 -0.66 1.04 1.11 1.37
EBITDA - - - - - - 85,959 79,384 91,624 89,479 91,444
EBITDAマージン(%) - - - - - - 19.1 18.1 19.2 19.1 19.4