Shenandoah Telecommunications Co【SHEN】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 62,657 66,505 68,823 71,378 72,876 74,998 76,010 77,454 77,513 77,965 80,452 81,416 82,268 82,810 84,287 85,701 85,212 87,285 92,571 130,309 156,836 155,572 153,880 153,258 151,782 151,617 151,732 154,030 158,731 161,484 158,843 158,914 155,152 160,997 153,188 169,526 55,173 58,132 59,691 60,700 62,244 62,604 64,414 66,021 66,924 70,012 71,686 71,341 71,842 72,510 69,248 85,799 87,599 85,412 87,898 88,568 89,796 91,592
売上成長率(%) - - - - 17.8 26.9 3.2 2.5 7.2
売上原価 25,514 29,848 29,029 29,969 32,995 25,340 30,700 30,528 31,778 32,134 32,236 32,403 33,330 31,773 30,691 30,280 30,570 29,789 31,762 50,296 58,317 53,166 53,761 53,381 55,834 48,531 49,342 49,134 - - - - - - - - 22,669 23,036 23,283 24,335 25,426 29,255 26,339 26,756 27,477 26,974 26,567 26,076 27,751 25,707 25,985 34,541 34,415 33,171 33,030 32,624 32,384 32,080
販売管理費 14,199 15,007 15,170 15,013 17,680 12,858 16,129 16,355 17,481 17,707 17,149 16,625 18,063 17,534 18,733 19,008 20,435 18,190 21,758 33,694 40,369 37,062 40,153 43,022 42,199 40,563 28,750 29,915 27,452 27,105 28,722 27,170 27,178 29,470 30,991 31,394 20,039 20,789 20,153 20,320 20,238 21,740 23,771 23,090 22,227 23,240 26,609 25,691 24,402 26,929 28,596 30,239 28,006 28,970 30,992 29,743 29,791 27,661
営業費用 53,487 58,470 60,006 60,241 67,469 65,702 60,801 62,954 64,251 65,529 64,772 65,623 68,124 66,483 65,761 66,951 70,123 65,562 71,259 136,459 160,765 143,383 143,207 145,006 142,307 134,961 137,384 135,332 130,402 134,490 134,056 134,894 129,793 138,117 130,138 126,524 54,703 56,518 57,320 57,997 61,072 71,280 64,794 69,158 68,695 72,682 68,958 68,972 70,355 69,470 72,024 101,684 91,775 91,166 93,990 97,676 96,960 92,465
営業利益 9,170 8,035 8,817 11,137 5,407 9,297 15,209 14,500 13,262 12,436 15,680 15,793 14,144 16,326 18,526 18,750 15,089 21,721 21,312 -6,150 -3,929 12,189 10,673 8,252 9,475 18,110 14,348 18,698 28,329 26,994 24,787 24,020 25,359 22,880 23,050 43,002 470 1,614 2,371 2,703 1,172 -7,901 -380 -3,137 -1,771 -2,670 2,728 2,369 1,487 3,040 -2,776 -15,885 -4,176 -5,754 -6,092 -9,108 -7,164 -873
営業利益率 (%) -6.7 -6.9 -10.3 -8.0 -1.0
経常(税引前)利益 7,112 6,414 7,681 10,006 3,465 7,459 13,725 12,920 11,937 10,882 14,242 14,301 12,785 14,706 17,145 17,350 13,461 20,635 20,249 -11,887 -11,247 4,830 2,948 160 857 9,292 6,005 10,686 20,382 20,162 18,120 17,674 18,953 16,292 17,572 39,531 1,553 1,698 3,971 4,041 1,310 -3,087 -550 -3,726 -2,979 -2,051 3,845 2,546 2,313 2,307 -5,116 -17,973 -6,846 -8,092 -10,251 -12,096 -12,364 -7,145
経常(税引前)利益率(%) 11.4 9.6 11.2 14.0 4.8 9.9 18.1 16.7 15.4 14.0 17.7 17.6 15.5 17.8 20.3 20.2 15.8 23.6 21.9 -9.1 -7.2 3.1 1.9 0.1 0.6 6.1 4.0 6.9 12.8 12.5 11.4 11.1 12.2 10.1 11.5 23.3 2.8 2.9 6.7 6.7 2.1 -4.9 -0.9 -5.6 -4.5 -2.9 5.4 3.6 3.2 3.2 -7.4 -20.9 -7.8 -9.5 -11.7 -13.7 -13.8 -7.8
法人税等合計 3,497 2,597 3,273 4,284 2,050 2,400 5,374 5,078 5,220 4,206 5,626 5,686 4,782 6,057 6,859 6,876 5,465 8,527 6,368 -4,892 -3,651 5,014 607 240 -2,677 -51,303 1,176 2,862 4,848 5,310 4,210 4,524 4,599 2,771 4,292 10,284 141 98 922 2,185 -5,422 621 53 -501 -251 -228 1,779 756 720 -282 -1,026 -5,200 -1,542 -1,902 -1,119 -3,048 -2,974 -1,772
実効税率(%) 23.5 10.9 25.2 24.1 24.8
純利益 3,002 3,972 4,466 5,560 1,361 4,916 8,351 7,842 6,717 6,676 8,616 8,615 8,003 8,649 10,286 10,474 7,996 12,108 13,881 -6,995 -7,596 -184 2,341 -80 3,534 60,595 4,829 7,824 15,534 14,852 13,910 13,150 14,354 13,521 13,280 29,247 34,921 49,275 51,521 53,422 893,058 1,401 -603 -3,225 -2,728 -1,823 2,066 1,790 1,593 2,589 214,696 -12,872 - - -9,132 -9,048 -9,390 -5,373
純利益率(%) - - -10.4 -10.2 -10.5 -5.9
一株あたり利益 - - - - - - - - - - - 0.36 0.33 0.36 0.43 0.43 0.33 0.24 0.29 -0.14 -0.16 0 0.05 0 0.07 1.23 0.1 0.16 0.31 0.31 0.28 0.26 0.29 0.27 0.27 0.59 0.7 0.99 1.03 1.07 17.86 0.03 -0.01 -0.06 -0.05 -0.04 0.04 0.04 0.03 0.05 4.25 -0.24 -0.13 -0.11 -0.19 -0.19 -0.2 -0.13
希薄化後一株あたり利益 - - - - - - - - - - - 0.35 0.33 0.35 0.42 0.43 0.33 0.24 0.28 -0.14 -0.16 0 0.05 0 0.07 1.21 0.1 0.16 0.31 0.3 0.28 0.26 0.29 0.27 0.27 0.58 0.7 0.98 1.03 1.07 17.81 0.03 -0.01 -0.06 -0.05 -0.04 0.04 0.04 0.03 0.05 4.21 -0.24 -0.13 -0.11 -0.19 -0.19 -0.2 -0.13
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
一株あたり配当金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 18.75 0.07 - - - - - - - - - - - - - - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 20,451 22,892 25,521 26,834 31,193
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 23.9 26.0 28.8 29.9 34.1