Tidewater Inc.【TDW】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 1Q11 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 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 262,525 267,100 271,775 253,988 254,607 250,894 272,111 289,395 294,448 311,918 309,466 328,333 334,085 367,937 365,248 367,833 385,677 397,524 387,554 324,762 304,774 271,923 218,191 184,174 167,925 143,722 129,215 160,749 115,106 74,300 91,493 105,601 99,192 110,234 122,149 125,859 119,765 118,777 116,368 102,344 86,467 91,859 83,504 89,953 92,401 105,175 105,729 163,447 191,762 186,746 193,104 214,961 299,262 302,658 - 339,230 340,356 345,085 - - 341,113 336,798
売上成長率(%) - - - - - 14.0 - - 0.2 -2.4
営業費用 217,258 240,208 229,173 229,413 223,146 256,375 230,920 243,012 244,961 254,721 268,492 269,759 290,660 291,372 344,760 306,770 319,673 312,801 601,134 299,090 290,685 289,567 227,591 240,743 234,060 299,066 416,249 230,089 320,480 80,082 103,687 105,741 124,278 180,311 131,769 130,253 142,316 168,816 134,901 220,089 111,643 117,207 109,805 110,112 113,965 132,167 113,039 161,607 172,702 173,628 168,605 176,014 243,588 239,563 - 261,103 270,410 263,708 - - 278,462 272,822
営業利益 45,267 26,892 42,602 24,575 31,461 -5,481 41,191 46,383 49,487 57,197 40,974 58,574 43,425 76,565 20,488 61,063 66,004 84,723 -213,580 25,672 14,089 -17,644 -9,400 -56,569 -66,135 -155,344 -287,034 -69,340 -205,374 -5,782 -12,194 -140 -25,086 -70,077 -9,620 -4,394 -22,551 -50,039 -18,533 -117,745 -25,176 -25,348 -26,301 -20,159 -21,564 -26,992 -7,310 1,840 19,060 13,118 24,499 38,947 55,674 63,095 - 78,127 69,946 81,377 - - 62,651 63,976
営業利益率 (%) - 23.6 - - 18.4 19.0
経常(税引前)利益 48,872 29,584 44,294 25,345 31,893 -4,366 37,255 46,254 43,231 55,063 37,418 59,451 39,583 69,839 12,387 51,239 57,491 81,892 -221,051 - -4,877 -32,611 -24,282 -77,787 -84,647 -174,055 -299,657 -85,255 -524,115 -10,782 -35,708 -5,385 -29,905 -82,521 -15,456 -10,011 -28,735 -59,293 -23,695 -107,934 -32,128 -33,904 -33,518 -23,621 -25,520 -41,126 -7,053 -18,395 11,262 11,879 22,787 33,212 34,809 48,121 - 57,804 58,874 52,995 - - 20,693 52,837
経常(税引前)利益率(%) 18.6 11.1 16.3 10.0 12.5 -1.7 13.7 16.0 14.7 17.7 12.1 18.1 11.8 19.0 3.4 13.9 14.9 20.6 -57.0 - -1.6 -12.0 -11.1 -42.2 -50.4 -121.1 -231.9 -53.0 -455.3 -14.5 -39.0 -5.1 -30.1 -74.9 -12.7 -8.0 -24.0 -49.9 -20.4 -105.5 -37.2 -36.9 -40.1 -26.3 -27.6 -39.1 -6.7 -11.3 5.9 6.4 11.8 15.5 11.6 15.9 - 17.0 17.3 15.4 - - 6.1 15.7
法人税等合計 9,041 10,181 9,931 13,326 7,335 510 3,168 12,612 10,375 13,707 7,471 12,860 9,500 15,667 -196 7,822 13,792 21,067 -60,070 24,134 10,287 11,388 -4,679 3,823 3,996 3,568 -2,884 1,717 295 4,745 3,321 5,797 1,278 7,856 5,830 5,542 15,071 1,281 -5,171 2,730 5,953 -4,477 2,009 6,026 887 -3,047 5,218 6,619 6,352 1,697 11,971 11,284 9,260 10,793 - 7,887 12,883 16,376 - - 21,711 -166,612
実効税率(%) - - 30.9 - - 104.9 -315.3
純利益 39,831 19,403 34,363 12,019 24,558 -4,876 34,087 33,642 32,856 41,356 29,947 46,591 30,083 54,172 12,583 43,417 43,699 60,907 -160,694 -8,892 -15,052 -43,835 -19,509 -81,610 -88,643 -177,623 -296,773 -86,972 -524,410 -15,527 -39,029 -10,940 -30,896 -90,377 -21,286 -15,553 -43,806 -59,853 -18,445 -110,623 -37,927 -29,247 -35,315 -29,462 -26,258 -37,934 -12,168 -25,014 5,380 10,620 10,816 22,584 26,199 37,664 46,745 50,354 46,371 36,905 42,320 72,702 -806 219,884
純利益率(%) - 10.7 - - -0.2 65.3
一株あたり利益 0.78 0.38 0.67 0.23 0.48 -0.1 0.67 0.66 0.65 0.84 0.61 0.95 0.61 1.1 0.25 0.88 0.88 1.23 -3.31 -0.19 -0.32 -0.93 -0.42 -1.74 -1.89 -3.79 -6.32 -2.01 -11.13 -0.81 -1.67 -0.44 -1.16 -2.83 -0.58 -0.42 -1.15 -1.52 -0.46 -2.74 -0.94 -0.71 -0.87 -0.72 -0.64 -0.92 -0.29 -0.61 0.12 0.27 0.21 0.44 0.5 0.72 - 0.96 0.88 0.7 - - -0.02 4.4
希薄化後一株あたり利益 0.77 0.38 0.67 0.23 0.48 -0.09 0.67 0.66 0.65 0.83 0.61 0.95 0.61 1.09 0.25 0.88 0.88 1.22 -3.31 -0.19 -0.32 -0.93 -0.42 -1.74 -1.89 -3.79 -6.32 -2.01 -11.13 -0.81 -1.67 -0.44 -1.16 -2.83 -0.58 -0.42 -1.15 -1.52 -0.46 -2.74 -0.94 -0.71 -0.87 -0.72 -0.64 -0.92 -0.29 -0.61 0.1 0.27 0.21 0.43 0.49 0.71 - 0.94 0.87 0.7 - - -0.02 4.37
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
一株あたり配当金 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 120,113 - - 99,985 101,814
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 34.8 - - 29.3 30.2