平成 31 年 3 月期第 3 四半期 (December 31, 2018) F A C T S H E E T S Ⅰ. 第 3 四半期決算推移 Page2-3 December 31, 2018 Ⅱ.( 参考 ) 平成 30 年 3 月期決算 Page4-9 March 31, 2018 住友不動産株式会社 Sumitomo Realty & Development Co., Ltd. Phone ( ご照会先 ) -REFERENCE- 03-3346-2342 Facsimile 03-5322-6732 http://www.sumitomo-rd.co.jp/ir/
平成 31 年 3 月期第 3 四半期 (Dec-18) 連結決算 (Consolidated base) [ 損益計算書 ](Statements of operations) 26/12 27/12 28/12 29/12 30/12 単位 : 百万円 (\million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) 売上高 Revenue from operations 523,737 557,445 679,573 707,764 762,277 売上原価 Cost of revenue from operations 367,500 384,724 483,584 485,869 526,935 売上総利益 Gross profit 156,237 172,720 195,988 221,894 235,341 粗利益率 Gross profit margin 29.8% 31.0% 28.8% 31.4% 30.9% 販管費 S,G&A expenses 40,502 43,675 51,234 55,800 60,779 営業利益 Operating income 115,735 129,045 144,754 166,093 174,561 営業利益率 Operating income margin 22.1% 23.1% 21.3% 23.5% 22.9% 受取利息 配当金 Interest & dividend income 5,004 5,365 6,344 7,974 9,526 その他 Others 492 645 576 1,656 473 営業外収益 Non-operating income 5,496 6,011 6,921 9,631 10,000 支払利息 Interest expenses 19,955 18,598 16,550 15,371 15,330 その他 Others 5,201 3,937 3,849 3,411 4,148 営業外費用 Non-operating expenses 25,157 22,536 20,399 18,782 19,478 ( 金融収支 ) (Net interest receive) ( 14,951) ( 13,233) ( 10,206) ( 7,397) ( 5,804) 経常利益 Ordinary profit 96,074 112,520 131,276 156,942 165,083 特別利益 Extraordinary income 3 181 67 831 17 特別損失 Extraordinary loss 1,974 1,000 532 789 14,332 税金等調整前四半期 ( 累計 ) 純利益 Income before income taxes 94,103 111,701 130,811 156,985 150,768 法人税等 Income tax and other taxes 33,409 37,006 40,649 47,895 51,804 非支配株主に帰属する四半期純利益 Profit attributable to non-controlling interests 親会社株主に帰属する四半期純利益 1,716 58,977 1,900 72,794 2,143 88,018 794 108,295-98,963 Profit attributable to owners of parent [ セグメント情報 ](Segment Information) (1) 売上高 26/12 27/12 28/12 29/12 30/12 Revenue from operations 単位 : 百万円 (\million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) 賃貸事業 Leasing 213,047 231,094 252,039 261,958 282,003 販売事業 Sales 132,759 145,382 241,162 252,700 281,271 完工事業 Housing Construction 131,720 132,683 137,465 139,015 142,118 流通事業 Brokerage 41,649 43,211 46,363 50,128 52,900 合計 Total 523,737 557,445 679,573 707,764 762,277 (2) 営業利益 26/12 27/12 28/12 29/12 30/12 Operating income 単位 : 百万円 (\million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) 賃貸事業 Leasing 79,814 89,292 99,920 112,076 115,941 販売事業 Sales 25,298 29,156 37,155 43,191 46,499 完工事業 Housing Construction 7,761 9,070 7,949 8,760 10,745 流通事業 Brokerage 10,734 11,442 12,279 15,228 15,597 合計 Total 115,735 129,045 144,754 166,093 174,561 2 / 9
[ 事業の概況 ](Review of operations) (1) 賃貸事業部門 (Leasing) 26/12 27/12 28/12 29/12 30/12 (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) オフィス期末空室率 ( 単独 ) Vacancy rate 5.2% 4.7% 4.4% 4.4% 4.2% 竣工後 1 年を経過した既存オフィスビルの空室率 ( 単独ヘ ース ) (Vacancy rate for existing buildings) (2) 販売事業部門 (Sales) 26/12 27/12 28/12 29/12 30/12 連結ベース (Consolidated base) 単位 : 戸 百万円 (units \million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) マンション契約戸数 Condominium units sold 3,710 4,087 4,793 5,771 3,764 計上戸数 Units delivered 2,819 2,827 4,459 4,627 5,053 マンション 戸建 Condominiums & Detached houses 2,766 2,778 4,405 4,615 5,035 宅地 Land lots 53 49 54 12 18 売上高 Sales income 132,759 145,382 241,162 252,700 281,271 マンション 戸建 Condominiums & Detached houses 120,210 139,005 232,478 243,997 273,890 宅地 その他 Land lots & Others 12,549 6,377 8,683 8,703 7,380 (3) 完工事業部門 (Housing Construction) 26/12 27/12 28/12 29/12 30/12 連結ベース (Consolidated base) 単位 : 戸 百万円 (units \million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) 受注棟数 Units contracted 7,147 8,659 8,661 9,195 9,774 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 5,511 6,581 6,741 7,070 7,511 注文住宅 Custom Home 1,636 2,078 1,920 2,125 2,263 計上棟数 Units delivered 7,166 7,509 7,821 8,115 8,027 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 5,670 5,887 6,119 6,409 6,359 注文住宅 Custom Home 1,496 1,622 1,702 1,706 1,668 売上高 Revenue from housing business 131,720 132,683 137,465 139,015 142,118 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 75,569 74,885 74,880 77,528 79,188 注文住宅 Custom Home 45,205 48,930 52,172 51,978 53,295 その他 Others 10,946 8,868 10,413 9,509 9,635 (4) 流通事業部門 (Brokerage) 26/12 27/12 28/12 29/12 30/12 住友不動産販売 (Sumitomo Real Estate Sales) 単位 : 件 百万円 (transactions \million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) 仲介件数 Number of transaction 25,039 26,826 26,742 27,873 28,089 取扱高 Total transaction value 800,517 782,723 844,940 941,580 993,448 仲介収益 Brokerage revenues 38,861 40,196 43,768 48,330 50,832 仲介店舗数 ( 国内 ) Number of brokerage offices(japan) 254 256 257 264 270 [ 財務の状況 ](Financial Indices) ( 参考 ) 26/12 27/12 28/12 29/12 30/12 30/3 前期末 単位 : 百万円 (\million) (Dec-14) (Dec-15) (Dec-16) (Dec-17) (Dec-18) (Mar-18) 総資産 Total assets 4,389,035 4,577,136 4,797,183 5,056,432 4,987,447 5,167,198 自己資本 Shareholders' equity 794,151 896,066 992,163 1,133,921 1,162,376 1,114,975 連結有利子負債 Interest-bearing debt 2,992,469 3,131,811 3,277,941 3,391,257 3,317,188 3,473,512 現金 預金 Cash,time and notice deposits 112,868 100,687 131,730 200,619 147,521 263,209 連結純有利子負債 Net interest-bearing debt 2,879,601 3,031,124 3,146,210 3,190,637 3,169,667 3,210,303 3 / 9
( 参考 ) 平成 30 年 3 月期 (Mar-18) 連結決算 (Consolidated base) [ 損益計算書 ](Statements of operations) 26/3 27/3 28/3 29/3 30/3 31/3 (Mar-19) 売上高 Revenue from operations 780,273 806,835 854,964 925,151 948,402 970,000 売上総利益 Gross profit 221,286 226,870 240,773 260,967 284,386 293,000 粗利益率 Gross profit margin 28.4% 28.1% 28.2% 28.2% 30.0% 30.2% 広告費 Selling expenses 13,702 15,040 17,912 19,214 20,993 21,000 一般管理費 G & A expenses 47,112 45,935 48,620 53,582 57,755 59,000 販管費 S,G&A expenses 60,815 60,976 66,532 72,796 78,749 80,000 営業利益 Operating income 160,471 165,894 174,240 188,171 205,637 213,000 営業利益率 Operating income margin 20.6% 20.6% 20.4% 20.3% 21.7% 22.0% 受取利息 配当金 Interest & dividend income 4,629 5,260 5,574 6,707 8,484 9,000 その他 Others 646 642 739 768 1,073 1,000 営業外収益 Non-operating income 5,276 5,902 6,313 7,475 9,557 10,000 支払利息 Interest expenses 26,971 26,246 24,489 21,588 20,351 20,000 その他 Others 8,239 6,495 7,640 6,361 7,972 8,000 営業外費用 Non-operating expenses 35,210 32,742 32,129 27,949 28,323 28,000 ( 金融収支 ) (Net interest receive) ( 22,342) ( 20,986) ( 18,915) ( 14,881) ( 11,867) ( 11,000) 経常利益 Ordinary profit 130,536 139,055 148,424 167,697 186,870 195,000 固定資産売却益 Gain on sale of fixed assets 19 3 114 15 37 投資有価証券売却益 Gain on sale of 1,429 428 42 1,009 その他 Others 235 3 66 特別利益 Extraordinary income 1,684 3 546 58 1,113 固定資産売却損 Loss on sale of fixed assets 2 3 3 217 固定資産減損損失固定資産除却損投資有価証券評価損投資有価証券売却損 Loss on impairment of fixed assets Loss on disposal of fixed assets Loss on devaluation of Loss on sale of 15,068 3,810 10,806 15,537 10,634 1,918 3,105 1,145 1,522 600 96 30 465 47 その他 Others 13 1,443 999 68 40 特別損失 Extraordinary loss 17,099 8,392 13,416 17,131 11,540 10,000 税金等調整前当期利益 Income before income taxes 115,121 130,666 135,553 150,623 176,444 185,000 法人税等 Income tax and other taxes 42,603 47,445 44,729 43,628 55,918 55,000 非支配株主に帰属する当期純利益 Profit attributable to non-controlling interests 2,820 2,654 3,026 3,506 794 - 親会社株主に帰属する当期純利益 Profit attributable to owners of parent 69,697 80,566 87,797 103,488 119,731 130,000 減価償却費 Depreciation 35,311 33,519 34,574 39,445 41,627 43,000 4 / 9
[ セグメント情報 ](Segment Information) (1) 売上高 26/3 27/3 28/3 29/3 30/3 31/3 Revenue from operations (Mar-19) 賃貸事業 Leasing 283,729 289,117 313,340 337,465 353,880 365,000 販売事業 Sales 234,093 264,207 274,760 314,299 311,192 310,000 完工事業 Housing Construction 201,190 188,994 199,115 203,623 209,355 220,000 流通事業 Brokerage 57,210 58,486 61,496 66,714 69,168 70,000 合計 Total 780,273 806,835 854,964 925,151 948,402 970,000 (2) 営業利益 26/3 27/3 28/3 29/3 30/3 31/3 Operating income (Mar-19) 賃貸事業 Leasing 97,951 104,441 111,327 126,213 139,368 145,000 販売事業 Sales 39,208 43,781 44,187 46,189 46,838 47,000 完工事業 Housing Construction 18,708 12,962 15,300 13,933 16,108 18,000 流通事業 Brokerage 17,961 16,462 17,722 19,147 21,457 22,000 合計 Total 160,471 165,894 174,240 188,171 205,637 213,000 (3) 営業利益率 Operating income margin 26/3 27/3 28/3 29/3 30/3 31/3 (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) 賃貸事業 Leasing 34.5% 36.1% 35.5% 37.4% 39.4% 39.7% 販売事業 Sales 16.7% 16.6% 16.1% 14.7% 15.1% 15.2% 完工事業 Housing Construction 9.3% 6.9% 7.7% 6.8% 7.7% 8.2% 流通事業 Brokerage 31.4% 28.1% 28.8% 28.7% 31.0% 31.4% 合計 Total 20.6% 20.6% 20.4% 20.3% 21.7% 22.0% (4) 資産 26/3 27/3 28/3 29/3 30/3 31/3 Assets of segment (Mar-19) 賃貸事業 Leasing 3,010,806 3,123,992 3,194,739 3,359,261 3,565,087 販売事業 Sales 749,259 844,622 888,578 890,868 826,574 完工事業 Housing Construction 17,924 16,326 18,166 27,424 27,945 流通事業 Brokerage 13,813 18,404 19,135 18,506 12,199 合計 Total 4,220,428 4,523,804 4,675,914 4,980,039 5,167,198 (5) 従業員数 26/3 27/3 28/3 29/3 30/3 31/3 Number of employees (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) 賃貸事業 Leasing 2,957 3,111 3,312 3,466 3,666 販売事業 Sales 949 1,019 1,065 1,096 944 完工事業 Housing Construction 3,493 3,563 3,609 3,800 3,920 流通事業 Brokerage 3,004 3,034 3,037 3,106 3,258 合計 Total 11,473 11,855 12,116 12,574 12,934 5 / 9
[ 事業の概況 ] (1) 賃貸事業部門 (Leasing) 26/3 27/3 28/3 29/3 30/3 31/3 連結ベース (Consolidated base) 単位 : 千m2 (1,000m2) (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) 期末延床面積 Gross floor area 4,094 4,104 4,395 4,610 4,843 所有 Outright ownership 3,171 3,189 3,493 3,790 4,026 サブリース事業 Sub-lease business 923 914 902 820 817 東京都区部 Tokyo 23wards 3,851 3,859 4,155 4,370 4,591 その他 Other Area 243 245 240 240 252 オフィス期末空室率 ( ) Vacancy rate 5.9% 4.9% 4.7% 4.5% 4.9% 竣工後 1 年を経過したオフィスビルの空室率 (Vacancy rate for existing buildings) (2) 販売事業部門 (Sales) 26/3 27/3 28/3 29/3 30/3 31/3 連結ベース (Consolidated base) 単位 : 戸 百万円 (units \million) (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) マンション新規発売戸数 Condominium units supplied 5,473 6,305 5,073 6,722 6,686 6,500 マンション契約戸数 Condominium units sold 5,634 5,204 5,524 6,467 7,355 6,500 マンション完成済み未契約戸数 Condominium units unsold 488 929 1,324 1,191 1,129 計上戸数 Units delivered 4,958 5,351 4,996 5,716 5,881 5,800 マンション 戸建 Condominiums & Detached houses 4,900 5,260 4,898 5,632 5,865 宅地 Land lots 58 91 98 84 16 売上高 Sales income 234,093 264,207 274,760 314,299 311,192 310,000 マンション 戸建 Condominiums & Detached houses 226,470 247,586 263,014 300,655 301,504 300,000 宅地 その他 Land lots & Others 7,623 16,620 11,746 13,643 9,688 10,000 (3) 完工事業部門 (Housing Construction) 26/3 27/3 28/3 29/3 30/3 31/3 連結ベース (Consolidated base) 単位 : 棟 百万円 (units \million) (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) 受注棟数 Units contracted 10,053 9,765 11,336 11,531 12,340 13,200 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 7,623 7,310 8,454 8,770 9,350 10,000 注文住宅 Custom Home 2,430 2,455 2,882 2,761 2,990 3,200 計上棟数 Units delivered 10,414 10,001 10,729 11,222 11,686 12,500 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 8,038 7,775 8,150 8,455 8,886 9,500 注文住宅 Custom Home 2,376 2,226 2,579 2,767 2,800 3,000 売上高 Revenue from housing business 201,190 188,994 199,115 203,623 209,355 220,000 新築そっくりさん Remodeling "Shinchiku Sokkurisan" 105,354 104,128 105,296 103,721 108,739 115,000 注文住宅 Custom Home 69,347 68,126 77,926 85,657 88,019 94,000 その他 Others 26,489 16,740 15,893 14,245 12,597 11,000 (4) 流通事業部門 (Brokerage) 26/3 27/3 28/3 29/3 30/3 31/3 住友不動産販売 (Sumitomo Real Estate Sales) 単位 : 件 百万円 (transactions \million) (Mar-14) (Mar-15) (Mar-16) (Mar-17) (Mar-18) (Mar-19) 仲介件数 Number of transactions 35,455 33,968 35,987 36,108 37,058 37,500 取扱高 Total transaction value 987,799 1,065,681 1,065,654 1,193,044 1,257,507 1,270,000 仲介収益 Brokerage revenues 52,666 54,311 56,303 61,216 66,310 67,000 仲介店舗数 ( 国内 ) Number of brokerage offices(japan) 251 255 257 260 266 6 / 9
[ 連結キャッシュ フロー計算書 ](Consolidated Statements of Cash Flows) 26/3 27/3 28/3 29/3 30/3 税金等調整前当期純利益 Income before income taxes 115,121 130,666 135,553 150,623 176,444 減価償却費 Depreciation and amortization 35,311 33,519 34,574 39,445 41,627 貸倒引当金の増加額又は減少額 ( ) 固定資産売却益固定資産減損損失売上債権の増加額 ( ) 又は減少額 Provision for allowance for doubtful accounts -- net Gain on sale of property and equipment Loss on impairment of fixed assets Decrease ( Increase) in notes and accounts receivable -- trade 3,006 582 2,095 411 525 16 0 114 11 179 15,068 3,810 10,806 15,537 10,634 529 8,740 7,441 1,089 5,668 たな卸資産の増加額 ( ) 又は減少額 Decrease (Increase) in inventories 24,291 88,915 51,301 5,573 25,915 仕入債務の増加額又は減少額 ( ) 前受金の増加額又は減少額 ( ) 法人税等の支払額 Increase (Decrease) in notes and accounts payable -- trade Increase (Decrease) in advances received Payments for income tax and other taxes 6,671 21,445 12,363 12,936 12,535 4,260 3,506 10,981 7,816 17,076 38,340 47,326 46,985 55,545 56,252 その他 Other -- net 6,744 5,301 9,610 6,503 6,963 営業活動によるキャッシュ フロー 116,993 35,067 96,107 158,507 189,933 Net cash provided by (used in) operating activities 有形固定資産の取得による支出 有形固定資産の売却による収入 Payments for purchases of property and equipment Proceeds from sale of property and equipment 181,471 149,517 91,296 254,930 220,016 108 141 403 124 357 有価証券 / 投資有価証券の純増減 Decrease (increase) in securities 22,956 8,010 16,279 19,391 26,637 敷金及び保証金の純増減 預り敷金及び保証金の純増減 共同投資事業出資預託金の純増減 Decrease in guarantee and lease deposits paid to lessors Increase (Decrease) in guarantee and lease deposits received Receipts (Restitution) of deposits from partnership investors 13,517 4,602 3,284 6,640 27,144 1,403 6,780 13,646 11,714 13,994 103,285 72,882 24,114 10,869 9,124 その他 Other -- net 2,765 2,031 8,971 7,450 6,252 投資活動によるキャッシュ フロー Net cash used in investing activities 295,449 220,917 105,384 274,161 220,534 短期借入金 CP の純増減 社債の純増減 Increase (Decrease) in short-term bank loans & CP Increase (Decrease) in bonds and notes 52,500 57,900 8,282 12,610 2,892 70,000 30,000 20,000-50,000 長期借入金の純増減 Increase in long-term debt 141,108 305,715 185,337 223,463 166,378 SPC 借入金 社債の純増減 Decrease in non-recourse loans and bonds 9,138 50,988 25,182 720 8,648 配当金の支払額 Cash dividends paid 9,482 9,480 10,429 10,428 12,324 その他 Other -- net 42,532 29,532 76,463 3,147 66,052 財務活動によるキャッシュ フロー Net cash provided by (used in) financing activities 97,454 187,814 44,980 197,996 26,461 現金及び現金同等物の増加額又は減少額 Net increase (decrease) in cash and cash equivalents 78,508 4,041 35,830 81,954 4,263 現金及び現金同等物の期首残高 Cash and cash equivalents at beginning of year 224,732 146,223 150,264 185,989 267,943 現金及び現金同等物の期末残高 Cash and cash equivalents at end of year 146,223 150,264 185,989 267,943 262,045 7 / 9
[ 財務の状況 ](Financial Indices) (1) 総資産 自己資本 26/3 27/3 28/3 29/3 30/3 Total assets & Equity 総資産 Total assets 4,220,428 4,523,804 4,675,914 4,980,039 5,167,198 ROA Return On Assets( 1) 4.0% 3.9% 3.9% 4.0% 4.2% 自己資本 Shareholders' equity 707,947 832,462 888,099 1,007,347 1,114,975 自己資本比率 Equity ratio 16.8% 18.4% 19.0% 20.2% 21.6% ROE Return On Equity( 2) 10.4% 10.5% 10.2% 10.9% 11.3% ( 1)( 営業利益 + 受取利息 配当金 ) 総資産 ( 期首期末平均 )(Operating income + Interest & Dividend income/total assets) ( 2) 当期利益 自己資本 ( 期首期末平均 )(Net income/shareholders' equity) (2) 連結有利子負債 26/3 27/3 28/3 29/3 30/3 Interest-bearing debt CP Commercial Paper 31,995 - - - - 短期借入 Short-term loans 113,000 87,000 78,718 66,108 61,416 長期借入 Long-term loans 1,690,403 1,996,218 2,241,556 2,465,019 2,631,397 社債 Bonds; Debentures 410,000 440,000 420,000 420,000 370,000 劣後ローン Subordinated loan 60,000 60,000 - - - SPC 長期借入金 社債 Non-recourse loans and bonds 494,797 443,809 418,627 419,347 410,699 連結有利子負債 Interest-bearing debt 2,800,195 3,027,027 3,158,901 3,370,474 3,473,512 長期比率 Ratio of long-term debt 95% 97% 98% 98% 98% 固定金利比率 Ratio of fixed-interest debt 82% 87% 94% 95% 94% 現金 預金 Cash, time and notice deposits 147,266 151,367 187,233 269,312 263,209 連結純有利子負債 Net interest-bearing debt 2,652,929 2,875,660 2,971,668 3,101,162 3,210,303 デットエクイティレシオ Net D/E Ratio( 3) 3.7 3.5 3.3 3.1 2.9 インタレストカバレッジ Interest Coverage( 4) 6.1 6.5 7.3 9.0 10.5 純有利子負債 / 営業利益倍率 Net Debt/Operating Income Ratio( 5) 16.1 16.8 16.5 15.9 15.0 ( 3) 連結純有利子負債 連結自己資本 (Net Interest-bearing debt/shareholders' equity) ( 4)( 営業利益 + 受取利息 配当金 ) 支払利息 (Operating income + Interest & Dividend income/interest expenses) ( 5) 連結純有利子負債 ( 営業利益 + 受取利息 配当金 )(Net Interest-bearing debt/operating income + Interest & Dividend income) (3) 賃貸セグメント資産総利回り 26/3 27/3 28/3 29/3 30/3 Return on leasing assets Operating income of 賃貸営業利益 leasing business 97,951 104,441 111,327 126,213 139,368 減価償却費 Depreciation 32,975 31,047 32,098 36,948 38,981 賃貸キャッシュフロー Cash flows from leasing business 130,926 135,488 143,425 163,161 178,349 賃貸セグメント資産 Assets of leasing segment 3,010,806 3,123,992 3,194,739 3,359,261 3,565,087 預り敷金及び保証金 Guarantee & security deposits received from tenants 161,486 168,273 181,497 193,110 207,823 賃貸投資残 Net investments of leasing business 2,849,320 2,955,719 3,013,242 3,166,151 3,357,264 賃貸セク メント資産総利回り Return on leasing assets( 6) 4.7% 4.7% 4.8% 5.3% 5.5% ( 6) 賃貸キャッシュフロー 賃貸投資残 ( 期首期末平均 )(Cash flows from leasing business/net assets of leasing business) 8 / 9
( 参考 ) 平成 30 年 3 月期 (Mar-18) 単体推移 (Non-consolidated base) [ 損益計算書 ](Statements of operations) 26/3 27/3 28/3 29/3 30/3 賃貸事業 Leasing 248,827 250,927 270,440 289,987 304,010 販売事業 Sales 228,764 255,650 266,469 305,092 311,127 完成工事事業 Housing Construction 174,599 171,957 183,002 187,949 195,806 その他事業 Others 3,110 3,007 3,172 3,161 3,248 売上高 Revenue from operations 655,302 681,543 723,085 786,191 814,192 賃貸事業 Leasing 79,491 85,445 91,313 108,888 121,388 販売事業 Sales 49,464 55,378 56,566 58,246 64,654 完成工事事業 Housing Construction 43,267 40,786 44,761 46,276 50,173 その他事業 Others 3,082 2,988 3,153 3,146 3,233 売上総利益 Gross profit 175,305 184,598 195,794 216,558 239,449 賃貸事業 Leasing 31.9% 34.1% 33.8% 37.5% 39.9% 販売事業 Sales 21.6% 21.7% 21.2% 19.1% 20.8% 完成工事事業 Housing Construction 24.8% 23.7% 24.5% 24.6% 25.6% その他事業 Others 99.1% 99.4% 99.4% 99.5% 99.5% 粗利益率 Gross profit margin 26.8% 27.1% 27.1% 27.5% 29.4% 販売費 Selling expenses 15,147 17,390 19,198 21,064 23,387 一般管理費 G & A expenses 33,202 33,579 36,628 40,278 45,355 販管費 S,G&A expenses 48,349 50,970 55,827 61,343 68,743 営業利益 Operating income 126,955 133,628 139,967 155,214 170,705 受取利息 配当金 Interest & dividend income 7,821 8,161 8,506 9,897 9,873 その他 Others 348 590 1,101 1,108 1,376 営業外収益 Non-operating income 8,169 8,752 9,607 11,006 11,250 支払利息 Interest expenses 19,143 19,359 19,104 17,808 17,496 その他 Others 7,438 5,636 6,813 4,680 6,608 営業外費用 Non-operating expenses 26,582 24,996 25,917 22,488 24,105 ( 金融収支 ) (Net interest receive) ( 11,322) ( 11,198) ( 10,598) ( 7,911) ( 7,623) 経常利益 Ordinary profit 108,543 117,384 123,657 143,732 157,851 固定資産売却益 Gain on sales of fixed assets 9 0 88 37 Gain on sale of 投資有価証券売却益 1,429 350 42 1,009 その他 Others 3 特別利益 Extraordinary income 1,438 0 441 42 1,047 固定資産売却損 Loss on sale of fixed assets 0 0 216 固定資産減損損失 Loss on impairment of fixed assets 15,160 3,810 10,806 15,537 216 固定資産除却損 Loss on disposal of fixed assets 1,638 2,997 1,054 1,316 632 投資有価証券評価損 Loss on devaluation of 96 30 465 投資有価証券売却損 Loss on sale of 47 その他 Others 410 845 171 94 33 特別損失 Extraordinary loss 17,305 7,683 12,497 16,949 1,146 税引前当期利益 Income before income taxes 92,676 109,701 111,601 126,826 157,752 法人税等 Income tax and other taxes 34,398 38,053 35,773 35,736 47,566 当期利益 Profit 58,278 71,647 75,827 91,089 110,186 減価償却費 Depreciation 24,324 23,218 24,839 30,037 32,302 9 / 9