|
(単位:千ドル)
|
3Q10
|
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
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
292,302
|
286,553
|
281,035
|
281,410
|
272,924
|
273,799
|
270,872
|
267,448
|
265,995
|
255,450
|
259,662
|
254,514
|
250,862
|
248,924
|
246,418
|
246,843
|
242,178
|
244,265
|
244,783
|
246,387
|
245,875
|
246,239
|
251,218
|
248,904
|
249,493
|
246,481
|
249,092
|
254,635
|
255,229
|
247,720
|
250,187
|
242,481
|
232,022
|
230,235
|
224,200
|
229,827
|
230,032
|
224,552
|
218,808
|
215,455
|
38,649
|
39,804
|
40,418
|
42,893
|
49,994
|
50,697
|
47,683
|
44,268
|
45,674
|
47,701
|
50,203
|
51,148
|
53,158
|
52,352
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
254,869
|
245,079
|
231,244
|
237,293
|
233,252
|
230,604
|
222,857
|
216,717
|
205,138
|
197,643
|
195,138
|
186,635
|
177,707
|
183,751
|
180,621
|
179,376
|
178,370
|
183,198
|
179,140
|
182,366
|
180,391
|
182,705
|
186,782
|
190,172
|
189,399
|
188,692
|
189,386
|
195,430
|
-
|
194,343
|
200,826
|
195,527
|
-
|
188,821
|
184,096
|
191,200
|
-
|
188,890
|
186,868
|
201,686
|
-
|
43,970
|
44,425
|
48,732
|
51,811
|
63,532
|
113,702
|
42,178
|
43,704
|
44,330
|
49,216
|
52,244
|
54,632
|
47,666
|
|
営業利益
|
37,433
|
41,474
|
49,791
|
44,117
|
39,672
|
43,195
|
48,015
|
50,731
|
60,857
|
57,807
|
64,524
|
67,879
|
73,155
|
65,173
|
65,797
|
67,467
|
63,808
|
61,067
|
65,643
|
64,021
|
65,484
|
63,534
|
64,436
|
58,732
|
60,094
|
57,789
|
59,706
|
59,205
|
17,283
|
53,377
|
49,361
|
46,954
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-27,421
|
-
|
-24,685
|
-11,691
|
4,455
|
-
|
752
|
4,304
|
8,118
|
-
|
9,282
|
12,596
|
13,181
|
-
|
11,536
|
18,093
|
15,490
|
-
|
17,812
|
22,291
|
12,076
|
-
|
12,564
|
15,060
|
17,507
|
-
|
7,978
|
2,539
|
3,891
|
-
|
294,276
|
68,169
|
874
|
-
|
5,744
|
40,325
|
-26,562
|
-
|
16,334
|
-23,146
|
-6,867
|
6,056
|
299,168
|
16,610
|
-9,949
|
-273
|
-4,536
|
-9,926
|
-63,291
|
-23,879
|
-11,797
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-9.74
|
-
|
-9.02
|
-4.32
|
1.67
|
-
|
0.29
|
1.66
|
3.19
|
-
|
3.73
|
5.11
|
5.34
|
-
|
4.72
|
7.39
|
6.29
|
-
|
7.23
|
8.87
|
4.85
|
-
|
5.1
|
6.05
|
6.88
|
-
|
3.22
|
1.01
|
1.6
|
-
|
127.82
|
30.41
|
0.38
|
-
|
2.56
|
18.43
|
-12.33
|
-
|
41.04
|
-57.27
|
-16.01
|
12.11
|
590.11
|
34.83
|
-22.47
|
-0.6
|
-9.51
|
-19.77
|
-123.74
|
-44.92
|
-22.53
|
|
法人税等合計
|
-4,649
|
-2,528
|
-2,257
|
-1,110
|
-
|
-461
|
-230
|
-114
|
-
|
50
|
116
|
-77
|
-
|
-2,758
|
-5,347
|
-5,005
|
-
|
-6,921
|
-5,814
|
-8,279
|
-
|
-5,886
|
-7,121
|
-3,462
|
-
|
-4,985
|
-5,023
|
-4,870
|
-
|
-37,388
|
-4,395
|
-27,941
|
-
|
2,981
|
-1,827
|
-3,096
|
-
|
-3,233
|
-2,879
|
-1,747
|
-
|
-5,100
|
-2,760
|
-2,021
|
-4,100
|
46,000
|
-17,600
|
-4,200
|
-417
|
-6,210
|
-2,700
|
-2,188
|
-3,800
|
-100
|
|
実効税率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-14,922
|
-19,260
|
-23,451
|
4,657
|
-8,574
|
10,647
|
34,131
|
53,335
|
97,248
|
5,892
|
10,948
|
79,410
|
148,603
|
81,532
|
84,605
|
144,515
|
45,459
|
104,150
|
68,688
|
23,769
|
75,376
|
29,885
|
245,953
|
30,036
|
177,399
|
17,155
|
21,591
|
22,144
|
286,189
|
95,690
|
7,156
|
603,917
|
9,840
|
291,295
|
69,996
|
3,970
|
142,766
|
8,977
|
43,204
|
-24,815
|
-15,435
|
21,434
|
-20,386
|
-4,846
|
10,112
|
253,211
|
34,173
|
-5,753
|
144
|
1,674
|
-7,196
|
-61,103
|
-20,065
|
-11,712
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.51
|
0.86
|
-
|
-
|
0.39
|
0.12
|
-
|
-
|
1.42
|
-
|
1.04
|
-
|
0.1
|
-
|
1.68
|
-
|
-
|
3.62
|
0.03
|
-
|
0.4
|
0.01
|
0.9
|
-
|
-
|
-
|
-
|
0.14
|
-0.13
|
-0.03
|
0.05
|
1.58
|
0.19
|
-0.06
|
-0.02
|
-0.02
|
-0.07
|
-0.43
|
-0.16
|
-0.1
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.51
|
0.85
|
-
|
-
|
0.39
|
0.12
|
-
|
-
|
1.41
|
-
|
1.03
|
-
|
0.1
|
-
|
1.67
|
-
|
-
|
3.61
|
0.03
|
-
|
0.4
|
0.01
|
0.9
|
-
|
-
|
-
|
-
|
0.14
|
-0.13
|
-0.03
|
0.05
|
1.57
|
0.19
|
-0.06
|
-0.02
|
-0.02
|
-0.07
|
-0.43
|
-0.16
|
-0.1
|
|
一株あたり配当金
|
0.1
|
0.12
|
0.12
|
0.12
|
-
|
0.18
|
0.18
|
0.2
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.26
|
0.26
|
0.26
|
-
|
0.28
|
0.3
|
0.3
|
-
|
0.33
|
0.33
|
0.33
|
-
|
0.36
|
0.36
|
0.36
|
-
|
0.38
|
0.38
|
0.38
|
-
|
-
|
0.39
|
0.39
|
-
|
0.41
|
0.41
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|