|
(単位:千ドル)
|
2Q10
|
3Q10
|
4Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
219,900
|
226,900
|
-
|
240,000
|
216,400
|
248,800
|
-
|
263,800
|
235,600
|
251,000
|
-
|
296,500
|
260,700
|
288,900
|
-
|
320,000
|
323,300
|
462,500
|
-
|
333,800
|
314,800
|
349,600
|
341,500
|
365,600
|
353,300
|
362,500
|
337,900
|
358,200
|
344,100
|
348,000
|
448,300
|
357,200
|
290,400
|
288,300
|
304,600
|
311,600
|
243,200
|
293,900
|
320,400
|
339,200
|
335,600
|
345,400
|
399,000
|
383,500
|
373,100
|
388,300
|
425,800
|
564,900
|
533,400
|
378,800
|
402,700
|
403,300
|
354,500
|
407,200
|
364,800
|
400,200
|
360,300
|
375,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.5
|
-9.4
|
-0.8
|
1.6
|
-7.9
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,200
|
52,300
|
149,800
|
-
|
33,300
|
33,400
|
46,400
|
31,600
|
35,200
|
38,400
|
36,100
|
41,700
|
32,900
|
37,000
|
38,700
|
109,400
|
30,600
|
16,500
|
14,700
|
18,800
|
16,900
|
16,300
|
15,400
|
18,100
|
16,800
|
15,800
|
15,200
|
21,000
|
17,000
|
41,500
|
38,400
|
85,900
|
210,500
|
193,200
|
33,000
|
36,800
|
24,400
|
31,800
|
47,000
|
26,000
|
24,900
|
24,300
|
26,000
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
10.4
|
13.2
|
5.0
|
7.9
|
|
営業利益
|
-
|
-
|
-
|
-
|
26,100
|
38,900
|
-
|
38,400
|
23,300
|
45,600
|
-
|
44,400
|
24,400
|
38,400
|
-
|
48,300
|
28,200
|
60,800
|
-
|
56,400
|
39,500
|
85,200
|
-
|
66,800
|
42,200
|
53,400
|
61,100
|
72,600
|
55,000
|
69,000
|
33,200
|
57,400
|
36,500
|
43,300
|
64,000
|
56,800
|
36,200
|
37,000
|
49,800
|
60,200
|
12,700
|
41,600
|
36,400
|
42,000
|
28,200
|
31,100
|
50,000
|
53,400
|
13,700
|
33,400
|
33,700
|
48,300
|
53,500
|
36,000
|
43,100
|
47,300
|
29,400
|
45,300
|
38,100
|
53,000
|
18,000
|
29,600
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
228,100
|
-
|
263,600
|
283,800
|
377,300
|
-
|
267,000
|
272,600
|
296,200
|
280,400
|
293,000
|
298,300
|
293,500
|
304,700
|
300,800
|
307,600
|
304,700
|
384,300
|
300,400
|
254,200
|
251,300
|
254,800
|
251,400
|
230,500
|
252,300
|
284,000
|
297,200
|
307,400
|
314,300
|
349,000
|
330,100
|
359,400
|
354,900
|
392,100
|
516,600
|
479,900
|
342,800
|
359,600
|
356,000
|
325,100
|
361,900
|
326,700
|
347,200
|
342,300
|
345,400
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
20,700
|
33,200
|
-
|
32,700
|
19,200
|
39,700
|
-
|
40,000
|
18,100
|
33,900
|
-
|
42,600
|
21,800
|
55,000
|
-
|
46,300
|
28,700
|
74,700
|
-
|
55,700
|
29,500
|
42,000
|
48,400
|
62,100
|
44,200
|
59,100
|
21,500
|
47,300
|
25,900
|
31,100
|
54,300
|
73,400
|
29,400
|
28,800
|
47,300
|
50,700
|
8,400
|
33,300
|
29,700
|
33,000
|
17,700
|
19,200
|
41,000
|
42,600
|
12,500
|
19,600
|
25,400
|
39,100
|
40,300
|
88,900
|
38,500
|
41,000
|
21,100
|
35,600
|
28,700
|
42,200
|
6,000
|
14,900
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
9.4
|
14.6
|
-
|
13.6
|
8.9
|
16.0
|
-
|
15.2
|
7.7
|
13.5
|
-
|
14.4
|
8.4
|
19.0
|
-
|
14.5
|
8.9
|
16.2
|
-
|
16.7
|
9.4
|
12.0
|
14.2
|
17.0
|
12.5
|
16.3
|
6.4
|
13.2
|
7.5
|
8.9
|
12.1
|
20.5
|
10.1
|
10.0
|
15.5
|
16.3
|
3.5
|
11.3
|
9.3
|
9.7
|
5.3
|
5.6
|
10.3
|
11.1
|
3.4
|
5.0
|
6.0
|
6.9
|
7.6
|
23.5
|
9.6
|
10.2
|
6.0
|
8.7
|
7.9
|
10.5
|
1.7
|
4.0
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
3,800
|
12,700
|
-
|
8,300
|
4,800
|
10,300
|
-
|
7,500
|
4,100
|
8,700
|
-
|
8,800
|
4,900
|
13,400
|
-
|
6,200
|
6,400
|
14,400
|
-
|
9,300
|
4,700
|
1,700
|
4,100
|
13,100
|
7,300
|
14,200
|
-19,900
|
-3,700
|
-5,400
|
400
|
-6,800
|
2,900
|
-4,800
|
-2,400
|
-2,300
|
-13,800
|
-8,500
|
-5,500
|
-11,700
|
-10,400
|
-4,000
|
-4,900
|
-7,600
|
-3,900
|
-8,300
|
-7,200
|
-11,800
|
1,500
|
-400
|
19,300
|
7,500
|
4,000
|
1,400
|
2,900
|
-3,600
|
7,500
|
-600
|
1,600
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.1
|
-12.5
|
17.8
|
-10
|
10.7
|
|
純利益
|
19,400
|
19,500
|
13,100
|
37,100
|
17,000
|
20,500
|
19,100
|
24,400
|
14,400
|
29,400
|
28,900
|
32,500
|
14,000
|
25,200
|
33,000
|
33,800
|
16,900
|
41,600
|
33,200
|
40,100
|
22,500
|
60,400
|
18,800
|
46,400
|
24,800
|
40,300
|
44,300
|
49,000
|
36,900
|
44,900
|
41,400
|
51,000
|
31,300
|
30,700
|
61,100
|
70,500
|
34,200
|
31,200
|
49,700
|
66,300
|
20,100
|
40,700
|
47,100
|
51,800
|
27,900
|
27,600
|
61,900
|
66,300
|
37,600
|
33,700
|
51,700
|
58,200
|
51,500
|
85,900
|
51,500
|
50,700
|
33,000
|
45,000
|
50,600
|
56,100
|
31,900
|
27,100
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
13.9
|
14.0
|
8.9
|
7.2
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
0.49
|
0.57
|
-
|
0.66
|
0.39
|
0.78
|
-
|
0.83
|
0.36
|
0.63
|
-
|
0.81
|
0.4
|
0.97
|
-
|
0.85
|
0.46
|
1.24
|
-
|
0.93
|
0.5
|
0.82
|
0.89
|
0.97
|
0.73
|
0.88
|
0.81
|
1
|
0.61
|
0.59
|
1.19
|
1.37
|
0.66
|
0.6
|
0.96
|
1.28
|
0.39
|
0.78
|
0.91
|
0.99
|
0.53
|
0.53
|
1.18
|
1.24
|
0.67
|
0.59
|
0.9
|
1.02
|
0.9
|
1.5
|
0.89
|
0.88
|
0.57
|
0.78
|
0.88
|
0.97
|
0.55
|
0.47
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
0.48
|
0.57
|
-
|
0.66
|
0.39
|
0.78
|
-
|
0.83
|
0.35
|
0.63
|
-
|
0.8
|
0.4
|
0.97
|
-
|
0.85
|
0.46
|
1.23
|
-
|
0.93
|
0.5
|
0.81
|
0.89
|
0.97
|
0.72
|
0.88
|
0.81
|
0.99
|
0.61
|
0.59
|
1.18
|
1.37
|
0.66
|
0.6
|
0.96
|
1.28
|
0.39
|
0.78
|
0.9
|
0.99
|
0.53
|
0.53
|
1.18
|
1.24
|
0.67
|
0.59
|
0.9
|
1.02
|
0.9
|
1.49
|
0.89
|
0.88
|
0.57
|
0.78
|
0.87
|
0.97
|
0.55
|
0.46
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
80.5
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.44
|
0.44
|
0.44
|
0.45
|
0.45
|
0.45
|
0.45
|
0.46
|
0.46
|
0.46
|
0.46
|
0.47
|
0.47
|
0.47
|
0.47
|
0.49
|
0.49
|
0.49
|
0.49
|
0.51
|
0.51
|
0.51
|
0.51
|
0.52
|
0.52
|
0.52
|
0.52
|
0.54
|
0.54
|
0.54
|
0.54
|
0.56
|
0.56
|
0.56
|
0.56
|
0.59
|
0.59
|
0.59
|
0.59
|
0.62
|
0.62
|
0.62
|
0.62
|
0.63
|
0.63
|
0.63
|
0.63
|
0.65
|
0.65
|
0.65
|
0.65
|
0.68
|
0.68
|
0.68
|
0.68
|
0.7
|
0.7
|
0.7
|
0.7
|
0.73
|
0.73
|
0.73
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116,100
|
107,800
|
122,700
|
91,200
|
102,100
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.5
|
29.6
|
30.7
|
25.3
|
27.2
|