|
(単位:千ドル)
|
2Q11
|
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
|
200,449
|
237,851
|
231,166
|
216,864
|
222,838
|
272,959
|
255,846
|
228,874
|
238,471
|
302,524
|
290,541
|
265,029
|
278,950
|
329,241
|
322,102
|
299,956
|
310,890
|
348,615
|
344,851
|
333,481
|
335,883
|
375,837
|
400,614
|
348,769
|
378,558
|
425,444
|
436,780
|
393,109
|
278,368
|
451,622
|
491,759
|
436,509
|
574,987
|
409,181
|
133,347
|
200,984
|
158,675
|
279,124
|
472,433
|
459,469
|
583,673
|
500,109
|
629,847
|
560,325
|
611,549
|
649,687
|
683,810
|
565,359
|
556,123
|
656,406
|
666,283
|
562,196
|
553,636
|
699,074
|
689,384
|
561,932
|
373,958
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.5
|
6.5
|
3.5
|
-0.1
|
-32.5
|
|
営業費用
|
179,737
|
201,540
|
189,298
|
188,116
|
197,461
|
220,592
|
212,990
|
199,642
|
208,189
|
245,253
|
234,128
|
236,162
|
264,158
|
221,142
|
229,346
|
222,874
|
217,128
|
227,489
|
240,375
|
256,641
|
267,767
|
302,949
|
315,418
|
305,853
|
352,389
|
345,476
|
362,558
|
366,928
|
349,026
|
360,544
|
383,654
|
364,393
|
368,421
|
526,986
|
246,599
|
234,065
|
270,209
|
254,522
|
333,582
|
393,180
|
463,553
|
492,880
|
603,717
|
591,236
|
522,350
|
554,862
|
550,381
|
583,242
|
600,390
|
640,958
|
631,386
|
588,537
|
891,684
|
634,072
|
756,873
|
589,122
|
589,346
|
|
営業利益
|
20,712
|
36,311
|
41,868
|
28,748
|
25,377
|
52,367
|
42,856
|
29,232
|
30,281
|
57,271
|
56,413
|
28,867
|
14,790
|
108,099
|
92,756
|
77,082
|
93,762
|
121,126
|
104,476
|
76,840
|
68,116
|
72,888
|
85,196
|
42,916
|
26,169
|
79,968
|
74,222
|
26,181
|
63,088
|
91,078
|
108,105
|
72,116
|
92,652
|
-117,805
|
-113,252
|
-33,081
|
-23,648
|
24,602
|
138,851
|
66,289
|
33,331
|
7,229
|
26,130
|
-30,911
|
89,199
|
94,825
|
133,429
|
-17,883
|
10,612
|
15,448
|
34,897
|
-26,341
|
-263,979
|
65,002
|
-67,489
|
-27,190
|
66,843
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-47.7
|
9.3
|
-9.8
|
-4.8
|
17.9
|
|
経常(税引前)利益
|
18,883
|
34,526
|
39,854
|
26,815
|
23,452
|
50,479
|
40,910
|
27,517
|
27,774
|
54,345
|
53,131
|
21,977
|
7,679
|
101,374
|
86,336
|
70,763
|
88,245
|
114,862
|
98,096
|
70,991
|
62,009
|
66,111
|
78,275
|
34,729
|
16,431
|
69,391
|
63,043
|
14,415
|
52,468
|
73,919
|
91,789
|
56,905
|
78,634
|
-130,726
|
-146,416
|
-44,708
|
-39,217
|
8,670
|
122,571
|
50,231
|
15,147
|
-10,567
|
5,832
|
-56,162
|
65,851
|
74,418
|
116,345
|
-29,919
|
-1,793
|
-1,337
|
18,025
|
-43,442
|
-281,697
|
41,940
|
-88,564
|
-52,154
|
43,904
|
|
経常(税引前)利益率(%)
|
9.4
|
14.5
|
17.2
|
12.4
|
10.5
|
18.5
|
16.0
|
12.0
|
11.6
|
18.0
|
18.3
|
8.3
|
2.8
|
30.8
|
26.8
|
23.6
|
28.4
|
32.9
|
28.4
|
21.3
|
18.5
|
17.6
|
19.5
|
10.0
|
4.3
|
16.3
|
14.4
|
3.7
|
18.8
|
16.4
|
18.7
|
13.0
|
13.7
|
-31.9
|
-109.8
|
-22.2
|
-24.7
|
3.1
|
25.9
|
10.9
|
2.6
|
-2.1
|
0.9
|
-10.0
|
10.8
|
11.5
|
17.0
|
-5.3
|
-0.3
|
-0.2
|
2.7
|
-7.7
|
-50.9
|
6.0
|
-12.8
|
-9.3
|
11.7
|
|
法人税等合計
|
6,934
|
12,823
|
14,671
|
9,929
|
8,810
|
18,648
|
15,223
|
10,520
|
10,510
|
20,270
|
19,764
|
7,866
|
2,928
|
36,551
|
31,997
|
26,305
|
31,536
|
42,882
|
37,249
|
25,538
|
20,699
|
24,479
|
29,800
|
12,436
|
-66,071
|
14,198
|
13,027
|
-732
|
11,022
|
16,795
|
21,246
|
12,976
|
18,113
|
-97,700
|
-53,300
|
-15,600
|
-10,374
|
1,801
|
27,544
|
10,977
|
4,444
|
-2,686
|
1,474
|
-9,700
|
13,360
|
18,300
|
27,900
|
-4,900
|
155
|
-400
|
4,300
|
-6,700
|
-65,512
|
9,800
|
-23,400
|
-8,600
|
11,923
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.3
|
23.4
|
26.4
|
16.5
|
27.2
|
|
純利益
|
11,949
|
21,703
|
25,183
|
16,945
|
14,766
|
31,932
|
25,760
|
17,106
|
17,476
|
34,222
|
33,499
|
14,172
|
4,794
|
64,867
|
54,339
|
44,458
|
56,709
|
71,980
|
60,847
|
45,453
|
41,310
|
41,632
|
48,475
|
22,293
|
82,502
|
55,193
|
50,016
|
15,147
|
41,446
|
57,124
|
70,543
|
43,929
|
60,521
|
-33,009
|
-93,103
|
-29,143
|
-28,838
|
6,869
|
95,027
|
39,254
|
-
|
-7,881
|
4,358
|
-46,459
|
-
|
56,149
|
88,469
|
-25,066
|
-
|
-919
|
13,699
|
-36,789
|
-
|
32,102
|
-65,166
|
-43,574
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
4.6
|
-9.5
|
-7.8
|
-
|
|
一株あたり利益
|
0.63
|
1.13
|
1.31
|
0.88
|
0.78
|
1.66
|
1.35
|
0.91
|
0.96
|
1.87
|
1.87
|
0.8
|
0.29
|
3.75
|
3.19
|
2.63
|
3.4
|
4.29
|
3.69
|
2.76
|
2.49
|
2.5
|
2.94
|
1.39
|
5.09
|
3.43
|
3.1
|
0.94
|
2.56
|
3.52
|
4.33
|
2.7
|
3.72
|
-2.08
|
-5.85
|
-1.82
|
-1.78
|
0.42
|
5.49
|
2.18
|
0.51
|
-0.44
|
0.24
|
-2.58
|
2.92
|
3.09
|
4.8
|
-1.44
|
-0.12
|
-0.07
|
0.75
|
-2.05
|
-12.11
|
1.74
|
-3.62
|
-2.41
|
1.78
|
|
希薄化後一株あたり利益
|
0.62
|
1.12
|
1.3
|
0.87
|
0.77
|
1.65
|
1.34
|
0.91
|
0.94
|
1.86
|
1.86
|
0.8
|
0.27
|
3.74
|
3.18
|
2.62
|
3.39
|
4.29
|
3.68
|
2.75
|
2.48
|
2.5
|
2.94
|
1.39
|
5.08
|
3.42
|
3.1
|
0.94
|
2.55
|
3.52
|
4.33
|
2.7
|
3.72
|
-2.08
|
-5.85
|
-1.82
|
-1.78
|
0.42
|
5.49
|
2.18
|
0.5
|
-0.44
|
0.24
|
-2.58
|
2.92
|
3.09
|
4.8
|
-1.44
|
-0.14
|
-0.07
|
0.75
|
-2.05
|
-12.11
|
1.73
|
-3.62
|
-2.41
|
1.78
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
0.25
|
0.3
|
1.95
|
0.3
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0.7
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6
|
-
|
0.6
|
0.6
|
0
|
0
|
-
|
-
|
-
|
-
|