|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
521,428
|
551,463
|
562,730
|
519,038
|
524,049
|
540,807
|
482,736
|
505,244
|
508,752
|
450,913
|
491,269
|
496,117
|
462,044
|
484,880
|
489,830
|
473,189
|
441,413
|
456,203
|
474,221
|
471,700
|
449,892
|
456,350
|
452,089
|
451,469
|
421,025
|
337,244
|
342,193
|
319,787
|
284,190
|
316,594
|
308,609
|
330,294
|
254,613
|
266,172
|
271,487
|
259,729
|
268,241
|
283,111
|
280,654
|
348,327
|
371,198
|
365,623
|
361,231
|
354,559
|
363,302
|
369,082
|
368,845
|
393,242
|
412,658
|
417,400
|
447,729
|
466,055
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
228,081
|
229,917
|
232,914
|
238,248
|
241,212
|
244,195
|
242,545
|
243,401
|
241,020
|
241,737
|
242,997
|
242,631
|
246,331
|
250,809
|
253,186
|
-
|
245,077
|
241,021
|
252,867
|
-
|
250,673
|
239,787
|
239,244
|
-
|
248,116
|
178,970
|
179,736
|
-
|
148,653
|
158,232
|
156,339
|
-
|
128,034
|
127,258
|
118,712
|
-
|
113,698
|
126,823
|
123,077
|
163,110
|
180,420
|
166,027
|
-
|
159,645
|
159,303
|
165,820
|
168,618
|
172,069
|
175,321
|
185,995
|
186,636
|
199,869
|
|
販売管理費
|
181,532
|
185,993
|
192,589
|
200,925
|
194,042
|
201,158
|
194,401
|
186,454
|
192,100
|
189,158
|
185,046
|
183,949
|
177,753
|
174,913
|
180,212
|
-
|
164,016
|
159,163
|
161,483
|
-
|
161,065
|
145,651
|
157,781
|
-
|
150,480
|
100,336
|
108,046
|
-
|
98,497
|
99,989
|
102,062
|
-
|
99,087
|
96,648
|
96,434
|
-
|
100,178
|
103,721
|
108,500
|
159,479
|
153,597
|
149,890
|
-
|
148,341
|
140,668
|
144,526
|
166,095
|
155,584
|
156,689
|
159,073
|
156,901
|
175,167
|
|
営業費用
|
409,613
|
415,910
|
425,503
|
439,173
|
510,293
|
445,353
|
436,946
|
439,339
|
435,149
|
440,642
|
432,707
|
426,580
|
437,401
|
435,910
|
440,380
|
-
|
433,166
|
512,580
|
413,374
|
-
|
416,785
|
451,504
|
404,796
|
-
|
406,589
|
281,860
|
288,403
|
-
|
286,698
|
246,295
|
262,303
|
-
|
228,872
|
225,861
|
217,000
|
-
|
231,535
|
242,788
|
236,440
|
353,058
|
346,464
|
332,359
|
-
|
331,466
|
317,275
|
309,653
|
340,651
|
334,630
|
350,933
|
347,162
|
343,859
|
375,546
|
|
営業利益
|
111,815
|
135,553
|
137,227
|
79,865
|
13,756
|
95,454
|
45,790
|
65,905
|
73,603
|
10,271
|
58,562
|
69,537
|
24,643
|
48,970
|
49,450
|
33,847
|
8,247
|
-56,377
|
60,847
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,731
|
24,734
|
33,264
|
44,529
|
23,093
|
46,027
|
59,429
|
28,194
|
58,612
|
61,725
|
70,238
|
103,870
|
90,509
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
111,984
|
135,695
|
137,314
|
79,527
|
17,196
|
94,914
|
44,860
|
65,376
|
73,262
|
9,854
|
57,820
|
69,069
|
24,647
|
48,918
|
47,955
|
-
|
6,048
|
-57,984
|
59,466
|
-
|
32,050
|
3,539
|
46,988
|
-
|
14,638
|
54,268
|
52,269
|
-
|
-6,765
|
65,794
|
43,755
|
-
|
21,114
|
8,873
|
160,368
|
-
|
34,536
|
38,811
|
37,048
|
-51,246
|
-334
|
-2,276
|
-
|
6,900
|
27,864
|
48,952
|
14,751
|
45,482
|
48,036
|
58,402
|
92,196
|
79,333
|
|
経常(税引前)利益率(%)
|
21.48
|
24.61
|
24.4
|
15.32
|
3.28
|
17.55
|
9.29
|
12.94
|
14.4
|
2.19
|
11.77
|
13.92
|
5.33
|
10.09
|
9.79
|
-
|
1.37
|
-12.71
|
12.54
|
-
|
7.12
|
0.78
|
10.39
|
-
|
3.48
|
16.09
|
15.27
|
-
|
-2.38
|
20.78
|
14.18
|
-
|
8.29
|
3.33
|
59.07
|
-
|
12.87
|
13.71
|
13.2
|
-14.71
|
-0.09
|
-0.62
|
-
|
1.95
|
7.67
|
13.26
|
4.0
|
11.57
|
11.64
|
13.99
|
20.59
|
17.02
|
|
法人税等合計
|
38,623
|
46,823
|
44,405
|
22,215
|
7,916
|
27,610
|
13,038
|
14,152
|
16,102
|
1,703
|
8,492
|
12,918
|
4,210
|
6,116
|
6,327
|
-
|
662
|
-7,514
|
7,536
|
-
|
6,901
|
-11,216
|
6,966
|
-
|
1,678
|
109,636
|
7,656
|
-
|
-1,887
|
13,165
|
7,542
|
-
|
3,706
|
7,570
|
6,937
|
-
|
7,090
|
7,223
|
7,341
|
-10,612
|
-39,400
|
-8,100
|
-
|
1,100
|
4,200
|
400
|
2,792
|
7,769
|
10,595
|
12,157
|
21,020
|
18,539
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
73,601
|
88,872
|
92,909
|
57,484
|
9,280
|
67,304
|
31,989
|
51,224
|
57,160
|
-7,132
|
48,408
|
55,544
|
20,440
|
42,802
|
47,204
|
29,926
|
5,465
|
-50,470
|
51,930
|
-9,969
|
25,152
|
14,755
|
40,022
|
42,859
|
12,916
|
-80,782
|
39,334
|
62,806
|
-9,530
|
17,506
|
37,905
|
49,498
|
14,361
|
5,525
|
150,832
|
-256,052
|
19,930
|
23,315
|
24,652
|
-58,004
|
17,853
|
349,842
|
8,014
|
2,192
|
24,144
|
45,869
|
10,646
|
39,891
|
36,821
|
46,165
|
75,856
|
60,832
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.04
|
1.26
|
1.34
|
0.84
|
0.13
|
1.01
|
0.49
|
0.78
|
0.89
|
-0.11
|
0.75
|
0.86
|
0.32
|
0.66
|
0.73
|
0.46
|
0.08
|
-0.79
|
0.81
|
-0.16
|
0.4
|
0.23
|
0.63
|
0.68
|
0.2
|
-1.33
|
0.64
|
1.03
|
-0.16
|
0.29
|
0.65
|
0.88
|
0.26
|
0.1
|
2.85
|
-4.9
|
0.38
|
0.45
|
0.49
|
-1.17
|
0.36
|
7.15
|
0.18
|
0.05
|
0.53
|
1.02
|
0.26
|
1
|
0.95
|
1.22
|
2.03
|
1.64
|
|
希薄化後一株あたり利益
|
1.03
|
1.25
|
1.32
|
0.83
|
0.13
|
1
|
0.49
|
0.78
|
0.88
|
-0.11
|
0.74
|
0.86
|
0.31
|
0.65
|
0.72
|
0.46
|
0.08
|
-0.79
|
0.81
|
-0.16
|
0.39
|
0.23
|
0.62
|
0.67
|
0.2
|
-1.33
|
0.63
|
1.02
|
-0.16
|
0.29
|
0.64
|
0.86
|
0.26
|
0.1
|
2.83
|
-4.86
|
0.38
|
0.44
|
0.48
|
-1.17
|
0.36
|
7.09
|
0.18
|
0.05
|
0.52
|
1
|
0.25
|
0.98
|
0.93
|
1.18
|
1.98
|
1.59
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.12
|
0
|
-
|
0.15
|
-
|
-
|
0.17
|
0
|
-
|
0.17
|
0
|
-
|
-
|
0
|
0.18
|
-
|
0.18
|
0
|
0.18
|
-
|
0.18
|
0
|
0
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|