|
(単位:千ドル)
|
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
|
4Q25
|
|
売上高
|
748,600
|
773,600
|
652,100
|
668,000
|
709,900
|
694,700
|
612,800
|
622,300
|
706,600
|
729,700
|
661,300
|
634,400
|
710,000
|
728,300
|
442,600
|
551,400
|
632,700
|
658,500
|
577,400
|
571,800
|
314,300
|
334,900
|
297,900
|
315,400
|
330,800
|
351,900
|
-104,500
|
227,300
|
248,600
|
260,500
|
238,900
|
242,100
|
272,000
|
277,100
|
246,900
|
248,700
|
203,200
|
246,300
|
238,700
|
251,900
|
280,000
|
292,200
|
282,500
|
282,600
|
321,000
|
325,000
|
304,500
|
310,200
|
325,400
|
347,300
|
312,300
|
326,300
|
365,100
|
386,600
|
367,700
|
382,700
|
424,600
|
425,200
|
388,300
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.7
|
17.3
|
16.3
|
10.0
|
5.6
|
|
売上原価
|
563,900
|
576,700
|
522,800
|
523,200
|
533,700
|
507,800
|
477,100
|
477,800
|
542,300
|
549,800
|
527,300
|
479,400
|
554,300
|
564,100
|
334,200
|
421,900
|
474,800
|
480,600
|
439,900
|
440,300
|
222,800
|
225,200
|
212,200
|
216,100
|
219,700
|
241,000
|
-107,000
|
156,500
|
165,900
|
162,600
|
156,800
|
150,700
|
168,600
|
165,400
|
158,300
|
157,400
|
135,400
|
155,100
|
155,900
|
164,400
|
175,100
|
181,500
|
180,000
|
180,400
|
203,100
|
207,500
|
193,000
|
198,100
|
201,400
|
205,900
|
192,800
|
202,000
|
215,800
|
222,500
|
223,800
|
232,800
|
248,800
|
246,700
|
233,800
|
|
売上総利益
|
184,700
|
196,900
|
129,300
|
144,800
|
176,200
|
186,900
|
135,700
|
144,500
|
164,300
|
179,900
|
134,000
|
155,000
|
155,700
|
164,200
|
108,400
|
129,500
|
157,900
|
177,900
|
137,500
|
131,500
|
91,500
|
109,700
|
85,700
|
99,300
|
111,100
|
110,900
|
2,500
|
70,800
|
82,700
|
97,900
|
82,100
|
91,400
|
103,400
|
111,700
|
88,600
|
91,300
|
67,800
|
91,200
|
82,800
|
87,500
|
104,900
|
110,700
|
102,500
|
102,200
|
117,900
|
117,500
|
111,500
|
112,100
|
124,000
|
141,400
|
119,500
|
124,300
|
149,300
|
164,100
|
143,900
|
149,900
|
175,800
|
178,500
|
154,500
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39.1
|
39.2
|
41.4
|
42.0
|
39.8
|
|
販売管理費
|
122,200
|
118,800
|
117,200
|
116,600
|
114,200
|
94,000
|
105,700
|
112,700
|
111,200
|
103,000
|
116,800
|
117,300
|
114,700
|
114,000
|
52,500
|
103,000
|
106,100
|
110,400
|
127,700
|
104,200
|
55,800
|
55,700
|
60,000
|
54,600
|
52,400
|
55,800
|
-27,100
|
37,500
|
40,900
|
35,300
|
45,300
|
55,600
|
37,400
|
41,300
|
40,000
|
34,800
|
33,000
|
41,000
|
54,500
|
54,400
|
60,000
|
62,300
|
60,900
|
57,100
|
61,500
|
59,300
|
59,100
|
62,700
|
61,900
|
64,600
|
73,300
|
65,700
|
79,900
|
77,600
|
85,400
|
78,000
|
84,500
|
90,100
|
87,400
|
|
営業利益
|
72,700
|
92,800
|
21,600
|
41,600
|
76,900
|
108,600
|
42,300
|
47,000
|
67,600
|
93,600
|
30,400
|
52,500
|
57,800
|
69,000
|
59,800
|
35,800
|
63,100
|
79,700
|
8,800
|
18,300
|
51,700
|
71,000
|
40,300
|
63,000
|
78,400
|
69,000
|
44,700
|
49,600
|
66,000
|
81,300
|
52,500
|
54,700
|
87,200
|
113,300
|
62,200
|
76,000
|
62,400
|
72,300
|
44,100
|
54,100
|
78,300
|
72,100
|
55,500
|
63,200
|
71,600
|
73,300
|
70,600
|
70,200
|
87,000
|
100,200
|
66,300
|
86,100
|
95,000
|
111,300
|
81,900
|
98,500
|
123,200
|
117,200
|
92,000
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.3
|
25.7
|
29.0
|
27.6
|
23.7
|
|
経常(税引前)利益
|
61,200
|
83,100
|
11,200
|
31,200
|
62,900
|
94,900
|
29,700
|
15,100
|
56,500
|
82,000
|
18,300
|
36,200
|
45,600
|
58,100
|
45,300
|
23,900
|
55,100
|
55,200
|
-10,300
|
500
|
41,300
|
63,600
|
34,500
|
55,400
|
70,100
|
61,200
|
35,400
|
49,400
|
65,300
|
80,600
|
47,400
|
49,800
|
83,100
|
106,700
|
59,800
|
-300,100
|
60,900
|
69,400
|
43,100
|
49,700
|
74,300
|
67,400
|
51,300
|
59,400
|
67,200
|
67,700
|
63,300
|
63,900
|
80,000
|
93,700
|
60,700
|
80,200
|
87,100
|
103,800
|
76,000
|
90,700
|
115,300
|
109,500
|
84,800
|
|
経常(税引前)利益率(%)
|
8.2
|
10.7
|
1.7
|
4.7
|
8.9
|
13.7
|
4.8
|
2.4
|
8.0
|
11.2
|
2.8
|
5.7
|
6.4
|
8.0
|
10.2
|
4.3
|
8.7
|
8.4
|
-1.8
|
0.1
|
13.1
|
19.0
|
11.6
|
17.6
|
21.2
|
17.4
|
-33.9
|
21.7
|
26.3
|
30.9
|
19.8
|
20.6
|
30.6
|
38.5
|
24.2
|
-120.7
|
30.0
|
28.2
|
18.1
|
19.7
|
26.5
|
23.1
|
18.2
|
21.0
|
20.9
|
20.8
|
20.8
|
20.6
|
24.6
|
27.0
|
19.4
|
24.6
|
23.9
|
26.8
|
20.7
|
23.7
|
27.2
|
25.8
|
21.8
|
|
法人税等合計
|
23,300
|
30,600
|
2,700
|
13,000
|
21,100
|
20,900
|
20,500
|
11,900
|
25,900
|
26,100
|
7,500
|
19,300
|
24,600
|
26,300
|
13,000
|
20,100
|
25,200
|
24,900
|
1,100
|
12,100
|
24,700
|
7,700
|
6,000
|
24,600
|
28,600
|
17,700
|
-69,400
|
8,200
|
17,700
|
16,400
|
10,800
|
13,400
|
19,400
|
16,000
|
8,300
|
-77,500
|
11,400
|
15,200
|
8,300
|
12,200
|
19,200
|
16,600
|
9,400
|
15,000
|
15,000
|
13,200
|
14,500
|
16,600
|
19,800
|
24,200
|
13,900
|
20,300
|
21,200
|
26,900
|
13,800
|
21,600
|
27,500
|
23,200
|
19,300
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.2
|
23.8
|
23.9
|
21.2
|
22.8
|
|
純利益
|
37,900
|
52,500
|
8,500
|
18,200
|
41,800
|
62,900
|
8,400
|
3,000
|
29,900
|
50,400
|
10,800
|
16,900
|
18,900
|
31,600
|
-3,600
|
46,600
|
29,600
|
31,800
|
-13,800
|
-9,900
|
16,900
|
70,600
|
27,100
|
30,400
|
41,300
|
49,400
|
33,700
|
27,800
|
47,300
|
76,200
|
34,600
|
39,100
|
54,500
|
73,200
|
47,700
|
-226,200
|
50,300
|
54,000
|
22,800
|
35,400
|
55,100
|
50,800
|
41,900
|
44,400
|
52,200
|
57,500
|
48,800
|
47,300
|
60,200
|
69,500
|
46,800
|
59,900
|
65,900
|
76,900
|
62,200
|
69,100
|
87,800
|
86,300
|
65,500
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.9
|
18.1
|
20.7
|
20.3
|
16.9
|
|
一株あたり利益
|
0.64
|
0.89
|
0.14
|
0.31
|
0.71
|
1.06
|
0.14
|
0.05
|
0.5
|
0.86
|
0.22
|
0.31
|
0.34
|
0.57
|
-0.07
|
0.84
|
0.53
|
0.57
|
-0.24
|
-0.18
|
0.3
|
1.27
|
0.49
|
0.56
|
0.77
|
0.93
|
0.63
|
0.53
|
0.9
|
1.5
|
0.7
|
0.8
|
1.11
|
1.5
|
0.99
|
-4.71
|
1.05
|
1.13
|
0.47
|
0.74
|
1.15
|
1.07
|
0.88
|
0.94
|
1.12
|
1.25
|
1.08
|
1.04
|
1.34
|
1.56
|
1.07
|
1.37
|
1.5
|
1.76
|
1.43
|
1.59
|
2.02
|
2
|
1.53
|
|
希薄化後一株あたり利益
|
0.64
|
0.89
|
0.15
|
0.31
|
0.7
|
1.05
|
0.14
|
0.05
|
0.5
|
0.85
|
0.21
|
0.3
|
0.34
|
0.57
|
-0.07
|
0.83
|
0.53
|
0.57
|
-0.24
|
-0.18
|
0.3
|
1.26
|
0.49
|
0.56
|
0.77
|
0.92
|
0.62
|
0.51
|
0.89
|
1.46
|
0.7
|
0.78
|
1.09
|
1.48
|
0.96
|
-4.71
|
1.05
|
1.13
|
0.47
|
0.74
|
1.14
|
1.06
|
0.88
|
0.94
|
1.11
|
1.25
|
1.08
|
1.04
|
1.34
|
1.56
|
1.06
|
1.36
|
1.5
|
1.75
|
1.41
|
1.58
|
2.01
|
1.98
|
1.52
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
22.0
|
-
|
-
|
-
|
22.4
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.17
|
0.17
|
0.17
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.23
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.25
|
0.25
|
0.28
|
0.28
|
0.28
|
0.28
|
0.31
|
0.31
|
0.31
|
0.31
|
0.34
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109,200
|
127,800
|
153,700
|
147,300
|
122,500
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.7
|
33.4
|
36.2
|
34.6
|
31.5
|