|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q17
|
4Q17
|
1Q17
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
152,887
|
151,425
|
171,769
|
167,604
|
180,696
|
175,220
|
184,805
|
188,625
|
198,487
|
188,245
|
199,768
|
205,822
|
219,380
|
206,450
|
213,917
|
225,069
|
232,013
|
229,412
|
233,103
|
243,401
|
250,328
|
233,702
|
265,621
|
257,816
|
265,817
|
247,009
|
261,140
|
278,523
|
287,634
|
270,268
|
280,523
|
290,554
|
301,090
|
278,739
|
291,067
|
254,595
|
128,024
|
198,887
|
197,004
|
223,307
|
290,283
|
282,180
|
298,729
|
329,697
|
311,348
|
341,280
|
349,670
|
318,644
|
337,334
|
349,927
|
325,702
|
347,973
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
売上原価
|
37,886
|
37,383
|
-
|
41,191
|
45,049
|
43,230
|
-
|
46,294
|
48,447
|
46,651
|
-
|
51,187
|
55,097
|
51,842
|
-
|
56,171
|
57,059
|
56,198
|
-
|
60,640
|
62,569
|
59,882
|
-
|
65,395
|
69,517
|
65,553
|
-
|
69,971
|
72,026
|
68,600
|
-
|
73,326
|
76,861
|
71,552
|
-
|
63,806
|
31,988
|
48,938
|
-
|
56,149
|
75,586
|
76,647
|
81,466
|
90,928
|
85,010
|
90,877
|
90,614
|
82,652
|
84,953
|
89,836
|
86,673
|
86,820
|
|
営業費用
|
142,284
|
142,843
|
-
|
155,841
|
168,423
|
166,367
|
-
|
177,793
|
186,710
|
184,759
|
-
|
200,035
|
208,691
|
198,416
|
-
|
211,977
|
214,432
|
212,901
|
-
|
227,008
|
230,767
|
224,631
|
-
|
244,867
|
253,428
|
245,416
|
-
|
262,150
|
268,514
|
262,378
|
-
|
276,769
|
285,335
|
275,469
|
-
|
262,300
|
173,757
|
211,567
|
-
|
231,522
|
283,609
|
289,138
|
306,422
|
326,552
|
316,519
|
338,664
|
339,458
|
321,031
|
329,076
|
336,706
|
328,310
|
333,023
|
|
営業利益
|
10,603
|
8,582
|
13,092
|
11,763
|
12,273
|
8,853
|
7,976
|
10,832
|
11,777
|
3,486
|
-2,235
|
5,787
|
10,689
|
8,034
|
10,916
|
13,092
|
17,581
|
16,511
|
15,878
|
16,393
|
19,561
|
9,071
|
16,616
|
12,949
|
12,389
|
1,593
|
10,973
|
16,373
|
19,120
|
7,890
|
14,187
|
13,785
|
15,755
|
3,270
|
16,309
|
-7,705
|
-45,733
|
-12,680
|
-20,313
|
-8,215
|
6,674
|
-6,958
|
-7,693
|
3,145
|
-5,171
|
2,616
|
10,212
|
-2,387
|
8,258
|
13,221
|
-2,608
|
14,950
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
11,342
|
8,679
|
-
|
12,141
|
12,728
|
9,107
|
-
|
11,203
|
11,951
|
3,795
|
-
|
6,180
|
10,963
|
8,171
|
-
|
13,187
|
17,458
|
16,053
|
-
|
16,403
|
19,230
|
9,105
|
-
|
12,846
|
11,542
|
839
|
-
|
14,886
|
17,820
|
7,071
|
-
|
13,812
|
14,830
|
2,221
|
-
|
-10,881
|
-46,014
|
-11,411
|
-
|
-9,307
|
5,072
|
-7,559
|
-8,715
|
2,522
|
-5,759
|
1,691
|
9,726
|
-3,403
|
7,543
|
14,734
|
-3,187
|
13,659
|
|
経常(税引前)利益率(%)
|
7.42
|
5.73
|
-
|
7.24
|
7.04
|
5.2
|
-
|
5.94
|
6.02
|
2.02
|
-
|
3.0
|
5.0
|
3.96
|
-
|
5.86
|
7.52
|
7.0
|
-
|
6.74
|
7.68
|
3.9
|
-
|
4.98
|
4.34
|
0.34
|
-
|
5.34
|
6.2
|
2.62
|
-
|
4.75
|
4.93
|
0.8
|
-
|
-4.27
|
-35.94
|
-5.74
|
-
|
-4.17
|
1.75
|
-2.68
|
-2.92
|
0.76
|
-1.85
|
0.5
|
2.78
|
-1.07
|
2.24
|
4.21
|
-0.98
|
3.93
|
|
法人税等合計
|
3,174
|
2,343
|
-
|
3,526
|
3,761
|
2,268
|
-
|
2,930
|
3,354
|
147
|
-
|
1,522
|
2,959
|
1,689
|
-
|
3,572
|
5,020
|
3,689
|
-
|
4,759
|
5,441
|
1,868
|
-
|
3,580
|
1,903
|
-1,550
|
-
|
222
|
875
|
-1,445
|
-
|
948
|
638
|
-1,450
|
-
|
-6,614
|
-17,064
|
-4,827
|
-
|
-6,166
|
-1,297
|
-5,383
|
-10,175
|
2,225
|
-4,117
|
-1,790
|
-2,206
|
401
|
-180
|
-2,423
|
-260
|
167
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
8,168
|
6,336
|
9,871
|
8,615
|
8,967
|
6,839
|
6,988
|
8,273
|
8,597
|
3,648
|
504
|
4,658
|
8,004
|
6,482
|
8,253
|
9,615
|
12,438
|
12,364
|
10,908
|
11,644
|
13,789
|
7,237
|
12,887
|
9,266
|
9,639
|
2,389
|
23,486
|
14,664
|
16,945
|
8,516
|
10,685
|
12,864
|
14,192
|
3,671
|
14,511
|
-4,267
|
-28,950
|
-6,584
|
-18,084
|
-3,141
|
6,369
|
-2,176
|
1,460
|
297
|
-1,642
|
3,481
|
11,932
|
-3,804
|
7,723
|
17,157
|
-2,927
|
13,492
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.3
|
0.23
|
-
|
0.31
|
0.32
|
0.24
|
-
|
0.29
|
0.31
|
0.13
|
0.02
|
0.16
|
0.28
|
0.23
|
0.31
|
0.37
|
0.48
|
0.48
|
0.43
|
0.48
|
0.57
|
0.3
|
0.56
|
0.42
|
0.45
|
0.11
|
1.14
|
0.71
|
0.81
|
0.4
|
0.5
|
0.61
|
0.69
|
0.18
|
0.76
|
-0.22
|
-1.38
|
-0.3
|
-0.81
|
-0.14
|
0.27
|
-0.09
|
0.06
|
0.01
|
-0.07
|
0.15
|
0.51
|
-0.16
|
0.33
|
0.74
|
-0.13
|
0.59
|
|
希薄化後一株あたり利益
|
0.28
|
0.22
|
0.34
|
0.3
|
0.31
|
0.24
|
0.24
|
0.29
|
0.3
|
0.13
|
0.02
|
0.16
|
0.28
|
0.23
|
0.31
|
0.36
|
0.47
|
0.48
|
0.43
|
0.47
|
0.56
|
0.3
|
0.55
|
0.42
|
0.44
|
0.11
|
1.12
|
0.7
|
0.79
|
0.39
|
0.49
|
0.6
|
0.68
|
0.18
|
0.75
|
-0.22
|
-1.38
|
-0.3
|
-0.81
|
-0.14
|
0.26
|
-0.09
|
0.06
|
0.01
|
-0.07
|
0.15
|
0.5
|
-0.16
|
0.32
|
0.72
|
-0.13
|
0.58
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.11
|
0.11
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|