|
(単位:千ドル)
|
2Q10
|
3Q10
|
3Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
271,291
|
264,355
|
403,300
|
273,125
|
256,460
|
361,181
|
365,851
|
242,363
|
246,808
|
318,862
|
380,671
|
279,826
|
259,907
|
355,448
|
460,169
|
283,237
|
272,087
|
378,077
|
441,987
|
272,254
|
272,105
|
318,259
|
449,959
|
325,441
|
333,786
|
463,788
|
554,003
|
347,978
|
342,138
|
455,298
|
575,389
|
355,704
|
321,979
|
501,196
|
597,810
|
333,888
|
325,548
|
477,654
|
537,050
|
326,914
|
346,590
|
633,432
|
372,572
|
380,590
|
823,570
|
474,195
|
462,612
|
921,159
|
411,283
|
407,126
|
726,400
|
402,600
|
401,600
|
805,200
|
|
売上成長率(%)
|
-
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71,686
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
240,456
|
216,413
|
347,587
|
230,503
|
215,021
|
-
|
295,803
|
221,772
|
168,998
|
-
|
300,825
|
230,789
|
204,341
|
-
|
370,571
|
236,660
|
217,683
|
-
|
350,035
|
311,112
|
274,149
|
-
|
376,369
|
290,143
|
275,377
|
-
|
406,492
|
279,112
|
263,619
|
-
|
427,115
|
286,153
|
256,894
|
-
|
437,679
|
279,887
|
254,997
|
-
|
383,865
|
259,981
|
264,356
|
495,117
|
305,306
|
290,717
|
650,217
|
401,806
|
383,133
|
746,276
|
347,767
|
309,355
|
533,100
|
332,000
|
325,800
|
600,200
|
|
営業利益
|
30,835
|
47,942
|
55,713
|
42,622
|
41,439
|
52,140
|
70,048
|
20,591
|
77,810
|
75,262
|
79,846
|
49,037
|
55,566
|
71,103
|
89,598
|
46,577
|
54,404
|
69,951
|
91,952
|
-38,858
|
-2,044
|
197
|
73,590
|
35,298
|
58,409
|
55,289
|
147,511
|
68,866
|
78,519
|
117,195
|
148,274
|
69,551
|
65,085
|
114,127
|
160,131
|
54,001
|
70,551
|
121,359
|
153,185
|
66,933
|
82,234
|
138,315
|
67,266
|
89,873
|
173,353
|
72,389
|
79,479
|
174,883
|
63,516
|
97,771
|
193,300
|
70,600
|
75,800
|
205,000
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-15,093
|
11,066
|
38,826
|
12,756
|
-18,727
|
-
|
55,044
|
-19,919
|
52,515
|
-
|
64,860
|
46,134
|
36,458
|
-
|
73,485
|
30,471
|
38,168
|
-
|
73,311
|
-56,942
|
-21,978
|
-
|
44,302
|
3,592
|
24,528
|
-
|
113,501
|
35,713
|
45,403
|
-
|
113,175
|
33,708
|
29,278
|
-
|
124,625
|
20,000
|
17,903
|
-
|
113,226
|
29,525
|
45,000
|
100,981
|
28,873
|
53,415
|
135,512
|
35,188
|
39,924
|
132,053
|
20,455
|
56,126
|
148,500
|
28,400
|
29,300
|
154,500
|
|
経常(税引前)利益率(%)
|
-5.56
|
4.19
|
9.63
|
4.67
|
-7.3
|
-
|
15.05
|
-8.22
|
21.28
|
-
|
17.04
|
16.49
|
14.03
|
-
|
15.97
|
10.76
|
14.03
|
-
|
16.59
|
-20.92
|
-8.08
|
-
|
9.85
|
1.1
|
7.35
|
-
|
20.49
|
10.26
|
13.27
|
-
|
19.67
|
9.48
|
9.09
|
-
|
20.85
|
5.99
|
5.5
|
-
|
21.08
|
9.03
|
12.98
|
15.94
|
7.75
|
14.03
|
16.45
|
7.42
|
8.63
|
14.34
|
4.97
|
13.79
|
20.44
|
7.05
|
7.3
|
19.19
|
|
法人税等合計
|
-5,143
|
-1,461
|
12,909
|
5,044
|
-8,159
|
-
|
19,717
|
-7,574
|
17,914
|
-
|
21,577
|
15,616
|
13,334
|
-
|
25,366
|
10,651
|
11,332
|
-
|
25,120
|
-20,317
|
-12,035
|
-
|
4,252
|
309
|
6,644
|
-
|
33,355
|
10,402
|
13,805
|
-
|
-25,802
|
6,541
|
7,477
|
-
|
17,000
|
2,300
|
2,500
|
-
|
16,000
|
4,800
|
4,700
|
494
|
586
|
5,253
|
14,488
|
-658
|
2,090
|
14,673
|
-6,100
|
7,400
|
16,900
|
3,700
|
2,900
|
18,100
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-8,659
|
12,390
|
26,910
|
7,752
|
-10,525
|
25,593
|
29,787
|
-13,483
|
34,457
|
30,767
|
43,197
|
30,518
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,050
|
3,283
|
17,884
|
-
|
80,146
|
25,311
|
31,598
|
-
|
136,634
|
24,740
|
20,944
|
-
|
107,362
|
17,693
|
15,395
|
69,179
|
97,224
|
24,694
|
40,349
|
100,487
|
28,287
|
48,162
|
121,024
|
35,846
|
37,834
|
117,380
|
26,544
|
48,760
|
131,600
|
24,700
|
26,400
|
136,400
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.22
|
0.32
|
0.69
|
0.2
|
-0.27
|
0.61
|
0.68
|
-0.31
|
0.79
|
0.7
|
0.98
|
0.69
|
0.52
|
0.41
|
1.09
|
0.45
|
0.6
|
0.77
|
1.08
|
-0.94
|
-0.22
|
-0.3
|
0.78
|
0.01
|
0.27
|
0.34
|
1.44
|
0.42
|
0.52
|
0.95
|
2.49
|
0.41
|
0.32
|
1.5
|
1.73
|
0.24
|
0.19
|
1.13
|
1.51
|
0.34
|
0.58
|
1.54
|
0.4
|
0.7
|
1.82
|
0.52
|
0.54
|
1.73
|
0.35
|
0.67
|
1.88
|
0.33
|
0.35
|
1.87
|
|
希薄化後一株あたり利益
|
-0.22
|
0.32
|
0.68
|
0.19
|
-0.27
|
0.6
|
0.68
|
-0.31
|
0.78
|
0.7
|
0.97
|
0.69
|
0.52
|
0.41
|
1.08
|
0.44
|
0.6
|
0.76
|
1.07
|
-0.94
|
-0.22
|
-0.3
|
0.77
|
0.01
|
0.26
|
0.33
|
1.39
|
0.4
|
0.5
|
0.92
|
2.46
|
0.4
|
0.31
|
1.49
|
1.73
|
0.24
|
0.19
|
1.13
|
1.51
|
0.33
|
0.58
|
1.54
|
0.4
|
0.7
|
1.82
|
0.52
|
0.54
|
1.73
|
0.35
|
0.67
|
1.87
|
0.33
|
0.35
|
1.87
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.37
|
0.37
|
0.37
|
0.37
|
0.38
|
0.38
|
0.38
|
0.38
|
0.39
|
0.39
|
0.39
|
0.39
|
0.41
|
0.41
|
0.41
|
0.41
|
0.42
|
0.42
|
0.42
|
0.42
|
0.45
|
0.45
|
0.45
|
0.47
|
0.47
|
0.47
|
0.47
|
-
|
0.51
|
0.51
|
0.51
|
-
|
0.54
|
0.54
|
0.54
|
0.56
|
0.56
|
0.56
|
0.59
|
0.59
|
0.59
|
0.63
|
0.63
|
0.63
|
0.65
|
0.65
|
0.65
|
0.68
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|