|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
628,128
|
713,788
|
626,441
|
599,279
|
732,169
|
640,176
|
588,656
|
621,706
|
702,788
|
599,962
|
591,162
|
635,877
|
729,277
|
615,393
|
602,283
|
637,834
|
728,639
|
608,674
|
584,733
|
622,937
|
732,230
|
639,488
|
631,509
|
676,954
|
774,656
|
702,465
|
632,142
|
706,612
|
775,829
|
720,263
|
677,754
|
752,485
|
792,375
|
698,948
|
397,184
|
501,448
|
647,480
|
638,636
|
675,531
|
784,156
|
735,116
|
738,330
|
798,258
|
662,734
|
695,533
|
761,904
|
659,198
|
683,317
|
740,941
|
614,221
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
391,583
|
437,290
|
387,377
|
365,465
|
446,387
|
-
|
348,640
|
367,080
|
424,548
|
-
|
348,821
|
376,235
|
438,547
|
-
|
353,757
|
375,039
|
440,205
|
-
|
336,940
|
363,382
|
438,459
|
-
|
360,601
|
389,493
|
457,771
|
-
|
357,221
|
413,511
|
465,219
|
-
|
397,918
|
446,541
|
472,605
|
-
|
275,286
|
318,828
|
390,508
|
363,749
|
353,238
|
448,805
|
408,122
|
401,515
|
458,382
|
360,052
|
381,360
|
421,530
|
350,103
|
372,439
|
413,981
|
335,527
|
|
売上総利益
|
236,545
|
276,498
|
239,064
|
233,814
|
285,782
|
251,699
|
240,016
|
254,626
|
278,240
|
241,407
|
242,341
|
259,642
|
290,730
|
247,387
|
248,526
|
262,795
|
288,434
|
248,048
|
247,793
|
259,555
|
293,771
|
260,872
|
270,908
|
287,461
|
316,885
|
293,395
|
274,921
|
293,101
|
310,610
|
277,712
|
279,836
|
305,944
|
319,770
|
278,810
|
121,898
|
182,620
|
256,972
|
274,887
|
322,293
|
335,351
|
326,994
|
336,815
|
339,876
|
302,682
|
314,173
|
340,374
|
309,095
|
310,878
|
326,960
|
278,694
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
235,696
|
239,422
|
218,914
|
219,261
|
242,317
|
-
|
213,879
|
231,071
|
233,572
|
-
|
213,615
|
228,340
|
237,517
|
-
|
218,190
|
227,061
|
236,211
|
-
|
219,050
|
227,297
|
238,319
|
-
|
244,075
|
253,500
|
264,015
|
-
|
250,197
|
258,835
|
265,522
|
-
|
262,111
|
267,531
|
275,330
|
-
|
225,194
|
201,331
|
236,901
|
243,535
|
259,501
|
254,033
|
260,799
|
268,395
|
283,119
|
253,095
|
262,823
|
273,652
|
266,337
|
268,349
|
268,669
|
266,483
|
|
営業利益
|
160
|
32,361
|
8,695
|
1,285
|
41,123
|
-
|
20,958
|
22,812
|
44,668
|
-
|
28,726
|
31,302
|
53,213
|
-
|
30,336
|
35,734
|
52,223
|
-
|
28,743
|
32,258
|
55,452
|
-
|
25,725
|
31,096
|
52,870
|
-
|
22,946
|
32,143
|
39,748
|
-
|
16,869
|
37,804
|
43,471
|
-
|
-426,211
|
-24,140
|
20,071
|
17,870
|
62,792
|
81,318
|
66,195
|
68,420
|
53,847
|
49,587
|
49,703
|
64,418
|
42,758
|
42,529
|
56,698
|
11,584
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-7,298
|
25,774
|
2,621
|
-4,396
|
35,686
|
-
|
15,305
|
17,702
|
39,546
|
-
|
23,496
|
26,286
|
48,115
|
-
|
26,177
|
22,937
|
46,350
|
-
|
25,380
|
29,089
|
52,327
|
-
|
20,916
|
26,721
|
48,824
|
-
|
22,354
|
31,619
|
38,623
|
-
|
12,148
|
33,065
|
35,545
|
-
|
-432,104
|
-33,855
|
14,651
|
9,906
|
54,711
|
79,444
|
67,318
|
69,053
|
52,841
|
45,456
|
46,191
|
61,482
|
39,972
|
40,374
|
53,818
|
8,475
|
|
経常(税引前)利益率(%)
|
-1.16
|
3.61
|
0.42
|
-0.73
|
4.87
|
-
|
2.6
|
2.85
|
5.63
|
-
|
3.97
|
4.13
|
6.6
|
-
|
4.35
|
3.6
|
6.36
|
-
|
4.34
|
4.67
|
7.15
|
-
|
3.31
|
3.95
|
6.3
|
-
|
3.54
|
4.47
|
4.98
|
-
|
1.79
|
4.39
|
4.49
|
-
|
-108.79
|
-6.75
|
2.26
|
1.55
|
8.1
|
10.13
|
9.16
|
9.35
|
6.62
|
6.86
|
6.64
|
8.07
|
6.06
|
5.91
|
7.26
|
1.38
|
|
法人税等合計
|
-2,530
|
8,180
|
993
|
-1,682
|
11,399
|
-
|
7,946
|
4,081
|
12,495
|
-
|
8,020
|
8,247
|
14,878
|
-
|
6,786
|
6,074
|
12,358
|
-
|
7,502
|
9,410
|
17,601
|
-
|
6,032
|
9,047
|
14,451
|
-
|
5,174
|
8,008
|
9,468
|
-
|
3,063
|
7,838
|
7,784
|
-
|
-85,932
|
-3,186
|
-275
|
3,521
|
16,559
|
19,759
|
17,333
|
17,500
|
13,849
|
10,664
|
11,826
|
14,467
|
9,174
|
10,101
|
12,699
|
2,529
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-4,609
|
33,732
|
1,695
|
-2,535
|
24,292
|
4,039
|
-10,762
|
15,357
|
27,314
|
6,164
|
15,476
|
18,064
|
33,237
|
16,244
|
19,391
|
16,863
|
33,992
|
11,578
|
17,878
|
19,768
|
34,730
|
-6,196
|
14,902
|
17,674
|
34,387
|
20,316
|
17,212
|
23,646
|
29,155
|
-75,427
|
9,085
|
25,341
|
27,987
|
408
|
-345,838
|
-30,669
|
14,926
|
6,385
|
38,152
|
59,685
|
50,509
|
51,553
|
39,246
|
34,792
|
34,365
|
47,015
|
30,939
|
30,273
|
41,427
|
6,943
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.11
|
0.8
|
0.04
|
-0.06
|
0.57
|
0.09
|
-0.26
|
0.36
|
0.63
|
0.14
|
0.35
|
0.41
|
0.76
|
0.37
|
0.44
|
0.38
|
0.78
|
0.26
|
0.41
|
0.46
|
0.81
|
-0.16
|
0.35
|
0.41
|
0.8
|
0.47
|
0.4
|
0.55
|
0.68
|
-1.83
|
0.22
|
0.61
|
0.69
|
0.01
|
-8.95
|
-0.83
|
0.38
|
0.16
|
0.98
|
1.56
|
1.34
|
1.4
|
1.09
|
0.97
|
0.95
|
1.32
|
0.88
|
0.85
|
1.2
|
0.21
|
|
希薄化後一株あたり利益
|
-0.11
|
0.79
|
0.04
|
-0.06
|
0.56
|
0.09
|
-0.26
|
0.35
|
0.63
|
0.14
|
0.35
|
0.41
|
0.75
|
0.37
|
0.44
|
0.38
|
0.78
|
0.26
|
0.41
|
0.46
|
0.81
|
-0.16
|
0.35
|
0.41
|
0.8
|
0.47
|
0.4
|
0.55
|
0.67
|
-1.83
|
0.22
|
0.61
|
0.69
|
0.01
|
-8.95
|
-0.83
|
0.38
|
0.16
|
0.97
|
1.54
|
1.32
|
1.38
|
1.08
|
0.97
|
0.95
|
1.32
|
0.88
|
0.85
|
1.19
|
0.21
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|