|
(単位:千ドル)
|
3Q10
|
1Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
176,000
|
390,600
|
179,900
|
229,100
|
306,100
|
315,300
|
178,500
|
181,000
|
267,100
|
383,700
|
173,800
|
184,700
|
387,400
|
422,000
|
186,600
|
240,500
|
433,400
|
393,000
|
183,700
|
232,700
|
289,300
|
345,700
|
169,500
|
179,600
|
443,200
|
387,800
|
228,000
|
290,700
|
457,900
|
437,900
|
246,700
|
322,500
|
486,500
|
403,700
|
245,200
|
341,300
|
500,300
|
413,900
|
256,100
|
282,400
|
421,100
|
426,000
|
199,400
|
331,500
|
448,500
|
214,700
|
352,400
|
411,100
|
207,600
|
341,700
|
364,000
|
202,900
|
307,200
|
494,600
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
売上総利益
|
53,400
|
107,600
|
44,300
|
71,000
|
86,900
|
82,800
|
38,500
|
36,200
|
69,600
|
91,300
|
41,900
|
45,800
|
107,000
|
92,300
|
37,500
|
149,800
|
141,800
|
113,200
|
50,600
|
68,000
|
98,300
|
102,600
|
41,300
|
45,200
|
110,400
|
81,600
|
44,900
|
76,100
|
124,000
|
65,400
|
42,500
|
71,400
|
114,600
|
72,600
|
45,800
|
76,400
|
142,000
|
87,300
|
66,300
|
58,700
|
100,000
|
96,000
|
30,200
|
59,900
|
64,600
|
33,900
|
70,000
|
85,200
|
34,600
|
70,600
|
72,900
|
32,600
|
34,300
|
76,800
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
20,700
|
23,000
|
22,200
|
22,400
|
-
|
21,400
|
23,000
|
22,100
|
-
|
23,800
|
27,200
|
22,700
|
-
|
25,300
|
24,100
|
26,800
|
-
|
28,500
|
26,600
|
27,200
|
-
|
28,300
|
25,800
|
25,700
|
-
|
40,200
|
38,900
|
44,700
|
-
|
38,800
|
39,700
|
38,800
|
-
|
39,400
|
41,700
|
46,300
|
-
|
43,100
|
41,800
|
41,300
|
-
|
32,400
|
29,300
|
39,500
|
44,600
|
37,400
|
42,100
|
37,300
|
35,200
|
45,700
|
33,300
|
27,500
|
33,300
|
29,600
|
|
営業利益
|
32,700
|
84,600
|
22,100
|
48,600
|
-
|
61,400
|
15,500
|
14,100
|
-
|
67,500
|
14,700
|
23,100
|
-
|
67,000
|
13,400
|
123,000
|
-
|
84,700
|
24,000
|
40,800
|
-
|
74,300
|
15,500
|
19,500
|
-
|
41,400
|
6,000
|
31,400
|
-
|
26,600
|
2,800
|
32,600
|
-
|
33,200
|
4,100
|
30,100
|
-
|
44,200
|
24,500
|
17,400
|
-
|
63,600
|
900
|
20,400
|
20,000
|
-3,500
|
27,900
|
47,900
|
-600
|
-55,300
|
-45,800
|
5,900
|
500
|
-3,100
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
26,100
|
78,300
|
17,300
|
45,300
|
-
|
54,800
|
7,900
|
10,200
|
-
|
63,500
|
13,000
|
18,800
|
-
|
65,700
|
1,800
|
120,600
|
-
|
82,800
|
19,900
|
39,700
|
-
|
69,700
|
7,300
|
12,200
|
-
|
27,800
|
-7,900
|
19,500
|
-
|
17,000
|
-12,700
|
14,500
|
-
|
12,500
|
-16,200
|
15,400
|
-
|
39,300
|
2,900
|
-3,400
|
-
|
45,500
|
-14,700
|
6,700
|
1,400
|
-11,800
|
11,600
|
33,500
|
-2,800
|
-73,300
|
-61,100
|
-10,900
|
-13,900
|
-22,200
|
|
経常(税引前)利益率(%)
|
14.83
|
20.05
|
9.62
|
19.77
|
-
|
17.38
|
4.43
|
5.64
|
-
|
16.55
|
7.48
|
10.18
|
-
|
15.57
|
0.96
|
50.15
|
-
|
21.07
|
10.83
|
17.06
|
-
|
20.16
|
4.31
|
6.79
|
-
|
7.17
|
-3.46
|
6.71
|
-
|
3.88
|
-5.15
|
4.5
|
-
|
3.1
|
-6.61
|
4.51
|
-
|
9.5
|
1.13
|
-1.2
|
-
|
10.68
|
-7.37
|
2.02
|
0.31
|
-5.5
|
3.29
|
8.15
|
-1.35
|
-21.45
|
-16.79
|
-5.37
|
-4.52
|
-4.49
|
|
法人税等合計
|
6,800
|
21,800
|
3,300
|
10,700
|
-
|
14,900
|
-1,600
|
800
|
-
|
17,100
|
2,400
|
3,400
|
-
|
15,500
|
2,500
|
32,700
|
-
|
22,200
|
6,700
|
12,700
|
-
|
20,000
|
1,000
|
3,100
|
-
|
6,300
|
-1,500
|
-12,500
|
-
|
4,400
|
-5,100
|
1,700
|
-
|
4,900
|
-4,400
|
4,800
|
-
|
11,700
|
1,200
|
-1,300
|
-
|
12,600
|
1,700
|
-1,200
|
30,400
|
-1,100
|
11,900
|
55,100
|
-42,700
|
1,800
|
-13,100
|
32,700
|
9,700
|
9,800
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
19,300
|
56,500
|
14,000
|
34,600
|
43,900
|
39,900
|
9,500
|
9,400
|
30,100
|
46,400
|
10,600
|
15,400
|
58,400
|
50,200
|
-700
|
87,900
|
80,500
|
60,600
|
13,200
|
27,000
|
58,400
|
49,700
|
6,300
|
9,100
|
97,600
|
21,500
|
-6,400
|
32,000
|
-4,400
|
12,600
|
-7,600
|
12,800
|
51,000
|
7,600
|
-11,800
|
10,600
|
56,100
|
27,600
|
1,700
|
-2,100
|
32,300
|
-223,600
|
57,100
|
2,400
|
-12,100
|
-7,900
|
-300
|
-21,600
|
39,900
|
-75,100
|
-48,000
|
-43,600
|
-23,600
|
-32,000
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.58
|
1.69
|
0.42
|
1.04
|
1.31
|
1.19
|
0.28
|
0.28
|
0.9
|
1.38
|
0.32
|
0.46
|
1.73
|
1.49
|
-0.02
|
2.6
|
2.38
|
1.79
|
0.39
|
0.8
|
1.72
|
1.47
|
0.18
|
0.27
|
2.88
|
0.63
|
-0.19
|
0.94
|
-0.13
|
0.37
|
-0.23
|
0.37
|
1.5
|
0.22
|
-0.36
|
0.31
|
1.64
|
0.8
|
0.04
|
-0.07
|
0.94
|
-6.59
|
1.64
|
0.07
|
-0.36
|
-0.23
|
-0.01
|
-0.53
|
0.96
|
-1.83
|
-1.16
|
-1.05
|
-0.57
|
-0.77
|
|
希薄化後一株あたり利益
|
0.58
|
1.69
|
0.42
|
1.03
|
1.31
|
1.19
|
0.28
|
0.28
|
0.9
|
1.38
|
0.32
|
0.46
|
1.73
|
1.49
|
-0.02
|
2.6
|
2.38
|
1.79
|
0.39
|
0.8
|
1.72
|
1.46
|
0.18
|
0.27
|
2.87
|
0.63
|
-0.19
|
0.94
|
-0.13
|
0.37
|
-0.23
|
0.37
|
1.5
|
0.22
|
-0.36
|
0.31
|
1.63
|
0.8
|
0.04
|
-0.07
|
0.94
|
-6.6
|
1.63
|
0.07
|
-0.36
|
-0.23
|
-0.01
|
-0.53
|
0.96
|
-1.83
|
-1.16
|
-1.05
|
-0.57
|
-0.77
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.39
|
0.45
|
0.45
|
0.45
|
0.45
|
0.49
|
0.49
|
0.49
|
0.49
|
0.55
|
0.55
|
0.55
|
-
|
0.6
|
0.6
|
0.6
|
0.6
|
0.66
|
0.66
|
0.66
|
0.66
|
0.69
|
0.69
|
0.69
|
0.69
|
0.72
|
0.72
|
0.72
|
-
|
0.72
|
0.72
|
0.72
|
-
|
0.72
|
0.72
|
0.72
|
-
|
0.72
|
0.72
|
0.72
|
-
|
0.72
|
0.72
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|