|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
2Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
428,084
|
489,955
|
215,454
|
232,403
|
241,228
|
218,150
|
241,567
|
245,775
|
265,512
|
232,685
|
246,048
|
269,084
|
203,140
|
264,028
|
257,271
|
284,727
|
208,148
|
218,086
|
208,047
|
229,388
|
252,285
|
318,561
|
289,992
|
307,381
|
323,957
|
348,199
|
360,693
|
429,757
|
448,700
|
452,523
|
402,489
|
388,313
|
386,999
|
333,449
|
333,627
|
418,903
|
474,778
|
461,596
|
487,438
|
488,158
|
469,402
|
510,513
|
515,597
|
597,607
|
594,921
|
542,228
|
524,159
|
569,565
|
566,989
|
524,290
|
542,595
|
582,623
|
620,255
|
453,775
|
478,690
|
472,562
|
468,557
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
9.4
|
-13.5
|
-11.8
|
-18.9
|
-24.5
|
|
売上原価
|
219,656
|
235,909
|
147,271
|
155,810
|
164,281
|
150,831
|
165,194
|
168,418
|
183,040
|
163,056
|
169,696
|
186,542
|
141,090
|
191,303
|
157,532
|
166,830
|
110,498
|
112,231
|
112,235
|
120,614
|
133,006
|
176,496
|
160,318
|
162,150
|
166,445
|
333,107
|
234,582
|
279,075
|
298,996
|
-
|
266,300
|
251,778
|
246,209
|
213,961
|
216,224
|
265,119
|
-
|
274,747
|
294,683
|
296,027
|
297,404
|
309,698
|
303,840
|
358,291
|
360,090
|
304,397
|
287,269
|
315,347
|
258,540
|
282,463
|
283,481
|
308,045
|
323,884
|
257,743
|
270,149
|
264,847
|
266,453
|
|
売上総利益
|
94,265
|
111,200
|
-41,482
|
76,593
|
76,947
|
67,319
|
76,373
|
77,357
|
82,472
|
69,629
|
76,352
|
82,542
|
62,050
|
72,725
|
71,916
|
85,961
|
68,979
|
69,107
|
66,261
|
79,221
|
82,415
|
103,366
|
94,333
|
109,720
|
117,725
|
125,931
|
126,111
|
150,682
|
149,704
|
147,691
|
136,189
|
136,535
|
140,790
|
119,488
|
117,403
|
153,784
|
172,106
|
186,849
|
192,755
|
192,131
|
202,410
|
200,815
|
211,757
|
239,316
|
234,831
|
237,831
|
236,890
|
254,218
|
246,307
|
241,827
|
259,114
|
274,578
|
271,017
|
196,032
|
208,541
|
207,715
|
202,104
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43.7
|
43.2
|
43.6
|
44.0
|
43.1
|
|
販売管理費
|
44,767
|
54,676
|
26,649
|
54,051
|
39,422
|
41,385
|
41,209
|
40,994
|
42,468
|
43,067
|
46,173
|
48,080
|
39,686
|
47,744
|
44,028
|
45,540
|
38,975
|
41,011
|
44,473
|
46,738
|
53,648
|
77,128
|
78,723
|
79,575
|
80,804
|
79,382
|
97,865
|
100,407
|
96,906
|
97,322
|
93,199
|
82,027
|
91,445
|
83,800
|
84,014
|
93,036
|
-
|
110,968
|
114,022
|
118,818
|
121,389
|
120,672
|
125,624
|
148,700
|
150,209
|
146,165
|
148,218
|
147,962
|
107,244
|
150,714
|
151,446
|
158,754
|
126,606
|
150,377
|
162,112
|
179,315
|
168,870
|
|
営業利益
|
14,602
|
19,938
|
-32,903
|
11,625
|
20,368
|
4,362
|
16,822
|
14,673
|
89,105
|
2,306
|
18,095
|
21,761
|
9,720
|
6,082
|
2,110
|
23,957
|
15,812
|
14,196
|
7,504
|
10,535
|
11,358
|
-10,867
|
-11,412
|
7,183
|
14,477
|
11,956
|
4,698
|
20,245
|
24,254
|
20,121
|
14,868
|
-1,267
|
27,644
|
13,563
|
13,453
|
35,867
|
31,950
|
46,234
|
48,578
|
41,859
|
32,973
|
44,602
|
50,311
|
48,747
|
19,578
|
48,897
|
45,075
|
28,435
|
-3,974
|
38,576
|
61,343
|
70,268
|
60,573
|
3,441
|
-27,238
|
-11,067
|
45,974
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.8
|
0.8
|
-5.7
|
-2.3
|
9.8
|
|
経常(税引前)利益
|
12,065
|
16,989
|
-41,758
|
5,005
|
14,140
|
-1,475
|
11,325
|
7,831
|
83,410
|
-3,021
|
13,137
|
14,331
|
266,458
|
5,493
|
-21,907
|
32,408
|
14,880
|
5,441
|
-11,731
|
20,946
|
53,438
|
1,493
|
-25,123
|
-1,286
|
8,548
|
10,454
|
-3,967
|
3,507
|
8,120
|
-4,160
|
-10,512
|
-24,182
|
8,910
|
5,102
|
-717
|
22,409
|
-
|
29,516
|
-1,059
|
28,276
|
-1,957
|
28,353
|
32,664
|
22,269
|
-8,516
|
22,839
|
17,335
|
913
|
-58,492
|
11,122
|
7,797
|
42,215
|
30,176
|
-47,216
|
-63,419
|
-80,957
|
-105,987
|
|
経常(税引前)利益率(%)
|
2.8
|
3.5
|
-19.4
|
2.2
|
5.9
|
-0.7
|
4.7
|
3.2
|
31.4
|
-1.3
|
5.3
|
5.3
|
131.2
|
2.1
|
-8.5
|
11.4
|
7.1
|
2.5
|
-5.6
|
9.1
|
21.2
|
0.5
|
-8.7
|
-0.4
|
2.6
|
3.0
|
-1.1
|
0.8
|
1.8
|
-0.9
|
-2.6
|
-6.2
|
2.3
|
1.5
|
-0.2
|
5.3
|
-
|
6.4
|
-0.2
|
5.8
|
-0.4
|
5.6
|
6.3
|
3.7
|
-1.4
|
4.2
|
3.3
|
0.2
|
-10.3
|
2.1
|
1.4
|
7.2
|
4.9
|
-10.4
|
-13.2
|
-17.1
|
-22.6
|
|
法人税等合計
|
3,799
|
4,519
|
-1,615
|
4,116
|
7,361
|
3,950
|
7,699
|
5,875
|
5,114
|
2,041
|
5,764
|
2,012
|
3,928
|
-3,440
|
3,380
|
5,833
|
3,756
|
5,700
|
3,296
|
1,588
|
4,894
|
-309
|
-3,648
|
1,454
|
192
|
-38,677
|
-2,346
|
4,139
|
2,354
|
2,401
|
403
|
4,400
|
4,367
|
222
|
6,649
|
1,606
|
-
|
7,520
|
10,192
|
9,556
|
-6,325
|
9,976
|
6,132
|
21,163
|
5,828
|
9,836
|
4,444
|
5,947
|
1,104
|
8,686
|
21,520
|
10,754
|
8,052
|
2,538
|
17,358
|
5,763
|
-26,604
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.7
|
-5.4
|
-27.4
|
-7.1
|
25.1
|
|
純利益
|
8,266
|
12,470
|
58,643
|
889
|
6,445
|
-5,206
|
3,626
|
1,956
|
78,296
|
-5,062
|
7,373
|
12,319
|
262,530
|
8,933
|
-24,902
|
26,575
|
166,018
|
-1,536
|
-15,027
|
19,358
|
50,223
|
1,976
|
-21,135
|
-2,740
|
8,356
|
49,131
|
-1,621
|
533
|
5,766
|
-6,468
|
110,158
|
-26,543
|
5,353
|
4,880
|
-7,366
|
20,903
|
8,366
|
21,996
|
-11,251
|
90,156
|
25,908
|
29,740
|
30,957
|
2,585
|
-11,844
|
109,601
|
17,123
|
-3,760
|
139,441
|
5,781
|
-13,723
|
31,461
|
23,831
|
-29,993
|
-51,217
|
-74,015
|
-71,190
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8
|
-6.6
|
-10.7
|
-15.7
|
-15.2
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.14
|
0.17
|
-0.21
|
-0.34
|
1.29
|
-0.35
|
-0.33
|
1.7
|
-0.85
|
-0.45
|
0.08
|
-0.06
|
-0.59
|
-0.88
|
-1.21
|
-1.2
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-416.7
|
-
|
-
|
-
|
0.0
|
|
一株あたり配当金
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
-
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
0.36
|
-
|
0.36
|
0.36
|
1.24
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0
|
0
|