|
(単位:千ドル)
|
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
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
|
売上高
|
476,310
|
530,747
|
513,684
|
558,572
|
512,218
|
592,734
|
594,254
|
601,362
|
562,063
|
632,976
|
572,267
|
598,947
|
587,096
|
669,872
|
640,177
|
655,486
|
627,206
|
665,520
|
672,036
|
681,267
|
658,944
|
696,616
|
674,617
|
691,102
|
680,409
|
708,308
|
719,975
|
712,102
|
795,268
|
833,003
|
843,365
|
878,515
|
860,198
|
936,264
|
829,620
|
482,783
|
489,714
|
652,870
|
703,155
|
817,335
|
853,467
|
830,543
|
859,319
|
865,020
|
742,082
|
792,217
|
786,329
|
746,596
|
771,900
|
777,194
|
713,572
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
売上原価
|
-320,758
|
350,465
|
367,721
|
365,982
|
351,973
|
392,563
|
422,540
|
418,365
|
378,621
|
420,106
|
412,289
|
410,942
|
415,192
|
451,315
|
463,622
|
442,428
|
435,904
|
466,554
|
506,993
|
476,910
|
472,083
|
484,836
|
-
|
495,873
|
483,437
|
501,591
|
-
|
505,212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
430,989
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
216,111
|
284,681
|
313,617
|
275,745
|
295,670
|
285,819
|
237,739
|
273,387
|
256,406
|
245,069
|
252,914
|
247,445
|
282,583
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-106,628
|
120,310
|
109,026
|
121,923
|
112,118
|
121,734
|
126,022
|
128,711
|
129,461
|
124,614
|
115,113
|
126,754
|
118,594
|
138,860
|
128,681
|
139,486
|
131,721
|
135,637
|
147,974
|
154,196
|
145,088
|
147,412
|
-
|
153,264
|
149,057
|
151,772
|
-
|
168,140
|
195,026
|
226,393
|
-
|
222,806
|
226,616
|
217,476
|
-
|
187,221
|
168,424
|
196,067
|
200,814
|
224,385
|
211,909
|
223,426
|
228,690
|
222,232
|
220,119
|
214,530
|
230,788
|
238,551
|
226,896
|
210,457
|
-
|
|
営業利益
|
25,981
|
80,896
|
39,918
|
65,325
|
47,348
|
78,437
|
45,692
|
54,286
|
53,981
|
88,256
|
44,865
|
61,251
|
53,310
|
79,697
|
47,874
|
73,572
|
59,581
|
63,329
|
17,069
|
48,716
|
39,607
|
62,899
|
48,946
|
40,881
|
46,747
|
3,422
|
33,910
|
38,470
|
24,469
|
53,089
|
-57,023
|
43,981
|
41,267
|
56,108
|
-14,057
|
-323,958
|
-135,964
|
-58,590
|
17,005
|
61,412
|
104,308
|
53,192
|
67,599
|
64,528
|
19,610
|
60,687
|
28,121
|
9,382
|
28,589
|
22,816
|
-25,854
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
21,063
|
79,745
|
39,951
|
65,792
|
47,844
|
81,012
|
45,965
|
54,626
|
54,462
|
89,292
|
45,627
|
62,209
|
53,945
|
80,297
|
48,476
|
77,804
|
60,326
|
64,174
|
17,887
|
49,401
|
40,330
|
63,461
|
-
|
39,938
|
46,729
|
3,903
|
-
|
36,997
|
-22,075
|
53,851
|
-
|
41,838
|
39,494
|
53,949
|
-
|
-326,203
|
-139,009
|
-67,575
|
8,997
|
53,096
|
96,774
|
37,384
|
64,884
|
59,550
|
12,679
|
54,334
|
19,192
|
-2,322
|
17,445
|
10,991
|
-
|
|
経常(税引前)利益率(%)
|
4.42
|
15.03
|
7.78
|
11.78
|
9.34
|
13.67
|
7.73
|
9.08
|
9.69
|
14.11
|
7.97
|
10.39
|
9.19
|
11.99
|
7.57
|
11.87
|
9.62
|
9.64
|
2.66
|
7.25
|
6.12
|
9.11
|
-
|
5.78
|
6.87
|
0.55
|
-
|
5.2
|
-2.78
|
6.46
|
-
|
4.76
|
4.59
|
5.76
|
-
|
-67.57
|
-28.39
|
-10.35
|
1.28
|
6.5
|
11.34
|
4.5
|
7.55
|
6.88
|
1.71
|
6.86
|
2.44
|
-0.31
|
2.26
|
1.41
|
-
|
|
法人税等合計
|
124,640
|
26,076
|
15,556
|
27,185
|
18,526
|
30,897
|
18,819
|
20,111
|
20,742
|
34,331
|
17,521
|
23,570
|
20,824
|
31,792
|
19,527
|
29,096
|
22,486
|
25,575
|
6,649
|
19,078
|
15,716
|
25,626
|
-
|
15,665
|
18,349
|
1,496
|
-
|
11,390
|
16,281
|
14,532
|
-
|
10,644
|
12,087
|
10,489
|
-
|
-110,345
|
-40,795
|
-26,932
|
-8,029
|
10,236
|
16,590
|
11,202
|
18,671
|
14,379
|
1,306
|
17,079
|
8,987
|
-3,207
|
3,363
|
-2,223
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
純利益
|
145,871
|
53,674
|
19,367
|
39,860
|
29,318
|
50,115
|
27,146
|
34,515
|
33,720
|
54,961
|
28,106
|
38,639
|
34,328
|
49,554
|
30,778
|
47,366
|
37,610
|
39,295
|
11,763
|
30,014
|
25,032
|
38,963
|
30,526
|
22,967
|
28,599
|
4,037
|
11,701
|
24,297
|
-38,356
|
39,319
|
-45,726
|
31,194
|
27,407
|
43,460
|
-7,564
|
-215,858
|
-98,214
|
-40,643
|
17,026
|
42,860
|
80,184
|
26,182
|
46,213
|
45,171
|
11,415
|
37,255
|
10,205
|
885
|
14,082
|
13,214
|
-38,168
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
4.05
|
1.3
|
0.45
|
0.91
|
0.66
|
1.12
|
-
|
0.77
|
0.75
|
0.61
|
-
|
0.43
|
0.38
|
0.56
|
-
|
0.54
|
0.42
|
0.45
|
-
|
0.37
|
0.31
|
0.48
|
-
|
0.29
|
0.36
|
0.05
|
-
|
0.3
|
-0.48
|
0.49
|
-
|
0.41
|
0.37
|
0.6
|
-
|
-3
|
-1.36
|
-0.56
|
0.23
|
0.59
|
1.1
|
0.36
|
0.66
|
0.7
|
0.18
|
0.57
|
0.17
|
0.01
|
0.24
|
0.25
|
-800
|
|
希薄化後一株あたり利益
|
3.96
|
0.75
|
0.37
|
0.89
|
0.65
|
1.1
|
0.59
|
0.75
|
0.73
|
0.6
|
0.3
|
0.42
|
0.38
|
0.55
|
0.34
|
0.53
|
0.42
|
0.44
|
0.14
|
0.36
|
0.3
|
0.47
|
0.38
|
0.28
|
0.35
|
0.05
|
0.15
|
0.3
|
-0.48
|
0.48
|
-0.58
|
0.4
|
0.37
|
0.6
|
-0.11
|
-3
|
-1.36
|
-0.56
|
0.22
|
0.55
|
1.04
|
0.34
|
0.62
|
0.65
|
0.17
|
0.56
|
0.17
|
0.01
|
0.24
|
0.24
|
-800
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.25
|
-
|
0.25
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.1
|
-
|
-
|
-
|
-
|
-
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
-
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|