|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
115,830
|
120,563
|
130,222
|
141,063
|
144,792
|
143,612
|
144,285
|
156,121
|
235,558
|
237,099
|
253,741
|
269,195
|
273,282
|
276,571
|
285,663
|
290,356
|
287,796
|
297,757
|
289,017
|
289,442
|
179,415
|
271,384
|
271,941
|
290,917
|
306,699
|
317,481
|
316,977
|
332,115
|
332,745
|
348,721
|
345,710
|
344,811
|
347,421
|
347,794
|
289,081
|
426,033
|
403,676
|
416,837
|
427,735
|
412,624
|
499,682
|
356,917
|
307,752
|
312,630
|
323,044
|
309,619
|
328,386
|
355,285
|
367,071
|
392,775
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
86,223
|
89,804
|
106,224
|
102,809
|
103,621
|
103,872
|
105,872
|
126,238
|
174,429
|
168,466
|
185,472
|
190,689
|
188,960
|
188,224
|
199,627
|
203,352
|
253,307
|
259,984
|
205,513
|
197,695
|
200,597
|
183,939
|
196,100
|
210,323
|
202,829
|
253,246
|
238,336
|
246,314
|
239,246
|
232,834
|
236,019
|
233,142
|
247,591
|
234,584
|
241,879
|
206,341
|
261,221
|
248,523
|
253,448
|
245,977
|
234,668
|
237,969
|
227,235
|
242,492
|
234,972
|
234,101
|
244,795
|
253,446
|
260,981
|
263,432
|
|
営業利益
|
29,607
|
30,759
|
23,998
|
38,254
|
41,171
|
-
|
38,413
|
29,883
|
61,129
|
-
|
68,269
|
78,506
|
84,322
|
-
|
86,036
|
87,004
|
34,489
|
-
|
83,504
|
91,747
|
-21,182
|
-
|
75,841
|
80,594
|
103,870
|
-
|
88,452
|
103,433
|
97,528
|
-
|
111,058
|
113,732
|
108,345
|
-
|
47,202
|
219,692
|
142,455
|
168,314
|
174,287
|
166,647
|
265,014
|
118,948
|
80,517
|
70,138
|
88,072
|
75,518
|
83,591
|
101,839
|
106,090
|
129,343
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
24,261
|
25,238
|
18,750
|
31,834
|
35,195
|
-
|
32,019
|
18,279
|
31,644
|
-
|
30,572
|
35,363
|
40,292
|
-
|
45,850
|
41,149
|
-14,251
|
-
|
39,937
|
44,284
|
-65,714
|
-
|
27,245
|
32,607
|
59,988
|
-
|
33,183
|
38,282
|
29,895
|
-
|
53,115
|
48,575
|
42,434
|
-
|
-6,000
|
166,354
|
74,854
|
121,733
|
121,394
|
108,269
|
230,773
|
83,689
|
42,414
|
25,035
|
36,334
|
30,063
|
30,492
|
42,510
|
40,762
|
60,460
|
|
経常(税引前)利益率(%)
|
20.95
|
20.93
|
14.4
|
22.57
|
24.31
|
-
|
22.19
|
11.71
|
13.43
|
-
|
12.05
|
13.14
|
14.74
|
-
|
16.05
|
14.17
|
-4.95
|
-
|
13.82
|
15.3
|
-36.63
|
-
|
10.02
|
11.21
|
19.56
|
-
|
10.47
|
11.53
|
8.98
|
-
|
15.36
|
14.09
|
12.21
|
-
|
-2.08
|
39.05
|
18.54
|
29.2
|
28.38
|
26.24
|
46.18
|
23.45
|
13.78
|
8.01
|
11.25
|
9.71
|
9.29
|
11.97
|
11.1
|
15.39
|
|
法人税等合計
|
9,486
|
9,868
|
7,344
|
12,846
|
13,887
|
-
|
12,571
|
7,267
|
10,272
|
-
|
11,742
|
14,010
|
10,154
|
-
|
15,883
|
15,964
|
-4,887
|
-
|
10,148
|
13,451
|
-13,768
|
-
|
12,067
|
13,531
|
17,844
|
-
|
9,470
|
11,308
|
16,879
|
-
|
3,700
|
11,800
|
3,000
|
-
|
4,600
|
35,600
|
19,700
|
26,968
|
24,607
|
24,703
|
55,024
|
23,250
|
10,920
|
6,409
|
10,029
|
10,724
|
7,253
|
10,329
|
10,119
|
13,664
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
14,775
|
15,370
|
11,406
|
16,596
|
21,308
|
20,167
|
19,448
|
11,012
|
21,886
|
22,953
|
23,180
|
23,561
|
30,335
|
27,957
|
29,967
|
27,657
|
-9,364
|
1,596
|
26,607
|
30,833
|
-1,524
|
22,812
|
22,098
|
20,255
|
42,144
|
12,681
|
23,713
|
26,974
|
20,725
|
47,036
|
49,442
|
36,822
|
39,413
|
43,232
|
-10,454
|
130,784
|
55,107
|
94,765
|
96,787
|
83,566
|
175,749
|
60,439
|
31,494
|
18,626
|
26,305
|
19,339
|
23,239
|
32,181
|
30,643
|
46,796
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.6
|
0.62
|
0.46
|
0.67
|
0.85
|
-
|
-
|
0.46
|
0.86
|
0.9
|
0.9
|
0.91
|
1.17
|
1.03
|
1.13
|
1.07
|
-0.43
|
-0.04
|
1.01
|
1.15
|
-0.06
|
0.88
|
0.85
|
0.78
|
1.08
|
0.49
|
0.84
|
1.01
|
0.69
|
1.51
|
1.58
|
1.17
|
1.24
|
1.38
|
-0.33
|
4.15
|
1.74
|
3.01
|
3.12
|
2.76
|
7.11
|
2.48
|
1.31
|
0.79
|
1.11
|
0.82
|
0.98
|
1.35
|
1.28
|
1.96
|
|
希薄化後一株あたり利益
|
0.58
|
0.6
|
0.44
|
0.64
|
0.82
|
-
|
-
|
0.44
|
0.81
|
0.82
|
0.82
|
0.86
|
1.11
|
0.98
|
1.08
|
1.03
|
-0.43
|
-0.04
|
0.99
|
1.14
|
-0.06
|
0.88
|
0.85
|
0.77
|
1.05
|
0.48
|
0.83
|
1
|
0.69
|
1.5
|
1.57
|
1.17
|
1.23
|
1.36
|
-0.33
|
4.13
|
1.72
|
2.97
|
3.07
|
2.66
|
6.4
|
2.29
|
1.22
|
0.75
|
1.08
|
0.79
|
0.95
|
1.34
|
1.26
|
1.93
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|