|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
2Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q20
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
318,412
|
330,698
|
392,777
|
392,799
|
378,024
|
429,215
|
405,304
|
377,248
|
370,370
|
344,205
|
327,260
|
339,556
|
327,770
|
378,187
|
354,349
|
327,765
|
301,005
|
320,100
|
305,011
|
263,289
|
305,341
|
265,793
|
258,869
|
295,427
|
288,955
|
275,165
|
317,096
|
292,531
|
271,907
|
295,266
|
146,674
|
133,386
|
101,879
|
119,430
|
120,654
|
143,149
|
130,903
|
136,599
|
151,894
|
139,382
|
141,960
|
156,253
|
141,970
|
138,437
|
150,389
|
145,196
|
145,528
|
158,661
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
196,559
|
205,671
|
238,739
|
240,191
|
236,732
|
263,095
|
-
|
230,262
|
230,811
|
207,301
|
-
|
207,776
|
203,323
|
229,637
|
-
|
200,789
|
191,244
|
201,540
|
196,449
|
172,259
|
197,815
|
172,726
|
171,543
|
192,623
|
188,044
|
185,469
|
200,587
|
187,523
|
174,421
|
183,365
|
77,986
|
71,293
|
59,932
|
64,166
|
65,878
|
76,302
|
71,277
|
76,618
|
79,847
|
71,476
|
71,593
|
78,395
|
67,720
|
66,962
|
72,506
|
70,544
|
72,097
|
78,758
|
|
売上総利益
|
121,853
|
125,027
|
154,038
|
152,608
|
141,292
|
166,120
|
157,351
|
146,986
|
139,559
|
136,904
|
129,500
|
131,780
|
124,447
|
148,550
|
142,095
|
126,976
|
109,761
|
118,560
|
108,562
|
91,030
|
107,526
|
93,067
|
87,326
|
102,804
|
100,911
|
89,696
|
116,509
|
105,008
|
97,486
|
111,901
|
68,688
|
62,093
|
41,947
|
55,264
|
54,776
|
66,847
|
59,626
|
59,981
|
72,047
|
67,906
|
70,367
|
77,858
|
74,250
|
71,475
|
77,883
|
74,652
|
73,431
|
79,903
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45,883
|
40,468
|
48,477
|
50,668
|
63,095
|
53,247
|
52,059
|
48,810
|
42,216
|
40,723
|
42,101
|
42,318
|
41,423
|
41,125
|
|
営業利益
|
41,572
|
37,046
|
58,001
|
57,281
|
49,456
|
67,664
|
-
|
51,302
|
41,944
|
57,042
|
-
|
43,647
|
38,981
|
58,780
|
-
|
38,218
|
-56,447
|
43,002
|
25,371
|
-172,115
|
28,343
|
8,471
|
13,199
|
27,332
|
14,673
|
9,589
|
32,585
|
-9,318
|
16,354
|
47,360
|
14,369
|
8,567
|
-1,998
|
9,069
|
5,707
|
22,747
|
6,407
|
4,484
|
6,643
|
12,309
|
13,972
|
25,439
|
28,662
|
29,521
|
33,363
|
31,132
|
30,820
|
31,681
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
33,572
|
28,311
|
49,820
|
48,402
|
41,806
|
40,994
|
-
|
44,616
|
35,720
|
49,902
|
-
|
35,756
|
31,393
|
52,228
|
-
|
32,466
|
-62,858
|
34,971
|
17,635
|
-179,216
|
20,339
|
1,967
|
5,274
|
18,482
|
6,830
|
1,618
|
25,017
|
-17,524
|
8,545
|
39,727
|
7,322
|
4,724
|
-5,337
|
7,080
|
3,585
|
20,867
|
4,966
|
3,458
|
5,438
|
8,792
|
10,146
|
21,664
|
23,974
|
25,267
|
29,434
|
27,875
|
27,699
|
28,339
|
|
経常(税引前)利益率(%)
|
10.54
|
8.56
|
12.68
|
12.32
|
11.06
|
9.55
|
-
|
11.83
|
9.64
|
14.5
|
-
|
10.53
|
9.58
|
13.81
|
-
|
9.91
|
-20.88
|
10.93
|
5.78
|
-68.07
|
6.66
|
0.74
|
2.04
|
6.26
|
2.36
|
0.59
|
7.89
|
-5.99
|
3.14
|
13.45
|
4.99
|
3.54
|
-5.24
|
5.93
|
2.97
|
14.58
|
3.79
|
2.53
|
3.58
|
6.31
|
7.15
|
13.86
|
16.89
|
18.25
|
19.57
|
19.2
|
19.03
|
17.86
|
|
法人税等合計
|
6,911
|
6,169
|
11,460
|
11,228
|
9,631
|
6,593
|
-
|
8,273
|
7,285
|
3,825
|
-
|
2,751
|
9,089
|
1,671
|
-
|
7,792
|
1,980
|
-2,987
|
2,187
|
-20,026
|
-827
|
-2,998
|
200
|
-4,029
|
1,604
|
19,839
|
-3,995
|
-72
|
5,792
|
7,309
|
950
|
806
|
-407
|
2,258
|
1
|
-4,390
|
1,781
|
1,337
|
1,377
|
2,383
|
2,988
|
4,688
|
5,669
|
7,396
|
6,813
|
6,152
|
6,798
|
6,295
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
25,890
|
7,929
|
36,358
|
37,174
|
32,175
|
34,401
|
-16,460
|
36,343
|
28,435
|
-92,983
|
58,253
|
36,037
|
41,392
|
50,557
|
35,587
|
24,674
|
-64,838
|
37,958
|
15,448
|
-159,190
|
21,166
|
4,965
|
5,074
|
22,511
|
5,226
|
-18,221
|
29,012
|
-17,452
|
2,753
|
32,418
|
2,121
|
2,162
|
-4,999
|
4,598
|
3,182
|
25,031
|
2,788
|
1,221
|
1,643
|
7,453
|
4,497
|
12,380
|
17,738
|
17,817
|
25,778
|
21,723
|
20,901
|
22,044
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.38
|
0.12
|
0.53
|
0.54
|
0.47
|
0.48
|
-0.23
|
0.5
|
0.39
|
-1.27
|
0.8
|
0.49
|
0.57
|
0.72
|
0.52
|
0.38
|
-1.05
|
0.64
|
0.26
|
-2.7
|
0.36
|
0.08
|
0.09
|
0.38
|
0.09
|
-0.3
|
0.48
|
-0.29
|
0.04
|
0.53
|
0.04
|
0.04
|
-0.08
|
0.08
|
0.05
|
0.42
|
0.05
|
0.02
|
0.03
|
0.13
|
0.08
|
0.22
|
0.33
|
0.33
|
0.47
|
0.4
|
0.38
|
0.41
|
|
希薄化後一株あたり利益
|
0.35
|
0.11
|
0.49
|
0.5
|
0.43
|
0.45
|
-0.23
|
0.49
|
0.38
|
-1.24
|
0.78
|
0.48
|
0.56
|
0.7
|
0.51
|
0.38
|
-1.05
|
0.63
|
0.26
|
-2.7
|
0.36
|
0.08
|
0.08
|
0.37
|
0.09
|
-0.3
|
0.48
|
-0.29
|
0.04
|
0.52
|
0.03
|
0.04
|
-0.08
|
0.08
|
0.05
|
0.41
|
0.05
|
0.02
|
0.03
|
0.13
|
0.08
|
0.22
|
0.32
|
0.33
|
0.47
|
0.4
|
0.38
|
0.41
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|