|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
184,921
|
183,275
|
175,861
|
187,437
|
191,251
|
168,144
|
182,251
|
181,659
|
193,104
|
173,061
|
198,835
|
190,706
|
197,067
|
173,259
|
193,568
|
190,391
|
207,535
|
190,583
|
205,693
|
193,287
|
194,672
|
180,501
|
194,925
|
181,302
|
198,481
|
181,419
|
205,582
|
187,785
|
197,152
|
177,829
|
-
|
173,921
|
174,574
|
149,774
|
-
|
151,058
|
178,826
|
176,962
|
182,327
|
208,093
|
197,659
|
214,530
|
203,161
|
186,316
|
163,892
|
167,276
|
146,421
|
154,337
|
157,260
|
142,695
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
87,036
|
85,056
|
81,586
|
83,184
|
87,284
|
76,359
|
-
|
82,916
|
87,105
|
79,931
|
-
|
85,903
|
90,993
|
79,149
|
-
|
85,718
|
91,477
|
84,866
|
-
|
84,820
|
86,548
|
85,766
|
-
|
80,979
|
90,690
|
84,711
|
-
|
86,335
|
88,292
|
79,435
|
-
|
80,127
|
77,053
|
65,825
|
-
|
65,288
|
77,494
|
75,553
|
73,135
|
85,824
|
78,199
|
84,914
|
79,141
|
74,765
|
63,751
|
66,640
|
56,597
|
60,468
|
62,423
|
55,339
|
|
売上総利益
|
97,885
|
98,219
|
94,275
|
104,253
|
103,967
|
91,785
|
98,344
|
98,743
|
105,999
|
93,130
|
108,624
|
104,803
|
106,074
|
94,110
|
106,176
|
104,673
|
116,058
|
105,717
|
115,788
|
108,467
|
108,124
|
94,735
|
108,397
|
100,323
|
107,791
|
96,708
|
111,142
|
101,450
|
108,860
|
98,394
|
100,787
|
93,794
|
97,521
|
83,949
|
47,868
|
85,770
|
101,332
|
101,409
|
109,192
|
122,269
|
119,460
|
129,616
|
124,020
|
111,551
|
100,141
|
100,636
|
89,824
|
93,869
|
94,837
|
87,356
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
86,610
|
83,125
|
-
|
82,799
|
86,149
|
83,578
|
-
|
84,333
|
88,414
|
84,884
|
-
|
83,773
|
89,551
|
89,708
|
-
|
90,130
|
91,030
|
90,815
|
-
|
88,774
|
90,253
|
92,835
|
-
|
89,651
|
92,732
|
87,725
|
-
|
86,010
|
88,495
|
83,841
|
-
|
73,466
|
78,354
|
81,829
|
81,577
|
89,610
|
88,270
|
91,962
|
87,147
|
83,233
|
80,298
|
79,183
|
75,253
|
76,072
|
76,674
|
76,253
|
|
営業費用
|
84,247
|
84,281
|
86,488
|
86,299
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
13,638
|
13,938
|
7,787
|
17,954
|
17,357
|
8,660
|
-
|
15,944
|
19,850
|
9,552
|
-
|
20,470
|
17,660
|
9,226
|
-
|
20,900
|
26,507
|
16,009
|
-
|
18,337
|
17,094
|
3,920
|
-
|
11,549
|
17,538
|
3,873
|
-
|
11,799
|
16,128
|
10,669
|
-4,649
|
18,641
|
9,204
|
-754
|
-12,447
|
11,681
|
22,555
|
18,987
|
27,360
|
36,292
|
32,653
|
39,650
|
37,069
|
28,788
|
18,351
|
21,688
|
15,325
|
17,565
|
18,157
|
10,997
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
11,347
|
11,809
|
5,755
|
15,829
|
15,287
|
6,455
|
-
|
14,153
|
18,022
|
7,785
|
-
|
18,724
|
15,867
|
3,933
|
-
|
20,570
|
26,125
|
15,578
|
-
|
18,157
|
16,952
|
3,541
|
-
|
11,420
|
17,688
|
3,803
|
-
|
11,772
|
16,280
|
10,607
|
-
|
18,660
|
9,267
|
-541
|
-
|
11,241
|
22,178
|
18,993
|
27,340
|
36,218
|
32,592
|
39,991
|
37,920
|
29,859
|
20,075
|
23,355
|
17,298
|
19,703
|
20,123
|
12,536
|
|
経常(税引前)利益率(%)
|
6.14
|
6.44
|
3.27
|
8.44
|
7.99
|
3.84
|
-
|
7.79
|
9.33
|
4.5
|
-
|
9.82
|
8.05
|
2.27
|
-
|
10.8
|
12.59
|
8.17
|
-
|
9.39
|
8.71
|
1.96
|
-
|
6.3
|
8.91
|
2.1
|
-
|
6.27
|
8.26
|
5.96
|
-
|
10.73
|
5.31
|
-0.36
|
-
|
7.44
|
12.4
|
10.73
|
15.0
|
17.4
|
16.49
|
18.64
|
18.66
|
16.03
|
12.25
|
13.96
|
11.81
|
12.77
|
12.8
|
8.79
|
|
法人税等合計
|
4,577
|
3,732
|
-21,793
|
5,765
|
5,441
|
2,081
|
-
|
5,119
|
6,467
|
2,527
|
-2,000
|
6,845
|
5,829
|
1,397
|
-
|
7,423
|
9,591
|
5,400
|
-
|
6,628
|
6,252
|
1,259
|
-
|
4,005
|
2,826
|
1,187
|
-
|
2,932
|
4,090
|
2,629
|
-
|
4,554
|
2,181
|
-318
|
-
|
1,900
|
5,300
|
3,400
|
7,200
|
9,300
|
7,900
|
10,100
|
9,800
|
7,500
|
5,100
|
5,900
|
4,300
|
5,000
|
5,100
|
2,900
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,770
|
8,077
|
27,548
|
10,064
|
9,846
|
4,374
|
8,194
|
9,034
|
11,555
|
5,258
|
17,084
|
11,879
|
10,038
|
2,536
|
12,689
|
13,147
|
16,534
|
10,178
|
16,778
|
11,529
|
10,700
|
2,282
|
11,683
|
7,415
|
14,862
|
2,616
|
11,478
|
8,840
|
12,190
|
7,978
|
-3,310
|
14,106
|
7,086
|
-223
|
-12,069
|
9,353
|
16,883
|
15,608
|
20,153
|
26,894
|
24,714
|
29,880
|
28,166
|
22,356
|
14,939
|
17,411
|
12,953
|
14,719
|
15,004
|
9,605
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.24
|
0.28
|
0.95
|
0.35
|
0.34
|
0.15
|
0.28
|
0.31
|
0.4
|
0.18
|
0.59
|
0.41
|
0.35
|
0.09
|
0.44
|
0.46
|
0.58
|
0.37
|
0.6
|
0.42
|
0.39
|
0.08
|
0.42
|
0.27
|
0.54
|
0.1
|
0.43
|
0.33
|
0.46
|
0.3
|
-0.12
|
0.53
|
0.27
|
-0.01
|
-0.48
|
0.37
|
0.67
|
0.62
|
0.79
|
1.06
|
0.97
|
1.17
|
1.11
|
0.88
|
0.59
|
0.68
|
0.51
|
0.58
|
0.59
|
0.38
|
|
希薄化後一株あたり利益
|
0.23
|
0.28
|
0.94
|
0.35
|
0.34
|
0.15
|
0.28
|
0.31
|
0.39
|
0.18
|
0.58
|
0.41
|
0.34
|
0.09
|
0.44
|
0.46
|
0.58
|
0.36
|
0.6
|
0.41
|
0.38
|
0.08
|
0.42
|
0.27
|
0.54
|
0.09
|
0.42
|
0.33
|
0.45
|
0.3
|
-0.12
|
0.53
|
0.27
|
-0.01
|
-0.48
|
0.37
|
0.67
|
0.61
|
0.79
|
1.05
|
0.97
|
1.17
|
1.1
|
0.87
|
0.58
|
0.68
|
0.5
|
0.57
|
0.59
|
0.37
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
-
|
-
|
-
|
0.1
|
-
|
-
|
-
|
0.14
|
-
|
-
|
-
|
0.17
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|