|
(単位:千ドル)
|
1Q11
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
130,794
|
132,135
|
103,870
|
119,807
|
134,819
|
123,596
|
116,801
|
154,042
|
164,659
|
164,743
|
-
|
227,044
|
252,646
|
228,812
|
-
|
266,251
|
284,808
|
291,529
|
223,780
|
284,963
|
328,988
|
277,409
|
252,132
|
297,504
|
332,658
|
302,395
|
278,663
|
366,121
|
376,315
|
359,371
|
284,713
|
393,756
|
381,499
|
333,285
|
284,701
|
370,597
|
414,526
|
350,249
|
315,442
|
428,020
|
447,684
|
404,667
|
343,302
|
475,770
|
509,694
|
462,941
|
413,117
|
561,387
|
605,068
|
511,487
|
601,521
|
622,236
|
558,833
|
608,689
|
623,619
|
558,025
|
634,690
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
114,363
|
118,586
|
96,030
|
112,434
|
126,102
|
111,125
|
-
|
131,145
|
132,170
|
133,482
|
-
|
180,440
|
193,167
|
178,964
|
-
|
209,850
|
209,747
|
212,380
|
-
|
223,866
|
284,694
|
208,544
|
-
|
225,549
|
241,448
|
215,015
|
-
|
280,062
|
279,561
|
264,805
|
-
|
302,122
|
283,568
|
252,864
|
-
|
295,268
|
310,020
|
262,735
|
-
|
327,041
|
324,835
|
291,288
|
-
|
349,259
|
354,353
|
324,355
|
-
|
410,521
|
410,829
|
352,717
|
425,526
|
413,218
|
378,205
|
421,821
|
419,775
|
380,212
|
449,091
|
|
売上総利益
|
16,431
|
13,549
|
7,840
|
7,373
|
8,717
|
12,471
|
14,916
|
22,897
|
32,489
|
31,261
|
16,598
|
46,604
|
59,479
|
49,848
|
29,528
|
56,401
|
75,061
|
79,149
|
43,522
|
61,097
|
44,294
|
68,865
|
57,361
|
71,955
|
91,210
|
87,380
|
61,500
|
86,059
|
96,754
|
94,566
|
61,377
|
91,634
|
97,931
|
80,421
|
56,582
|
75,329
|
104,506
|
87,514
|
63,913
|
100,979
|
122,849
|
113,379
|
69,830
|
126,511
|
155,341
|
138,586
|
99,176
|
150,866
|
194,239
|
158,770
|
175,995
|
209,018
|
180,628
|
186,868
|
203,844
|
177,813
|
185,599
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業利益
|
23,660
|
17,884
|
15,228
|
12,742
|
16,768
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
14,667
|
10,321
|
6,620
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益率(%)
|
11.21
|
7.81
|
6.37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
法人税等合計
|
4,140
|
691
|
1,124
|
982
|
1,714
|
-2,408
|
-
|
5,936
|
8,172
|
9,321
|
-
|
14,415
|
18,785
|
17,212
|
-
|
18,076
|
24,258
|
25,836
|
-
|
18,123
|
13,021
|
22,357
|
-
|
21,932
|
29,136
|
27,302
|
-
|
24,648
|
28,957
|
-49,992
|
-
|
18,682
|
19,190
|
16,803
|
-
|
13,557
|
22,417
|
-33,933
|
-
|
32,585
|
19,800
|
23,879
|
-
|
26,392
|
29,190
|
29,367
|
-
|
31,174
|
39,529
|
33,744
|
34,600
|
43,636
|
37,465
|
37,092
|
41,731
|
34,728
|
34,496
|
|
実効税率(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
10,527
|
9,630
|
5,496
|
3,057
|
6,025
|
2,897
|
9,003
|
13,978
|
17,953
|
17,980
|
7,833
|
30,101
|
39,903
|
31,621
|
22,618
|
37,710
|
50,319
|
52,030
|
46,794
|
37,762
|
29,819
|
45,848
|
39,163
|
45,344
|
60,237
|
56,387
|
36,251
|
54,882
|
63,362
|
101,380
|
37,008
|
66,339
|
72,603
|
57,715
|
-127,797
|
41,304
|
71,793
|
-114,632
|
72,429
|
96,206
|
96,034
|
81,193
|
66,011
|
95,327
|
102,125
|
102,479
|
74,316
|
105,005
|
138,995
|
117,184
|
120,849
|
150,553
|
129,138
|
133,842
|
143,520
|
119,574
|
123,362
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.24
|
0.22
|
0.13
|
0.07
|
0.14
|
0.07
|
-
|
0.31
|
0.4
|
0.37
|
-
|
0.61
|
0.81
|
0.64
|
-
|
0.76
|
1.01
|
1.05
|
-
|
0.76
|
0.6
|
0.93
|
-
|
0.94
|
1.26
|
1.18
|
-
|
1.14
|
1.32
|
2.1
|
-
|
1.39
|
1.54
|
1.25
|
-
|
0.94
|
1.73
|
-2.77
|
-
|
2.32
|
2.32
|
1.96
|
-
|
2.27
|
2.48
|
2.56
|
-
|
2.76
|
3.74
|
3.23
|
3.43
|
4.29
|
3.75
|
3.97
|
4.29
|
3.59
|
3.78
|
|
希薄化後一株あたり利益
|
0.24
|
0.22
|
0.12
|
0.07
|
0.14
|
0.07
|
0.2
|
0.31
|
0.4
|
0.37
|
0.16
|
0.6
|
0.8
|
0.63
|
0.45
|
0.75
|
1
|
1.03
|
0.93
|
0.75
|
0.59
|
0.92
|
0.8
|
0.93
|
1.25
|
1.17
|
0.75
|
1.13
|
1.31
|
2.08
|
0.76
|
1.38
|
1.53
|
1.24
|
-2.82
|
0.94
|
1.72
|
-2.77
|
1.74
|
2.31
|
2.31
|
1.94
|
1.56
|
2.25
|
2.46
|
2.53
|
1.9
|
2.75
|
3.72
|
3.2
|
3.4
|
4.26
|
3.72
|
3.94
|
4.26
|
3.56
|
3.76
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
-
|
-
|
-
|
-
|
0.25
|
0.25
|
-
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
|
EBITDA
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|