|
(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
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
446,041
|
486,784
|
673,153
|
495,952
|
454,879
|
468,527
|
728,711
|
508,524
|
486,158
|
502,992
|
715,880
|
460,652
|
481,420
|
497,608
|
725,801
|
502,378
|
535,582
|
546,616
|
765,553
|
502,909
|
504,767
|
506,090
|
678,781
|
467,029
|
478,536
|
498,651
|
693,814
|
479,352
|
493,605
|
514,961
|
628,426
|
451,271
|
472,715
|
488,483
|
606,725
|
210,275
|
245,703
|
322,061
|
345,759
|
457,627
|
471,981
|
450,785
|
464,919
|
434,145
|
383,257
|
435,344
|
454,063
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.59
|
-8.02
|
-14.98
|
-6.36
|
4.59
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
336,190
|
353,202
|
356,812
|
-
|
328,768
|
346,217
|
350,810
|
-
|
256,482
|
289,760
|
308,115
|
266,955
|
308,320
|
315,173
|
319,285
|
311,218
|
313,528
|
319,464
|
334,975
|
344,546
|
|
売上総利益
|
149,832
|
175,968
|
250,347
|
188,767
|
146,521
|
151,538
|
255,813
|
170,777
|
152,547
|
165,265
|
229,118
|
137,373
|
136,025
|
157,558
|
229,998
|
166,444
|
177,190
|
191,089
|
260,554
|
167,748
|
150,919
|
151,717
|
192,820
|
126,998
|
131,470
|
148,801
|
207,964
|
143,162
|
140,403
|
158,149
|
173,197
|
122,503
|
126,498
|
137,673
|
163,901
|
-46,207
|
-44,057
|
13,946
|
78,804
|
149,307
|
156,808
|
131,500
|
153,701
|
120,617
|
63,793
|
100,369
|
109,517
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.06
|
27.78
|
16.64
|
23.06
|
24.12
|
|
販売管理費
|
117,682
|
115,061
|
-
|
114,195
|
115,307
|
117,722
|
-
|
112,623
|
119,176
|
128,366
|
-
|
122,860
|
121,923
|
126,526
|
-
|
133,176
|
140,573
|
146,585
|
-
|
135,762
|
133,152
|
136,633
|
-
|
130,072
|
131,736
|
137,721
|
-
|
140,634
|
137,655
|
148,294
|
-
|
135,367
|
135,723
|
144,301
|
-
|
99,165
|
92,805
|
124,863
|
119,393
|
134,562
|
141,055
|
141,093
|
143,278
|
150,090
|
139,348
|
146,091
|
143,645
|
|
営業費用
|
118,084
|
115,095
|
-
|
114,210
|
115,325
|
117,136
|
-
|
112,083
|
119,132
|
128,535
|
-
|
122,382
|
121,417
|
127,034
|
-
|
132,496
|
141,325
|
146,556
|
-
|
135,927
|
133,032
|
136,616
|
-
|
136,744
|
147,352
|
137,638
|
-
|
140,387
|
137,726
|
147,947
|
-
|
134,057
|
136,258
|
144,348
|
-
|
99,072
|
92,237
|
124,862
|
119,360
|
134,531
|
140,554
|
140,603
|
143,289
|
150,126
|
133,908
|
139,940
|
138,259
|
|
営業利益
|
31,748
|
60,873
|
-
|
74,557
|
31,196
|
34,402
|
-
|
58,694
|
33,415
|
36,730
|
-
|
14,991
|
14,608
|
30,524
|
-
|
33,948
|
35,865
|
44,533
|
-
|
31,821
|
17,887
|
15,101
|
-
|
-9,746
|
-15,882
|
11,163
|
-
|
2,775
|
2,677
|
10,202
|
-
|
-11,554
|
-9,760
|
-6,675
|
-
|
-145,279
|
-136,294
|
-110,916
|
-40,556
|
14,776
|
16,254
|
-9,103
|
10,412
|
-29,509
|
-70,100
|
-39,571
|
-28,742
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
2.24
|
-6.8
|
-18.29
|
-9.09
|
-6.33
|
|
経常(税引前)利益
|
21,240
|
54,695
|
-
|
69,983
|
26,203
|
29,736
|
-
|
53,660
|
28,063
|
31,701
|
-
|
9,119
|
8,645
|
24,322
|
-
|
21,984
|
34,215
|
43,256
|
-
|
20,780
|
17,144
|
14,444
|
-
|
-10,531
|
-16,053
|
10,586
|
-
|
2,601
|
3,215
|
10,170
|
-
|
-10,842
|
-8,977
|
-5,985
|
-
|
-148,068
|
-137,317
|
-111,852
|
-45,808
|
10,661
|
13,375
|
-12,397
|
7,288
|
-33,668
|
-73,058
|
-43,445
|
-34,912
|
|
経常(税引前)利益率(%)
|
4.76
|
11.24
|
-
|
14.11
|
5.76
|
6.35
|
-
|
10.55
|
5.77
|
6.3
|
-
|
1.98
|
1.8
|
4.89
|
-
|
4.38
|
6.39
|
7.91
|
-
|
4.13
|
3.4
|
2.85
|
-
|
-2.25
|
-3.35
|
2.12
|
-
|
0.54
|
0.65
|
1.97
|
-
|
-2.4
|
-1.9
|
-1.23
|
-
|
-70.42
|
-55.89
|
-34.73
|
-13.25
|
2.33
|
2.83
|
-2.75
|
1.57
|
-7.76
|
-19.06
|
-9.98
|
-7.69
|
|
法人税等合計
|
8,620
|
22,025
|
-
|
27,910
|
10,374
|
12,314
|
-
|
21,223
|
11,154
|
12,434
|
-
|
4,036
|
1,778
|
9,737
|
-
|
8,922
|
13,187
|
16,949
|
-
|
7,898
|
7,000
|
2,827
|
-
|
-6,000
|
-4,251
|
4,316
|
-
|
2,084
|
981
|
2,203
|
-
|
-908
|
726
|
-2,880
|
-49,700
|
5,982
|
-29,547
|
-21,503
|
-84
|
22
|
289
|
-483
|
252
|
780
|
369
|
611
|
1,899
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
12,620
|
32,670
|
60,394
|
42,073
|
15,829
|
17,422
|
63,943
|
32,437
|
16,909
|
19,267
|
47,926
|
5,083
|
6,867
|
14,585
|
41,790
|
13,062
|
21,028
|
26,307
|
56,116
|
12,882
|
10,144
|
11,617
|
22,774
|
-4,531
|
-11,802
|
6,270
|
29,429
|
517
|
2,234
|
7,967
|
-1,088
|
-9,934
|
-9,703
|
-3,105
|
-141,616
|
-154,050
|
-107,770
|
-90,349
|
-45,724
|
10,639
|
13,086
|
-11,914
|
7,036
|
-34,448
|
-73,427
|
-44,056
|
-36,811
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.51
|
-7.93
|
-19.16
|
-10.12
|
-8.11
|
|
一株あたり利益
|
0.14
|
0.37
|
0.68
|
0.47
|
0.18
|
0.2
|
0.75
|
0.38
|
0.2
|
0.23
|
0.57
|
0.06
|
0.08
|
0.17
|
0.5
|
0.15
|
0.25
|
0.31
|
0.68
|
0.16
|
0.13
|
0.15
|
0.29
|
-0.06
|
-0.15
|
0.08
|
0.38
|
0.01
|
0.03
|
0.11
|
-0.02
|
-0.15
|
-0.14
|
-0.05
|
-2.21
|
-2.41
|
-1.67
|
-1.39
|
-0.7
|
0.16
|
0.2
|
-0.18
|
0.1
|
-0.5
|
-0.99
|
-11.79
|
-9.83
|
|
希薄化後一株あたり利益
|
0.14
|
0.37
|
0.68
|
0.47
|
0.18
|
0.2
|
0.75
|
0.38
|
0.2
|
0.23
|
0.57
|
0.06
|
0.08
|
0.17
|
0.49
|
0.15
|
0.25
|
0.31
|
0.67
|
0.16
|
0.13
|
0.15
|
0.29
|
-0.06
|
-0.15
|
0.08
|
0.37
|
0.01
|
0.03
|
0.11
|
-0.02
|
-0.15
|
-0.14
|
-0.05
|
-2.21
|
-2.41
|
-1.67
|
-1.39
|
-0.7
|
0.15
|
0.19
|
-0.18
|
0.1
|
-0.5
|
-0.99
|
-11.79
|
-9.83
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-55,695
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-14.53
|
-
|
-
|