|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
218,826
|
213,254
|
203,152
|
234,085
|
248,873
|
256,278
|
228,964
|
258,352
|
277,126
|
272,074
|
235,166
|
234,366
|
269,357
|
259,700
|
241,380
|
242,209
|
252,644
|
241,357
|
212,990
|
188,834
|
198,454
|
201,899
|
170,150
|
184,585
|
192,624
|
189,628
|
183,633
|
182,069
|
204,508
|
202,734
|
199,942
|
206,331
|
215,850
|
214,730
|
202,465
|
214,339
|
222,435
|
223,283
|
210,233
|
166,860
|
178,135
|
184,939
|
174,033
|
192,444
|
220,994
|
215,982
|
215,842
|
264,327
|
258,423
|
255,812
|
299,991
|
285,639
|
281,421
|
320,170
|
306,316
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
73,566
|
76,564
|
69,128
|
-
|
83,820
|
88,190
|
72,453
|
-
|
55,501
|
59,177
|
51,050
|
-
|
63,588
|
63,857
|
55,751
|
-
|
72,388
|
72,492
|
61,460
|
-
|
66,259
|
68,332
|
60,140
|
-
|
71,732
|
70,493
|
62,615
|
-
|
71,167
|
72,220
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
134,232
|
130,950
|
122,997
|
146,759
|
154,028
|
161,622
|
145,260
|
163,318
|
175,352
|
173,925
|
151,221
|
144,943
|
167,317
|
165,310
|
153,252
|
142,810
|
150,330
|
142,405
|
129,286
|
106,329
|
111,516
|
113,799
|
100,394
|
106,861
|
111,965
|
109,897
|
105,555
|
108,093
|
122,427
|
120,593
|
115,072
|
124,818
|
130,204
|
127,690
|
115,853
|
120,856
|
130,069
|
127,365
|
102,184
|
89,617
|
108,390
|
113,748
|
108,021
|
119,326
|
132,111
|
128,928
|
129,508
|
152,497
|
149,182
|
148,785
|
172,573
|
167,592
|
166,727
|
185,404
|
178,452
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
94,828
|
86,066
|
85,980
|
-
|
99,266
|
105,908
|
106,095
|
-
|
128,614
|
122,926
|
126,020
|
-
|
131,630
|
137,952
|
133,207
|
-
|
123,119
|
121,558
|
124,594
|
-
|
115,373
|
103,852
|
93,886
|
-
|
97,869
|
93,844
|
94,201
|
-
|
102,690
|
102,052
|
102,738
|
-
|
116,315
|
110,919
|
107,058
|
-
|
116,591
|
158,075
|
106,460
|
-
|
99,369
|
103,121
|
104,308
|
-
|
109,895
|
104,723
|
115,891
|
124,251
|
122,449
|
128,173
|
135,491
|
140,305
|
144,573
|
143,463
|
144,204
|
|
営業利益
|
39,404
|
44,884
|
37,017
|
-
|
54,762
|
55,714
|
39,165
|
-
|
46,738
|
50,999
|
25,201
|
-
|
35,687
|
27,358
|
20,045
|
-
|
27,211
|
20,847
|
4,692
|
-
|
-3,857
|
9,947
|
6,508
|
-
|
14,096
|
16,053
|
11,354
|
-
|
19,737
|
18,541
|
12,334
|
-
|
13,889
|
16,771
|
8,795
|
-
|
13,478
|
-30,710
|
-4,276
|
-
|
9,021
|
10,627
|
3,713
|
-
|
22,216
|
24,205
|
13,617
|
28,246
|
26,733
|
20,612
|
37,082
|
27,287
|
22,154
|
41,941
|
34,248
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,966
|
25,796
|
-
|
32,794
|
13,311
|
16,459
|
-
|
20,435
|
4,528
|
-14,098
|
-
|
-11,724
|
-70,508
|
3,816
|
-
|
13,048
|
13,680
|
8,899
|
-
|
19,792
|
17,860
|
15,736
|
-
|
-5,570
|
5,019
|
3,459
|
-
|
3,024
|
-34,105
|
-10,218
|
-
|
5,502
|
6,799
|
-766
|
-
|
21,347
|
20,123
|
13,082
|
24,538
|
-7,340
|
21,310
|
37,705
|
28,651
|
23,000
|
41,384
|
34,412
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.73
|
10.97
|
-
|
12.17
|
5.13
|
6.82
|
-
|
8.09
|
1.88
|
-6.62
|
-
|
-5.91
|
-34.92
|
2.24
|
-
|
6.77
|
7.21
|
4.85
|
-
|
9.68
|
8.81
|
7.87
|
-
|
-2.58
|
2.34
|
1.71
|
-
|
1.36
|
-15.27
|
-4.86
|
-
|
3.09
|
3.68
|
-0.44
|
-
|
9.66
|
9.32
|
6.06
|
9.28
|
-2.84
|
8.33
|
12.57
|
10.03
|
8.17
|
12.93
|
11.23
|
|
法人税等合計
|
15,106
|
17,444
|
14,127
|
-
|
20,139
|
19,870
|
12,594
|
-
|
16,485
|
16,086
|
9,139
|
-
|
9,881
|
4,204
|
4,302
|
-
|
6,365
|
1,327
|
-4,131
|
-
|
-3,696
|
6,189
|
1,038
|
-
|
4,782
|
5,449
|
3,432
|
-
|
7,437
|
5,921
|
1,553
|
-
|
-1,032
|
2,360
|
98
|
-
|
1,759
|
6,749
|
-4,751
|
-
|
1,203
|
1,469
|
1,804
|
-
|
5,626
|
5,236
|
867
|
7,760
|
-550
|
3,088
|
9,235
|
7,172
|
5,050
|
10,368
|
9,022
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
27,429
|
31,838
|
26,527
|
36,365
|
39,352
|
37,373
|
29,711
|
38,572
|
32,155
|
34,880
|
-4,840
|
-23,770
|
24,395
|
9,067
|
12,343
|
-87,337
|
15,260
|
1,343
|
-9,847
|
-89,557
|
-7,474
|
-74,125
|
-5,689
|
3,231
|
7,165
|
8,023
|
5,260
|
11,410
|
12,748
|
11,813
|
14,633
|
225
|
-4,244
|
3,394
|
3,158
|
-645
|
1,238
|
-40,874
|
-5,487
|
-23,340
|
4,299
|
5,330
|
-2,570
|
1,553
|
15,721
|
14,887
|
12,215
|
16,778
|
-6,790
|
18,222
|
28,470
|
21,479
|
17,950
|
31,016
|
25,390
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.55
|
0.64
|
0.53
|
0.73
|
0.78
|
0.73
|
0.56
|
0.75
|
0.59
|
0.63
|
-0.11
|
-0.46
|
0.42
|
0.15
|
0.21
|
-1.64
|
0.28
|
0.03
|
-0.17
|
-1.63
|
-0.13
|
-1.35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.1
|
-0.05
|
0.03
|
0.28
|
0.26
|
0.22
|
0.3
|
-0.12
|
0.33
|
0.52
|
0.39
|
0.33
|
0.57
|
0.46
|
|
希薄化後一株あたり利益
|
0.55
|
0.63
|
0.53
|
0.72
|
0.78
|
0.73
|
0.56
|
0.75
|
0.59
|
0.63
|
-0.11
|
-0.46
|
0.42
|
0.15
|
0.21
|
-1.64
|
0.28
|
0.03
|
-0.17
|
-1.63
|
-0.13
|
-1.35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.1
|
-0.05
|
0.03
|
0.21
|
0.2
|
0.17
|
0.25
|
-0.12
|
0.24
|
0.36
|
0.29
|
0.25
|
0.4
|
0.33
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|