|
(単位:千ドル)
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
616,525
|
600,144
|
543,522
|
664,458
|
796,693
|
591,388
|
574,746
|
666,332
|
628,825
|
615,474
|
722,915
|
892,630
|
660,597
|
655,525
|
773,898
|
932,214
|
648,793
|
625,557
|
710,822
|
883,169
|
643,368
|
616,506
|
716,759
|
930,383
|
644,959
|
653,892
|
713,069
|
675,491
|
495,651
|
486,573
|
537,263
|
677,579
|
279,232
|
391,217
|
479,280
|
538,695
|
555,183
|
600,546
|
520,748
|
535,332
|
603,788
|
483,332
|
523,027
|
579,315
|
457,597
|
525,188
|
596,328
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
304,373
|
290,841
|
269,294
|
330,110
|
-
|
292,777
|
291,938
|
334,171
|
312,881
|
313,729
|
364,426
|
-
|
334,264
|
335,434
|
400,012
|
-
|
319,096
|
310,820
|
355,187
|
-
|
324,455
|
309,999
|
362,761
|
-
|
323,131
|
332,450
|
359,941
|
-
|
250,743
|
250,040
|
273,061
|
-
|
159,088
|
224,217
|
253,776
|
281,033
|
282,661
|
305,345
|
269,304
|
281,018
|
309,981
|
254,524
|
273,507
|
300,890
|
241,316
|
279,549
|
311,072
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
317,472
|
120,144
|
167,000
|
225,504
|
257,662
|
272,522
|
295,201
|
251,444
|
254,314
|
293,807
|
228,808
|
249,520
|
278,425
|
216,281
|
245,639
|
285,256
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
265,895
|
273,161
|
256,869
|
281,613
|
-
|
265,014
|
274,420
|
283,702
|
293,337
|
290,239
|
310,893
|
-
|
307,433
|
306,422
|
321,685
|
-
|
308,243
|
302,662
|
314,698
|
-
|
316,000
|
308,459
|
322,740
|
-
|
322,124
|
319,042
|
327,099
|
-
|
236,555
|
231,796
|
237,460
|
-
|
189,042
|
187,261
|
210,961
|
239,465
|
252,551
|
251,131
|
243,481
|
245,103
|
267,734
|
251,497
|
259,520
|
267,474
|
247,831
|
255,135
|
274,912
|
|
営業利益
|
45,912
|
36,007
|
16,955
|
52,378
|
-
|
32,268
|
15,528
|
46,979
|
23,718
|
10,084
|
46,560
|
-
|
16,254
|
12,496
|
52,050
|
-
|
17,897
|
20,020
|
40,348
|
-
|
2,794
|
-2,010
|
-152,399
|
-
|
-1,848
|
1,361
|
19,471
|
-
|
9,084
|
2,962
|
25,943
|
-
|
-156,018
|
-21,994
|
8,184
|
15,527
|
12,901
|
43,756
|
8,246
|
9,082
|
26,073
|
-22,997
|
-38,627
|
10,852
|
-32,128
|
-10,274
|
10,210
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
44,043
|
34,890
|
15,748
|
51,077
|
61,224
|
31,229
|
14,388
|
45,789
|
23,017
|
9,302
|
38,619
|
86,051
|
15,609
|
11,568
|
50,720
|
73,636
|
16,760
|
21,199
|
38,860
|
74,595
|
1,617
|
-3,259
|
-153,856
|
53,837
|
-2,896
|
259
|
18,636
|
49,986
|
9,336
|
2,708
|
25,433
|
44,958
|
-156,750
|
-23,730
|
6,962
|
14,837
|
12,228
|
43,116
|
7,851
|
8,627
|
25,117
|
-24,740
|
-41,158
|
8,497
|
-33,127
|
-11,705
|
8,911
|
|
経常(税引前)利益率(%)
|
7.14
|
5.81
|
2.9
|
7.69
|
7.68
|
5.28
|
2.5
|
6.87
|
3.66
|
1.51
|
5.34
|
9.64
|
2.36
|
1.76
|
6.55
|
7.9
|
2.58
|
3.39
|
5.47
|
8.45
|
0.25
|
-0.53
|
-21.47
|
5.79
|
-0.45
|
0.04
|
2.61
|
7.4
|
1.88
|
0.56
|
4.73
|
6.64
|
-56.14
|
-6.07
|
1.45
|
2.75
|
2.2
|
7.18
|
1.51
|
1.61
|
4.16
|
-5.12
|
-7.87
|
1.47
|
-7.24
|
-2.23
|
1.49
|
|
法人税等合計
|
17,882
|
14,099
|
5,187
|
10,108
|
-
|
12,748
|
5,923
|
17,993
|
8,919
|
4,534
|
9,869
|
-
|
5,664
|
3,975
|
17,865
|
-
|
6,196
|
6,695
|
12,912
|
-
|
620
|
616
|
10,950
|
-
|
-588
|
92
|
4,117
|
-
|
2,866
|
1,915
|
6,454
|
-
|
-22,126
|
-4,806
|
-514
|
5,943
|
1,354
|
10,135
|
2,882
|
976
|
4,693
|
-5,865
|
-9,526
|
1,908
|
-8,839
|
-1,776
|
27,759
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
26,088
|
20,614
|
10,520
|
40,875
|
38,527
|
18,382
|
8,340
|
27,750
|
13,973
|
4,694
|
28,662
|
50,396
|
9,878
|
7,520
|
32,507
|
44,664
|
10,410
|
14,578
|
25,895
|
46,548
|
885
|
-3,948
|
-164,821
|
56,045
|
-2,331
|
-15
|
14,387
|
-63,971
|
6,346
|
577
|
18,899
|
35,562
|
-134,777
|
-19,036
|
7,466
|
8,878
|
10,937
|
32,895
|
4,947
|
7,643
|
20,376
|
-18,890
|
-31,665
|
6,539
|
-24,347
|
-9,992
|
-18,932
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.11
|
0.87
|
0.44
|
1.73
|
-
|
0.79
|
0.36
|
1.19
|
0.6
|
0.2
|
1.21
|
-
|
0.42
|
0.32
|
1.42
|
-
|
0.5
|
0.72
|
1.3
|
-
|
0.05
|
-0.21
|
-8.56
|
-
|
-0.12
|
0
|
0.74
|
-
|
0.36
|
0.04
|
1.31
|
-
|
-9.55
|
-1.34
|
0.52
|
0.62
|
0.76
|
2.3
|
0.38
|
0.6
|
1.68
|
-1.6
|
-2.79
|
0.6
|
-2.23
|
-0.91
|
-1.76
|
|
希薄化後一株あたり利益
|
1.09
|
0.85
|
0.43
|
1.7
|
1.62
|
0.77
|
0.35
|
1.18
|
0.59
|
0.2
|
1.21
|
2.12
|
0.42
|
0.32
|
1.42
|
2.06
|
0.5
|
0.72
|
1.3
|
2.39
|
0.05
|
-0.21
|
-8.56
|
2.9
|
-0.12
|
0
|
0.73
|
-3.29
|
0.36
|
0.04
|
1.3
|
2.49
|
-9.55
|
-1.34
|
0.52
|
0.6
|
0.75
|
2.25
|
0.37
|
0.59
|
1.65
|
-1.6
|
-2.79
|
0.6
|
-2.23
|
-0.91
|
-1.76
|
|
EBITDA
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|