|
(単位:千ドル)
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
901,180
|
978,770
|
913,578
|
849,540
|
846,273
|
935,200
|
880,700
|
805,800
|
791,800
|
874,200
|
873,400
|
831,100
|
825,400
|
912,900
|
785,800
|
740,000
|
699,300
|
465,300
|
429,800
|
420,800
|
414,800
|
414,700
|
302,500
|
313,000
|
319,300
|
330,600
|
355,200
|
363,100
|
235,800
|
217,700
|
232,200
|
248,600
|
243,900
|
222,200
|
227,300
|
242,100
|
285,700
|
273,900
|
251,100
|
272,600
|
277,400
|
262,000
|
288,600
|
318,500
|
298,500
|
260,500
|
273,800
|
325,800
|
354,600
|
320,100
|
323,400
|
347,800
|
342,400
|
302,300
|
321,000
|
358,900
|
353,600
|
345,600
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.6
|
-0.7
|
3.2
|
3.3
|
14.3
|
|
売上原価
|
769,842
|
838,873
|
782,924
|
731,504
|
727,276
|
814,796
|
758,100
|
688,700
|
674,100
|
744,700
|
745,500
|
707,800
|
707,900
|
788,400
|
678,000
|
628,500
|
598,700
|
-393,200
|
346,400
|
339,300
|
336,700
|
333,000
|
231,700
|
221,500
|
229,700
|
242,100
|
258,500
|
262,000
|
153,600
|
144,700
|
151,900
|
162,600
|
159,500
|
147,200
|
150,600
|
157,300
|
183,400
|
180,800
|
173,800
|
174,600
|
175,400
|
165,000
|
180,800
|
205,500
|
191,900
|
166,700
|
175,400
|
212,900
|
238,300
|
211,900
|
212,500
|
225,300
|
226,100
|
200,000
|
208,900
|
225,900
|
227,600
|
226,500
|
|
売上総利益
|
131,338
|
139,897
|
130,654
|
118,036
|
118,997
|
120,400
|
122,600
|
117,100
|
117,700
|
129,300
|
127,900
|
123,300
|
117,500
|
124,500
|
107,800
|
111,500
|
100,600
|
86,900
|
83,400
|
81,500
|
78,100
|
81,700
|
70,800
|
91,500
|
89,600
|
88,500
|
96,700
|
101,100
|
82,200
|
73,000
|
80,300
|
86,000
|
84,400
|
75,000
|
76,700
|
84,800
|
102,300
|
93,100
|
77,300
|
98,000
|
102,000
|
97,000
|
107,800
|
113,000
|
106,600
|
93,800
|
98,400
|
112,900
|
116,300
|
108,200
|
110,900
|
122,500
|
116,300
|
102,300
|
112,100
|
133,000
|
126,000
|
119,100
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.8
|
34.9
|
37.1
|
35.6
|
34.5
|
|
販売管理費
|
111,783
|
118,330
|
118,225
|
117,782
|
118,914
|
127,049
|
125,200
|
120,000
|
115,700
|
124,900
|
126,800
|
122,700
|
118,500
|
126,700
|
122,000
|
111,500
|
106,200
|
-800
|
82,300
|
80,100
|
79,900
|
72,400
|
58,400
|
69,600
|
71,500
|
69,300
|
76,600
|
75,800
|
62,900
|
59,200
|
67,100
|
66,000
|
66,700
|
60,600
|
65,200
|
64,700
|
70,900
|
72,000
|
70,700
|
73,300
|
71,400
|
70,900
|
78,300
|
82,500
|
79,100
|
76,100
|
80,600
|
83,800
|
88,100
|
86,800
|
93,500
|
96,100
|
94,100
|
87,800
|
93,900
|
99,500
|
99,700
|
99,500
|
|
営業利益
|
19,112
|
20,962
|
10,564
|
-1,979
|
-1,936
|
-46,793
|
-8,700
|
-6,800
|
-3,800
|
-1,300
|
-1,300
|
-5,400
|
-2,700
|
-16,500
|
-19,500
|
-28,500
|
-8,200
|
32,100
|
-500
|
1,100
|
-3,500
|
7,000
|
12,400
|
21,700
|
18,000
|
-26,400
|
20,100
|
25,300
|
18,400
|
13,900
|
13,200
|
20,000
|
18,500
|
14,400
|
11,500
|
20,100
|
31,400
|
21,100
|
6,600
|
24,700
|
30,600
|
26,100
|
29,500
|
30,500
|
27,500
|
17,700
|
17,800
|
29,100
|
28,200
|
21,400
|
17,400
|
26,400
|
22,200
|
14,500
|
18,200
|
33,500
|
26,300
|
19,600
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
5.7
|
9.3
|
7.4
|
5.7
|
|
経常(税引前)利益
|
17,139
|
19,637
|
10,512
|
-3,574
|
-2,117
|
-46,665
|
-9,200
|
-7,100
|
-3,200
|
-2,300
|
-2,100
|
-6,700
|
-6,400
|
-17,400
|
-26,900
|
-27,300
|
-9,500
|
28,900
|
800
|
100
|
-3,900
|
5,100
|
12,600
|
21,800
|
17,700
|
18,700
|
20,000
|
25,300
|
18,700
|
14,900
|
13,200
|
20,100
|
18,400
|
14,400
|
11,300
|
20,100
|
31,500
|
21,100
|
6,500
|
24,600
|
30,400
|
26,100
|
29,100
|
30,200
|
26,900
|
17,600
|
17,600
|
28,800
|
27,500
|
21,300
|
17,200
|
26,300
|
22,200
|
14,100
|
18,100
|
33,800
|
26,100
|
19,600
|
|
経常(税引前)利益率(%)
|
1.9
|
2.0
|
1.2
|
-0.4
|
-0.3
|
-5.0
|
-1.0
|
-0.9
|
-0.4
|
-0.3
|
-0.2
|
-0.8
|
-0.8
|
-1.9
|
-3.4
|
-3.7
|
-1.4
|
6.2
|
0.2
|
0.0
|
-0.9
|
1.2
|
4.2
|
7.0
|
5.5
|
5.7
|
5.6
|
7.0
|
7.9
|
6.8
|
5.7
|
8.1
|
7.5
|
6.5
|
5.0
|
8.3
|
11.0
|
7.7
|
2.6
|
9.0
|
11.0
|
10.0
|
10.1
|
9.5
|
9.0
|
6.8
|
6.4
|
8.8
|
7.8
|
6.7
|
5.3
|
7.6
|
6.5
|
4.7
|
5.6
|
9.4
|
7.4
|
5.7
|
|
法人税等合計
|
6,510
|
4,983
|
3,429
|
-1,347
|
-16,002
|
-19,680
|
-2,900
|
-1,000
|
8,400
|
17,500
|
900
|
-500
|
-3,600
|
8,100
|
1,700
|
1,100
|
800
|
9,900
|
1,900
|
2,100
|
1,600
|
4,400
|
2,300
|
2,500
|
3,600
|
-13,700
|
5,800
|
7,500
|
3,600
|
2,600
|
3,200
|
5,200
|
4,700
|
3,000
|
3,000
|
4,800
|
7,400
|
4,700
|
1,000
|
3,500
|
7,200
|
5,800
|
7,300
|
7,600
|
6,600
|
4,200
|
4,300
|
7,300
|
6,800
|
6,100
|
4,100
|
6,100
|
5,400
|
3,500
|
4,600
|
8,700
|
7,300
|
5,000
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.8
|
25.4
|
25.7
|
28.0
|
25.5
|
|
純利益
|
10,629
|
14,654
|
7,083
|
-2,236
|
13,925
|
-27,000
|
-6,300
|
-6,100
|
-11,600
|
-19,800
|
-3,000
|
-6,200
|
-2,800
|
-25,500
|
-28,600
|
-28,400
|
-10,300
|
-11,600
|
-17,300
|
-7,400
|
-5,800
|
700
|
-18,500
|
13,800
|
11,300
|
33,800
|
14,600
|
18,200
|
178,800
|
13,100
|
9,700
|
14,600
|
12,700
|
11,500
|
8,200
|
16,400
|
24,600
|
16,200
|
15,200
|
22,000
|
23,100
|
43,000
|
22,000
|
22,800
|
20,200
|
13,800
|
13,200
|
21,500
|
20,700
|
15,300
|
13,200
|
20,300
|
16,800
|
10,700
|
13,600
|
25,100
|
18,800
|
14,600
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5
|
4.2
|
7.0
|
5.3
|
4.2
|
|
一株あたり利益
|
0.29
|
0.4
|
0.19
|
-0.06
|
0.38
|
-0.73
|
-0.17
|
-0.16
|
-0.31
|
-
|
-0.08
|
-0.17
|
-0.08
|
-
|
-0.77
|
-0.77
|
-0.28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.87
|
0.39
|
0.49
|
4.81
|
0.33
|
0.26
|
0.39
|
0.33
|
0.3
|
0.21
|
0.44
|
0.65
|
0.42
|
0.41
|
0.58
|
0.61
|
1.14
|
0.58
|
0.6
|
0.53
|
0.36
|
0.35
|
0.56
|
0.54
|
0.4
|
0.34
|
0.52
|
0.44
|
0.28
|
0.35
|
0.65
|
0.48
|
0.38
|
|
希薄化後一株あたり利益
|
0.29
|
0.4
|
0.19
|
-0.06
|
0.38
|
-0.73
|
-0.17
|
-0.16
|
-0.31
|
-
|
-0.08
|
-0.17
|
-0.08
|
-
|
-0.77
|
-0.77
|
-0.28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.85
|
0.38
|
0.48
|
4.72
|
0.33
|
0.25
|
0.38
|
0.33
|
0.3
|
0.21
|
0.43
|
0.65
|
0.42
|
0.39
|
0.57
|
0.61
|
1.12
|
0.58
|
0.6
|
0.53
|
0.36
|
0.35
|
0.56
|
0.54
|
0.4
|
0.34
|
0.52
|
0.44
|
0.27
|
0.35
|
0.65
|
0.48
|
0.37
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
92.6
|
-
|
-
|
-
|
70.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
0.05
|
0.1
|
0.1
|
-
|
0.11
|
1.11
|
0.11
|
6.61
|
0.12
|
0.12
|
0.12
|
0.12
|
1.14
|
0.14
|
0.14
|
2.14
|
0.16
|
0.16
|
0.16
|
1.16
|
0.18
|
0.18
|
0.18
|
0.18
|
0.2
|
0.2
|
0.2
|
0.2
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,300
|
20,100
|
35,400
|
28,300
|
21,500
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.4
|
6.3
|
9.9
|
8.0
|
6.2
|