|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
|
売上高
|
395,015
|
455,859
|
435,494
|
484,551
|
549,322
|
492,986
|
490,754
|
533,928
|
599,298
|
531,885
|
524,858
|
575,720
|
639,462
|
574,839
|
540,280
|
571,295
|
631,738
|
574,154
|
551,180
|
594,590
|
671,837
|
632,973
|
614,185
|
675,335
|
719,559
|
686,549
|
665,412
|
715,447
|
759,087
|
697,465
|
656,751
|
712,189
|
755,151
|
708,137
|
559,144
|
60,004
|
75,982
|
182,217
|
410,781
|
508,848
|
477,214
|
691,865
|
741,154
|
612,603
|
706,928
|
727,679
|
645,567
|
731,905
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,626
|
42,063
|
-
|
38,900
|
39,641
|
41,762
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
465,196
|
394,912
|
422,594
|
455,223
|
474,389
|
-
|
502,680
|
496,537
|
524,864
|
-
|
514,821
|
524,126
|
533,293
|
-
|
469,116
|
479,879
|
477,061
|
-
|
459,312
|
475,720
|
497,982
|
-
|
546,891
|
532,786
|
545,808
|
-
|
629,147
|
622,519
|
643,261
|
-
|
604,075
|
623,308
|
638,515
|
-
|
727,240
|
208,968
|
197,055
|
255,381
|
392,306
|
465,381
|
625,019
|
717,954
|
744,526
|
730,030
|
716,508
|
782,596
|
794,213
|
787,292
|
|
営業利益
|
-70,181
|
60,947
|
12,900
|
29,328
|
74,933
|
12,237
|
-11,926
|
37,391
|
74,434
|
33,848
|
10,037
|
51,594
|
106,169
|
77,332
|
71,164
|
91,416
|
154,677
|
108,846
|
91,868
|
118,870
|
173,855
|
10,869
|
67,294
|
142,549
|
173,751
|
100,178
|
36,265
|
92,928
|
115,826
|
69,349
|
52,676
|
88,881
|
116,636
|
69,284
|
-168,096
|
-148,964
|
-121,073
|
-73,164
|
18,475
|
43,467
|
-147,805
|
-26,089
|
-3,372
|
-117,427
|
-9,580
|
-54,917
|
-148,646
|
-55,387
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-82,573
|
47,326
|
11,859
|
6,309
|
73,803
|
-
|
-27,379
|
18,215
|
67,418
|
-
|
-8,292
|
44,979
|
58,364
|
-
|
41,999
|
79,261
|
112,982
|
-
|
83,104
|
128,640
|
164,159
|
-
|
51,482
|
129,358
|
119,638
|
-
|
37,095
|
105,787
|
116,757
|
-
|
48,959
|
79,609
|
108,519
|
-
|
-175,188
|
-152,521
|
-143,584
|
-76,824
|
-8,294
|
19,169
|
-154,824
|
-45,934
|
-10,779
|
-125,831
|
-14,461
|
-60,520
|
-152,850
|
-67,594
|
|
経常(税引前)利益率(%)
|
-20.9
|
10.38
|
2.72
|
1.3
|
13.44
|
-
|
-5.58
|
3.41
|
11.25
|
-
|
-1.58
|
7.81
|
9.13
|
-
|
7.77
|
13.87
|
17.88
|
-
|
15.08
|
21.64
|
24.43
|
-
|
8.38
|
19.15
|
16.63
|
-
|
5.57
|
14.79
|
15.38
|
-
|
7.45
|
11.18
|
14.37
|
-
|
-31.33
|
-254.18
|
-188.97
|
-42.16
|
-2.02
|
3.77
|
-32.44
|
-6.64
|
-1.45
|
-20.54
|
-2.05
|
-8.32
|
-23.68
|
-9.24
|
|
法人税等合計
|
-32,531
|
21,709
|
4,601
|
2,405
|
28,320
|
-
|
-10,234
|
6,899
|
26,814
|
-
|
-3,217
|
17,652
|
22,789
|
-
|
16,116
|
30,427
|
42,953
|
-
|
31,638
|
49,070
|
61,705
|
-
|
14,570
|
48,925
|
45,072
|
-
|
8,553
|
26,307
|
23,215
|
-
|
12,601
|
21,776
|
28,443
|
-
|
-30,816
|
-45,617
|
-46,485
|
-16,133
|
-2,117
|
4,500
|
-32,015
|
-9,160
|
-1,510
|
-27,574
|
-2,126
|
-11,800
|
-15,285
|
-
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
純利益
|
-50,042
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
102,454
|
-
|
36,912
|
80,433
|
74,566
|
-
|
28,542
|
79,480
|
93,542
|
-
|
-
|
-
|
-
|
49,717
|
-
|
-
|
-
|
-60,691
|
-6,177
|
14,669
|
-122,809
|
-36,774
|
-9,269
|
-98,257
|
-12,335
|
-48,720
|
-137,565
|
-67,594
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.99
|
0.5
|
0.14
|
0.08
|
0.88
|
-0.07
|
-0.33
|
0.22
|
0.78
|
0.33
|
-0.1
|
0.51
|
0.66
|
0.2
|
0.47
|
0.89
|
1.3
|
0.71
|
0.96
|
1.48
|
1.92
|
0.04
|
0.69
|
1.5
|
1.4
|
3.31
|
0.56
|
1.57
|
1.85
|
0.65
|
0.75
|
1.21
|
1.7
|
1.07
|
-3.14
|
-2.33
|
-2.11
|
-1.23
|
-0.12
|
0.29
|
-2.39
|
-0.72
|
-0.18
|
-1.91
|
-0.24
|
-0.94
|
-2.65
|
-1.3
|
|
希薄化後一株あたり利益
|
-0.99
|
0.5
|
0.14
|
0.07
|
0.86
|
-0.07
|
-0.33
|
0.21
|
0.76
|
0.31
|
-0.1
|
0.43
|
0.56
|
0.17
|
0.4
|
0.79
|
1.15
|
0.66
|
0.95
|
1.48
|
1.91
|
0.04
|
0.68
|
1.49
|
1.39
|
3.29
|
0.56
|
1.56
|
1.84
|
0.64
|
0.75
|
1.21
|
1.7
|
1.07
|
-3.14
|
-2.33
|
-2.11
|
-1.23
|
-0.12
|
0.28
|
-2.39
|
-0.72
|
-0.18
|
-1.91
|
-0.24
|
-0.94
|
-2.65
|
-1.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|