|
(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
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
277,420
|
338,785
|
294,004
|
300,211
|
287,411
|
374,599
|
326,042
|
304,516
|
319,387
|
380,730
|
312,520
|
311,778
|
319,949
|
435,674
|
377,730
|
345,345
|
369,129
|
445,503
|
385,724
|
347,938
|
368,170
|
444,414
|
376,697
|
359,605
|
378,462
|
453,045
|
390,847
|
354,679
|
393,548
|
431,081
|
384,843
|
376,335
|
413,995
|
474,737
|
442,365
|
420,835
|
530,852
|
637,737
|
541,223
|
475,228
|
624,884
|
508,078
|
521,400
|
558,606
|
474,672
|
491,563
|
549,614
|
416,847
|
474,221
|
530,706
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
165,138
|
205,603
|
-
|
179,063
|
170,381
|
226,146
|
-
|
184,351
|
196,132
|
233,029
|
-
|
192,258
|
186,205
|
254,263
|
-
|
202,026
|
221,124
|
262,979
|
-
|
195,511
|
205,202
|
250,199
|
-
|
203,156
|
210,529
|
251,271
|
-
|
208,121
|
238,375
|
249,236
|
-
|
222,608
|
235,844
|
264,764
|
-
|
241,534
|
300,516
|
350,410
|
320,631
|
264,640
|
351,051
|
296,907
|
299,954
|
301,930
|
259,041
|
261,910
|
285,833
|
213,768
|
258,151
|
271,378
|
|
売上総利益
|
112,282
|
133,182
|
123,107
|
121,148
|
117,030
|
148,453
|
131,580
|
120,165
|
123,255
|
147,701
|
125,582
|
119,520
|
133,744
|
181,411
|
164,884
|
143,319
|
148,005
|
182,524
|
162,157
|
152,427
|
162,968
|
194,215
|
165,858
|
156,449
|
167,933
|
201,774
|
161,298
|
146,558
|
155,173
|
181,845
|
157,530
|
153,727
|
178,151
|
209,973
|
192,615
|
179,301
|
230,336
|
287,327
|
220,592
|
210,588
|
273,833
|
211,171
|
221,446
|
256,676
|
215,631
|
229,653
|
263,781
|
203,079
|
216,070
|
259,328
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
81,933
|
91,354
|
-
|
90,000
|
86,189
|
101,401
|
-
|
87,490
|
92,899
|
98,308
|
-
|
87,397
|
109,141
|
116,368
|
-
|
113,776
|
115,573
|
126,891
|
-
|
122,129
|
125,481
|
130,896
|
-
|
123,683
|
129,755
|
133,894
|
-
|
101,506
|
103,654
|
120,524
|
-
|
105,901
|
123,201
|
130,692
|
-
|
121,989
|
131,027
|
186,630
|
155,751
|
142,928
|
183,788
|
177,230
|
169,724
|
169,020
|
167,635
|
179,191
|
152,964
|
170,481
|
179,692
|
180,692
|
|
営業利益
|
30,349
|
41,828
|
-
|
31,148
|
30,841
|
47,052
|
-
|
20,626
|
30,356
|
49,393
|
-
|
23,123
|
24,603
|
65,043
|
-
|
26,543
|
32,432
|
55,633
|
-
|
22,898
|
37,487
|
63,319
|
-
|
-3,234
|
20,108
|
-15,630
|
-
|
43,327
|
50,660
|
61,296
|
-
|
47,207
|
54,520
|
79,269
|
-
|
56,979
|
99,275
|
100,709
|
64,835
|
67,291
|
90,040
|
33,939
|
46,946
|
77,193
|
40,641
|
46,845
|
106,927
|
30,763
|
34,852
|
75,118
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
26,426
|
39,060
|
-
|
27,859
|
27,742
|
43,804
|
-
|
17,768
|
28,220
|
46,893
|
-
|
19,756
|
20,702
|
60,957
|
-
|
23,789
|
29,883
|
53,034
|
-
|
19,396
|
33,709
|
59,800
|
-
|
-6,907
|
16,320
|
-19,215
|
-
|
40,715
|
47,990
|
58,340
|
-
|
44,031
|
51,393
|
76,594
|
-
|
53,369
|
96,590
|
97,876
|
61,942
|
64,015
|
86,886
|
29,633
|
37,893
|
64,049
|
26,726
|
33,339
|
94,248
|
18,320
|
21,806
|
63,152
|
|
経常(税引前)利益率(%)
|
9.53
|
11.53
|
-
|
9.28
|
9.65
|
11.69
|
-
|
5.83
|
8.84
|
12.32
|
-
|
6.34
|
6.47
|
13.99
|
-
|
6.89
|
8.1
|
11.9
|
-
|
5.57
|
9.16
|
13.46
|
-
|
-1.92
|
4.31
|
-4.24
|
-
|
11.48
|
12.19
|
13.53
|
-
|
11.7
|
12.41
|
16.13
|
-
|
12.68
|
18.2
|
15.35
|
11.44
|
13.47
|
13.9
|
5.83
|
7.27
|
11.47
|
5.63
|
6.78
|
17.15
|
4.39
|
4.6
|
11.9
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,542
|
3,973
|
4,020
|
-
|
3,337
|
5,298
|
7,895
|
-
|
-6,917
|
9,257
|
13,721
|
4,970
|
12,700
|
11,203
|
5,038
|
7,221
|
12,223
|
4,145
|
5,958
|
18,350
|
12,116
|
4,792
|
13,536
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,792
|
-
|
-
|
-
|
40,694
|
-
|
-
|
-
|
60,286
|
-
|
-
|
56,972
|
-
|
-
|
24,595
|
-
|
-
|
22,581
|
-
|
-
|
6,204
|
-
|
-
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
一株あたり利益
|
0.75
|
1.04
|
0.93
|
0.74
|
0.72
|
1.19
|
0.99
|
0.45
|
0.73
|
1.17
|
0.34
|
0.56
|
0.66
|
1.95
|
1.42
|
0.72
|
0.86
|
1.66
|
0.34
|
0.69
|
1.02
|
2.1
|
1.31
|
0.22
|
0.33
|
-1.12
|
2.22
|
1.42
|
1.67
|
1.9
|
1.47
|
1.63
|
1.84
|
2.73
|
-0.13
|
2.39
|
3.45
|
3.37
|
2.34
|
2.13
|
3.14
|
1.03
|
1.28
|
2.16
|
0.94
|
1.14
|
3.2
|
0.26
|
0.75
|
2.17
|
|
希薄化後一株あたり利益
|
0.74
|
1.04
|
0.92
|
0.74
|
0.72
|
1.18
|
0.98
|
0.45
|
0.72
|
1.16
|
0.34
|
0.55
|
0.65
|
1.92
|
1.4
|
0.7
|
0.84
|
1.63
|
0.34
|
0.68
|
1
|
2.07
|
1.3
|
0.22
|
0.33
|
-1.12
|
2.22
|
1.42
|
1.66
|
1.88
|
1.45
|
1.61
|
1.83
|
2.71
|
-0.13
|
2.37
|
3.43
|
3.34
|
2.31
|
2.11
|
3.1
|
1.02
|
1.28
|
2.15
|
0.94
|
1.14
|
3.19
|
0.26
|
0.74
|
2.17
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|