|
(単位:千ドル)
|
2Q10
|
3Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
127,411
|
127,245
|
127,692
|
137,192
|
132,529
|
131,210
|
134,833
|
139,710
|
135,010
|
136,192
|
134,273
|
133,992
|
130,645
|
183,348
|
224,481
|
226,785
|
217,092
|
202,997
|
187,523
|
191,684
|
182,533
|
174,605
|
162,786
|
160,791
|
149,316
|
140,044
|
129,903
|
129,616
|
182,114
|
165,703
|
156,700
|
155,800
|
151,300
|
147,003
|
139,500
|
142,100
|
147,900
|
167,227
|
166,300
|
160,900
|
162,300
|
155,789
|
152,400
|
154,100
|
152,600
|
151,300
|
187,800
|
274,000
|
330,900
|
306,200
|
295,000
|
270,300
|
274,800
|
259,900
|
219,400
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
105,378
|
98,184
|
105,819
|
104,505
|
107,397
|
-
|
111,055
|
112,962
|
115,343
|
-
|
104,066
|
104,617
|
104,645
|
-
|
203,793
|
186,143
|
180,802
|
-
|
159,263
|
155,945
|
157,672
|
-
|
142,536
|
136,284
|
129,403
|
-
|
110,540
|
108,303
|
169,115
|
-
|
143,747
|
133,679
|
126,147
|
-
|
118,693
|
113,114
|
121,169
|
-
|
148,992
|
135,884
|
134,943
|
-
|
134,123
|
126,777
|
119,339
|
128,880
|
82,766
|
239,234
|
308,026
|
289,939
|
302,466
|
284,703
|
274,490
|
267,000
|
234,318
|
|
営業利益
|
22,033
|
29,061
|
21,873
|
32,687
|
25,132
|
26,865
|
23,778
|
26,748
|
19,667
|
24,708
|
30,207
|
29,375
|
26,000
|
26,720
|
20,688
|
40,642
|
36,290
|
34,247
|
28,260
|
35,739
|
24,861
|
27,719
|
20,250
|
24,507
|
19,913
|
20,898
|
19,363
|
21,313
|
12,999
|
9,869
|
12,948
|
22,147
|
25,132
|
29,560
|
20,843
|
29,030
|
26,739
|
17,663
|
17,326
|
24,989
|
27,339
|
23,765
|
18,279
|
27,351
|
33,273
|
22,395
|
105,055
|
34,742
|
22,890
|
16,230
|
-7,440
|
-14,383
|
264
|
-7,139
|
-14,898
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
22,449
|
29,408
|
22,110
|
32,895
|
25,306
|
27,019
|
23,920
|
26,915
|
19,858
|
24,882
|
30,330
|
29,504
|
26,126
|
26,596
|
20,569
|
40,616
|
36,214
|
34,216
|
28,272
|
35,800
|
24,925
|
27,772
|
20,325
|
24,616
|
20,037
|
21,071
|
19,651
|
21,737
|
13,062
|
10,048
|
13,290
|
22,570
|
25,718
|
30,339
|
21,988
|
30,259
|
27,415
|
17,516
|
17,703
|
25,146
|
27,510
|
23,902
|
18,417
|
27,526
|
33,454
|
22,541
|
105,141
|
32,934
|
17,299
|
10,711
|
-13,231
|
-19,319
|
-4,022
|
-11,124
|
-17,874
|
|
経常(税引前)利益率(%)
|
17.62
|
23.11
|
17.32
|
23.98
|
19.09
|
20.59
|
17.74
|
19.26
|
14.71
|
18.27
|
22.59
|
22.02
|
20.0
|
14.51
|
9.16
|
17.91
|
16.68
|
16.86
|
15.08
|
18.68
|
13.66
|
15.91
|
12.49
|
15.31
|
13.42
|
15.05
|
15.13
|
16.77
|
7.17
|
6.06
|
8.48
|
14.49
|
17.0
|
20.64
|
15.76
|
21.29
|
18.54
|
10.47
|
10.65
|
15.63
|
16.95
|
15.34
|
12.08
|
17.86
|
21.92
|
14.9
|
55.99
|
12.02
|
5.23
|
3.5
|
-4.49
|
-7.15
|
-1.46
|
-4.28
|
-8.15
|
|
法人税等合計
|
5,796
|
11,111
|
7,231
|
10,363
|
9,907
|
-
|
7,332
|
8,688
|
7,424
|
-
|
10,596
|
10,366
|
10,258
|
-
|
6,490
|
14,144
|
13,477
|
-
|
10,661
|
12,484
|
9,812
|
-
|
5,948
|
8,248
|
7,510
|
-
|
5,615
|
7,121
|
5,146
|
-
|
-88
|
4,767
|
6,662
|
-
|
4,670
|
7,898
|
6,914
|
-
|
4,465
|
5,964
|
6,796
|
-
|
4,683
|
6,784
|
8,988
|
5,766
|
28,235
|
8,519
|
4,687
|
2,940
|
-2,528
|
-4,211
|
-544
|
-1,841
|
-4,001
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
16,653
|
18,297
|
14,879
|
22,532
|
15,399
|
17,122
|
16,588
|
18,227
|
12,434
|
14,292
|
19,734
|
19,138
|
15,868
|
15,842
|
14,079
|
26,472
|
22,737
|
21,544
|
17,611
|
23,316
|
15,113
|
17,015
|
14,377
|
16,368
|
12,527
|
13,114
|
14,036
|
14,616
|
7,916
|
38,605
|
13,378
|
17,803
|
19,056
|
22,440
|
17,318
|
22,361
|
20,501
|
12,787
|
13,238
|
-
|
-
|
17,672
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり利益
|
0.18
|
0.2
|
0.16
|
0.25
|
0.17
|
0.2
|
0.19
|
0.21
|
0.15
|
0.17
|
0.23
|
0.23
|
0.19
|
0.18
|
0.16
|
0.3
|
0.26
|
0.25
|
0.2
|
0.27
|
0.17
|
0.2
|
0.17
|
0.2
|
0.15
|
0.16
|
0.17
|
0.18
|
0.1
|
0.45
|
0.16
|
0.22
|
0.23
|
0.27
|
0.21
|
0.27
|
0.25
|
-
|
0.16
|
0.24
|
0.25
|
-
|
0.17
|
0.26
|
0.31
|
0.21
|
0.97
|
0.31
|
0.16
|
0.1
|
-0.14
|
-0.19
|
-0.04
|
-0.12
|
-0.18
|
|
希薄化後一株あたり利益
|
0.18
|
0.2
|
0.16
|
0.25
|
0.17
|
0.2
|
0.19
|
0.21
|
0.14
|
0.17
|
0.23
|
0.23
|
0.19
|
0.18
|
0.16
|
0.3
|
0.26
|
0.25
|
0.2
|
0.27
|
0.17
|
0.2
|
0.17
|
0.2
|
0.15
|
0.16
|
0.17
|
0.18
|
0.09
|
0.45
|
0.16
|
0.22
|
0.23
|
0.27
|
0.21
|
0.27
|
0.25
|
-
|
0.16
|
0.24
|
0.25
|
-
|
0.17
|
0.26
|
0.31
|
0.21
|
0.97
|
0.31
|
0.16
|
0.1
|
-0.14
|
-0.19
|
-0.04
|
-0.12
|
-0.18
|
|
一株あたり配当金
|
0.02
|
1.02
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.52
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|