|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
1Q26
|
2Q26
|
|
売上高
|
365,449
|
379,719
|
400,585
|
411,685
|
397,221
|
412,108
|
420,670
|
406,423
|
403,761
|
420,687
|
412,878
|
394,173
|
383,930
|
405,796
|
390,578
|
382,454
|
355,154
|
368,075
|
369,151
|
367,556
|
370,035
|
394,987
|
393,555
|
395,883
|
365,410
|
392,647
|
362,316
|
349,473
|
341,255
|
356,128
|
340,245
|
323,890
|
321,336
|
360,344
|
343,425
|
339,766
|
373,831
|
389,968
|
370,083
|
337,058
|
328,353
|
328,563
|
321,816
|
313,936
|
299,295
|
303,807
|
301,205
|
296,098
|
299,643
|
308,832
|
309,566
|
303,349
|
301,985
|
316,594
|
322,752
|
320,516
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
0.8
|
2.5
|
4.3
|
5.7
|
|
売上原価
|
306,365
|
319,811
|
335,264
|
344,499
|
331,178
|
344,673
|
350,319
|
335,258
|
332,376
|
349,313
|
343,807
|
328,737
|
316,508
|
339,311
|
324,511
|
319,724
|
293,220
|
309,139
|
313,029
|
310,913
|
314,704
|
337,062
|
336,510
|
337,229
|
307,165
|
325,133
|
304,693
|
291,178
|
282,791
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
206,777
|
198,699
|
202,599
|
206,639
|
201,939
|
191,239
|
190,023
|
202,099
|
204,573
|
199,239
|
|
売上総利益
|
59,084
|
59,908
|
65,321
|
67,186
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
94,428
|
97,399
|
97,044
|
102,193
|
107,627
|
112,110
|
111,962
|
114,495
|
118,179
|
121,277
|
|
売上総利益率(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
37.0
|
37.1
|
36.2
|
36.6
|
37.8
|
|
研究開発費
|
1,119
|
1,191
|
1,382
|
1,819
|
1,717
|
2,248
|
2,276
|
2,597
|
2,514
|
2,631
|
1,656
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,640
|
12,579
|
12,759
|
12,612
|
12,744
|
12,849
|
13,631
|
14,123
|
|
販売管理費
|
51,552
|
51,254
|
55,226
|
56,399
|
55,229
|
51,615
|
57,755
|
57,285
|
55,548
|
58,346
|
56,999
|
57,394
|
53,792
|
54,055
|
53,090
|
51,054
|
51,594
|
48,917
|
45,438
|
47,325
|
46,196
|
49,335
|
50,071
|
52,358
|
50,136
|
50,686
|
50,552
|
50,900
|
49,518
|
53,396
|
53,480
|
53,789
|
52,630
|
54,993
|
52,140
|
54,298
|
55,148
|
56,876
|
60,113
|
61,070
|
62,772
|
66,533
|
65,864
|
68,153
|
68,574
|
74,300
|
77,222
|
80,743
|
68,962
|
69,522
|
71,051
|
70,721
|
72,267
|
73,528
|
74,007
|
78,846
|
|
営業費用
|
56,902
|
56,608
|
59,743
|
62,083
|
392,096
|
406,792
|
414,246
|
399,199
|
394,591
|
414,499
|
408,416
|
390,922
|
381,143
|
398,559
|
382,653
|
375,751
|
350,564
|
369,326
|
363,766
|
363,539
|
366,374
|
392,026
|
392,693
|
395,517
|
366,758
|
381,751
|
360,839
|
347,840
|
338,386
|
355,386
|
338,862
|
322,175
|
317,310
|
344,463
|
329,920
|
328,050
|
360,554
|
372,204
|
356,222
|
322,802
|
314,846
|
309,278
|
302,390
|
295,772
|
284,154
|
291,380
|
77,263
|
81,382
|
85,612
|
82,055
|
83,987
|
83,793
|
85,376
|
92,614
|
87,253
|
94,032
|
|
営業利益
|
4,032
|
2,162
|
5,228
|
5,252
|
14,726
|
1,366
|
7,283
|
7,574
|
9,170
|
5,813
|
79,607
|
3,735
|
2,470
|
7,238
|
7,925
|
6,377
|
5,676
|
6,225
|
5,186
|
3,128
|
-6,502
|
3,737
|
83
|
-480
|
-1,693
|
10,468
|
1,282
|
1,543
|
2,749
|
-1,179
|
-1,392
|
1,323
|
3,792
|
14,220
|
13,253
|
12,923
|
13,872
|
16,945
|
13,773
|
13,814
|
13,328
|
19,168
|
20,226
|
18,181
|
10,377
|
11,960
|
17,165
|
16,017
|
11,432
|
20,138
|
23,640
|
28,317
|
26,586
|
21,881
|
30,926
|
27,245
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.3
|
8.8
|
6.9
|
9.6
|
8.5
|
|
経常(税引前)利益
|
2,253
|
1,164
|
6,222
|
6,612
|
16,716
|
4,400
|
6,709
|
4,614
|
9,194
|
4,475
|
80,840
|
4,662
|
1,064
|
5,637
|
7,473
|
6,677
|
6,040
|
9,277
|
7,879
|
3,018
|
-6,614
|
3,338
|
-381
|
176
|
-2,201
|
10,506
|
41
|
2,225
|
3,286
|
-5,099
|
-886
|
2,068
|
1,704
|
14,831
|
11,832
|
16,232
|
17,812
|
19,348
|
-2,430
|
10,984
|
8,345
|
17,979
|
16,893
|
20,604
|
10,704
|
12,605
|
12,423
|
19,746
|
9,321
|
20,420
|
24,785
|
29,878
|
30,760
|
20,415
|
32,167
|
29,071
|
|
経常(税引前)利益率(%)
|
0.6
|
0.3
|
1.6
|
1.6
|
4.2
|
1.1
|
1.6
|
1.1
|
2.3
|
1.1
|
19.6
|
1.2
|
0.3
|
1.4
|
1.9
|
1.7
|
1.7
|
2.5
|
2.1
|
0.8
|
-1.8
|
0.8
|
-0.1
|
0.0
|
-0.6
|
2.7
|
0.0
|
0.6
|
1.0
|
-1.4
|
-0.3
|
0.6
|
0.5
|
4.1
|
3.4
|
4.8
|
4.8
|
5.0
|
-0.7
|
3.3
|
2.5
|
5.5
|
5.2
|
6.6
|
3.6
|
4.1
|
4.1
|
6.7
|
3.1
|
6.6
|
8.0
|
9.8
|
10.2
|
6.4
|
10.0
|
9.1
|
|
法人税等合計
|
-676
|
-2,285
|
2,054
|
3,117
|
7,592
|
3,109
|
2,659
|
1,641
|
3,595
|
-3,913
|
486
|
1,905
|
-59
|
3,756
|
2,898
|
2,014
|
1,339
|
-2,140
|
-14,415
|
1,761
|
-2,162
|
12,796
|
1,416
|
-1,514
|
1,029
|
1,971
|
1,189
|
1,736
|
-871
|
-1,931
|
536
|
1,164
|
1,319
|
-6,720
|
3,417
|
3,027
|
-18,586
|
-19,525
|
-85
|
2,734
|
3,239
|
-9
|
4,338
|
5,295
|
2,960
|
3,847
|
3,947
|
3,992
|
2,979
|
-17,272
|
6,302
|
7,665
|
7,798
|
2,933
|
8,071
|
6,247
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.7
|
25.4
|
14.4
|
25.1
|
21.5
|
|
純利益
|
2,929
|
3,449
|
4,168
|
3,495
|
9,124
|
-3,343
|
4,050
|
2,973
|
5,599
|
8,388
|
80,354
|
2,757
|
1,123
|
1,881
|
4,575
|
4,663
|
4,701
|
11,419
|
22,294
|
1,257
|
-4,452
|
-9,458
|
-1,797
|
1,690
|
-3,230
|
8,536
|
-1,148
|
489
|
4,157
|
1,574
|
-1,422
|
932
|
518
|
21,551
|
8,415
|
13,205
|
36,398
|
38,873
|
-2,345
|
8,250
|
5,106
|
17,988
|
12,555
|
15,309
|
7,744
|
8,758
|
8,476
|
15,754
|
6,342
|
37,692
|
18,483
|
22,213
|
22,962
|
17,482
|
24,096
|
22,824
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
7.6
|
5.5
|
7.5
|
7.1
|
|
一株あたり利益
|
0.13
|
0.14
|
0.17
|
0.14
|
0.42
|
-0.17
|
0.17
|
0.12
|
0.22
|
0.34
|
3.52
|
0.11
|
0.02
|
0.05
|
0.18
|
0.18
|
0.19
|
0.49
|
0.97
|
0.04
|
-0.21
|
-0.41
|
-0.08
|
0.06
|
-0.14
|
0.33
|
-
|
0.01
|
0.15
|
0.06
|
-
|
0.04
|
0.02
|
-
|
0.32
|
0.52
|
1.42
|
1.51
|
-0.1
|
0.29
|
0.18
|
0.67
|
0.43
|
0.57
|
0.27
|
0.32
|
0.3
|
0.57
|
0.22
|
1.45
|
0.68
|
0.81
|
0.86
|
0.67
|
0.89
|
0.84
|
|
希薄化後一株あたり利益
|
0.12
|
0.14
|
0.16
|
0.13
|
0.39
|
-0.17
|
0.15
|
0.11
|
0.22
|
0.33
|
3.47
|
0.11
|
0.02
|
0.05
|
0.18
|
0.18
|
0.19
|
0.48
|
0.96
|
0.04
|
-0.21
|
-0.41
|
-0.08
|
0.06
|
-0.14
|
0.33
|
-
|
0.01
|
0.15
|
0.06
|
-
|
0.04
|
0.02
|
-
|
0.32
|
0.51
|
1.39
|
1.47
|
-0.1
|
0.28
|
0.18
|
0.66
|
0.43
|
0.57
|
0.27
|
0.31
|
0.3
|
0.57
|
0.22
|
1.45
|
0.68
|
0.8
|
0.86
|
0.67
|
0.89
|
0.84
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
9.0
|
-
|
-
|
|
一株あたり配当金
|
0.13
|
0.15
|
0.75
|
0
|
0
|
0.08
|
-
|
0.17
|
0.17
|
0.17
|
0.85
|
0.82
|
0.18
|
0.18
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.09
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|