|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
523,294
|
664,718
|
505,135
|
519,279
|
504,166
|
652,715
|
506,630
|
501,820
|
357,640
|
465,523
|
355,623
|
350,329
|
337,981
|
450,081
|
340,870
|
348,492
|
344,687
|
468,621
|
358,122
|
359,506
|
354,068
|
470,823
|
361,151
|
368,938
|
398,419
|
487,933
|
369,389
|
357,846
|
338,746
|
294,463
|
209,772
|
187,983
|
177,472
|
290,786
|
215,727
|
222,359
|
221,235
|
307,673
|
216,157
|
242,275
|
255,401
|
338,541
|
257,217
|
269,458
|
-
|
344,711
|
322,294
|
398,305
|
527,096
|
395,744
|
396,942
|
487,498
|
365,347
|
369,171
|
469,438
|
336,696
|
332,987
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
322,549
|
381,780
|
281,666
|
285,419
|
-
|
314,861
|
245,660
|
238,277
|
-
|
303,519
|
233,460
|
222,314
|
-
|
276,763
|
210,036
|
213,863
|
-
|
283,819
|
213,573
|
211,648
|
-
|
284,517
|
217,730
|
217,853
|
-
|
298,901
|
230,241
|
216,773
|
-
|
125,554
|
83,877
|
63,536
|
-
|
75,903
|
55,544
|
57,231
|
-
|
79,196
|
59,068
|
61,496
|
-
|
32,377
|
23,938
|
27,061
|
-
|
37,537
|
46,871
|
65,755
|
81,933
|
59,310
|
58,556
|
64,132
|
45,914
|
46,251
|
51,648
|
38,095
|
39,385
|
|
販売管理費
|
64,134
|
66,885
|
52,619
|
51,344
|
-
|
65,717
|
54,497
|
52,566
|
-
|
67,336
|
52,972
|
52,078
|
-
|
59,156
|
48,660
|
47,422
|
-
|
63,095
|
52,472
|
50,986
|
-
|
65,872
|
46,895
|
42,768
|
-
|
55,708
|
35,788
|
38,365
|
-
|
34,625
|
27,017
|
20,094
|
-
|
24,083
|
17,585
|
24,389
|
-
|
28,248
|
24,203
|
13,680
|
-
|
20,499
|
18,861
|
21,796
|
-
|
25,339
|
28,479
|
40,086
|
50,142
|
39,405
|
39,617
|
46,365
|
37,520
|
29,580
|
50,672
|
35,492
|
26,835
|
|
営業費用
|
481,446
|
610,082
|
491,066
|
486,326
|
-
|
628,460
|
469,295
|
479,734
|
-
|
425,858
|
330,893
|
319,445
|
-
|
392,877
|
307,991
|
305,492
|
-
|
405,385
|
316,254
|
309,111
|
-
|
408,309
|
308,365
|
313,233
|
-
|
414,816
|
303,739
|
290,865
|
-
|
221,656
|
162,952
|
111,643
|
-
|
232,462
|
168,604
|
174,098
|
-
|
237,723
|
183,315
|
180,485
|
-
|
249,615
|
192,329
|
202,077
|
-
|
270,971
|
284,050
|
346,438
|
426,165
|
334,105
|
333,400
|
408,018
|
311,157
|
471,407
|
395,227
|
493,774
|
292,199
|
|
営業利益
|
41,848
|
54,636
|
14,069
|
32,953
|
40,975
|
24,255
|
37,335
|
22,086
|
28,813
|
39,665
|
24,730
|
30,884
|
36,699
|
57,204
|
32,879
|
43,000
|
29,225
|
63,236
|
41,868
|
50,395
|
41,674
|
62,514
|
52,786
|
55,705
|
58,910
|
73,117
|
65,650
|
66,981
|
60,393
|
72,807
|
46,820
|
76,340
|
35,647
|
58,324
|
47,123
|
48,261
|
48,515
|
69,950
|
32,842
|
61,790
|
66,002
|
88,926
|
64,888
|
67,381
|
-
|
73,740
|
38,244
|
51,867
|
100,931
|
61,639
|
63,542
|
79,480
|
54,190
|
-102,236
|
74,211
|
-157,078
|
40,788
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
39,427
|
50,025
|
10,124
|
28,937
|
-
|
18,198
|
32,801
|
17,715
|
-
|
34,300
|
21,304
|
27,614
|
-
|
52,662
|
28,568
|
39,465
|
-
|
58,023
|
37,648
|
45,891
|
-
|
54,339
|
45,875
|
48,092
|
-
|
60,400
|
54,709
|
55,548
|
-
|
60,027
|
36,407
|
65,467
|
-
|
40,494
|
33,504
|
11,425
|
-
|
11,030
|
16,921
|
44,608
|
-
|
67,920
|
49,458
|
52,019
|
-
|
53,460
|
11,693
|
32,094
|
72,639
|
40,675
|
43,272
|
52,888
|
34,008
|
-122,217
|
47,997
|
-176,787
|
21,521
|
|
経常(税引前)利益率(%)
|
7.53
|
7.53
|
2.0
|
5.57
|
-
|
2.79
|
6.47
|
3.53
|
-
|
7.37
|
5.99
|
7.88
|
-
|
11.7
|
8.38
|
11.32
|
-
|
12.38
|
10.51
|
12.77
|
-
|
11.54
|
12.7
|
13.04
|
-
|
12.38
|
14.81
|
15.52
|
-
|
20.39
|
17.36
|
34.83
|
-
|
13.93
|
15.53
|
5.14
|
-
|
3.58
|
7.83
|
18.41
|
-
|
20.06
|
19.23
|
19.31
|
-
|
15.51
|
3.63
|
8.06
|
13.78
|
10.28
|
10.9
|
10.85
|
9.31
|
-33.11
|
10.22
|
-52.51
|
6.46
|
|
法人税等合計
|
15,185
|
17,624
|
3,322
|
10,192
|
-
|
6,248
|
11,169
|
6,123
|
-
|
10,356
|
7,894
|
10,318
|
-
|
19,652
|
10,304
|
13,338
|
-
|
20,925
|
14,286
|
17,528
|
-
|
20,442
|
16,847
|
17,308
|
-
|
23,366
|
20,889
|
18,427
|
-
|
47,138
|
11,426
|
17,334
|
-
|
9,373
|
8,374
|
-2,048
|
-
|
3,133
|
5,458
|
12,432
|
-
|
17,061
|
13,524
|
11,991
|
-
|
14,190
|
3,897
|
9,237
|
19,385
|
14,168
|
14,104
|
14,205
|
9,028
|
100
|
14,311
|
-34,600
|
-500
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
24,242
|
32,401
|
6,802
|
18,745
|
-
|
11,950
|
21,632
|
11,592
|
-
|
20,689
|
13,290
|
-5,656
|
-
|
32,286
|
15,801
|
24,703
|
16,160
|
35,835
|
23,005
|
26,831
|
23,141
|
33,221
|
28,682
|
30,189
|
31,981
|
35,929
|
33,094
|
36,351
|
29,958
|
12,190
|
47,605
|
45,307
|
16,269
|
34,098
|
25,089
|
13,189
|
22,061
|
7,897
|
11,463
|
32,555
|
37,849
|
50,859
|
35,934
|
40,028
|
-
|
39,270
|
7,796
|
22,857
|
53,254
|
26,507
|
29,168
|
38,683
|
24,980
|
-122,300
|
33,686
|
-142,228
|
22,027
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.44
|
0.62
|
0.14
|
0.39
|
0.5
|
0.27
|
0.49
|
0.26
|
0.28
|
0.48
|
0.3
|
-0.13
|
-
|
0.76
|
0.38
|
0.62
|
0.41
|
0.93
|
0.61
|
0.72
|
0.64
|
0.94
|
0.85
|
0.92
|
0.98
|
1.12
|
1.07
|
1.23
|
1.02
|
0.41
|
1.64
|
1.62
|
0.61
|
1.32
|
0.97
|
0.51
|
0.86
|
0.33
|
0.5
|
1.42
|
1.65
|
2.21
|
1.58
|
1.8
|
-
|
1.85
|
0.37
|
1.08
|
2.55
|
1.28
|
1.42
|
1.94
|
1.27
|
-6.29
|
1.77
|
-7.47
|
1.16
|
|
希薄化後一株あたり利益
|
0.44
|
0.61
|
0.13
|
0.38
|
0.49
|
0.27
|
0.48
|
0.26
|
0.27
|
0.47
|
0.29
|
-0.12
|
0.51
|
0.74
|
0.37
|
0.61
|
0.4
|
0.91
|
0.6
|
0.71
|
0.63
|
0.92
|
0.84
|
0.91
|
0.97
|
1.11
|
1.06
|
1.22
|
1.01
|
0.41
|
1.62
|
1.6
|
0.6
|
1.31
|
0.96
|
0.5
|
0.85
|
0.33
|
0.5
|
1.42
|
1.64
|
2.21
|
1.58
|
1.79
|
-
|
1.85
|
0.37
|
1.08
|
2.54
|
1.27
|
1.41
|
1.93
|
1.26
|
-6.26
|
1.75
|
-7.47
|
1.15
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
-
|
0.2
|
0.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
-
|
-
|
0.4
|
0.4
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|