|
(単位:千ドル)
|
2Q11
|
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
|
273,989
|
268,350
|
274,129
|
270,161
|
269,839
|
265,627
|
283,689
|
299,652
|
302,919
|
305,312
|
327,417
|
313,810
|
318,739
|
312,611
|
337,353
|
341,575
|
327,699
|
322,201
|
335,047
|
336,460
|
325,998
|
333,992
|
340,309
|
341,053
|
342,586
|
346,293
|
358,624
|
355,452
|
357,984
|
326,738
|
338,861
|
345,558
|
336,230
|
335,208
|
343,020
|
365,424
|
354,048
|
363,225
|
403,614
|
402,725
|
416,967
|
436,516
|
437,620
|
405,997
|
389,190
|
373,122
|
351,889
|
356,318
|
353,319
|
330,028
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
187,341
|
187,525
|
184,363
|
181,399
|
-
|
182,291
|
190,842
|
202,340
|
-
|
214,213
|
224,222
|
215,519
|
-
|
217,871
|
231,315
|
231,754
|
-
|
225,012
|
228,765
|
231,080
|
-
|
236,857
|
236,390
|
236,678
|
-
|
246,105
|
251,141
|
251,071
|
-
|
233,562
|
237,835
|
242,747
|
-
|
240,684
|
245,659
|
261,546
|
-
|
264,543
|
284,683
|
283,461
|
293,081
|
305,444
|
310,950
|
292,021
|
278,924
|
269,661
|
256,639
|
257,345
|
254,752
|
241,768
|
|
売上総利益
|
86,648
|
80,825
|
89,766
|
88,762
|
88,580
|
83,336
|
92,847
|
97,312
|
96,117
|
91,099
|
103,195
|
98,291
|
98,378
|
94,740
|
106,038
|
109,821
|
103,515
|
97,189
|
106,282
|
105,380
|
99,648
|
97,135
|
103,919
|
104,375
|
102,627
|
100,188
|
107,483
|
104,381
|
106,556
|
93,176
|
101,026
|
102,811
|
98,025
|
94,524
|
97,361
|
103,878
|
100,461
|
98,682
|
118,931
|
119,264
|
123,886
|
131,072
|
126,670
|
113,976
|
110,266
|
103,461
|
95,250
|
98,973
|
98,567
|
88,260
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
72,163
|
108,115
|
71,414
|
70,367
|
-
|
75,693
|
78,503
|
79,275
|
-
|
78,210
|
82,625
|
82,090
|
-
|
82,352
|
83,195
|
84,167
|
-
|
85,568
|
85,587
|
87,918
|
-
|
84,678
|
82,506
|
81,921
|
-
|
84,592
|
82,448
|
79,771
|
-
|
79,813
|
78,017
|
79,223
|
-
|
79,216
|
80,546
|
75,852
|
-
|
78,029
|
84,616
|
88,972
|
95,049
|
96,147
|
94,306
|
89,339
|
82,993
|
86,226
|
78,190
|
77,718
|
78,308
|
75,165
|
|
営業利益
|
11,274
|
-30,172
|
-49,825
|
15,736
|
-
|
5,246
|
11,882
|
15,501
|
-
|
10,526
|
18,170
|
13,559
|
-
|
9,991
|
20,417
|
23,075
|
-
|
9,294
|
18,443
|
15,387
|
-
|
10,407
|
19,360
|
20,344
|
-
|
13,588
|
23,098
|
22,663
|
-
|
11,713
|
21,467
|
22,161
|
-
|
13,915
|
15,435
|
26,718
|
-
|
19,451
|
33,123
|
29,266
|
27,744
|
33,849
|
31,319
|
23,403
|
25,933
|
16,033
|
15,727
|
19,700
|
18,716
|
11,631
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,939
|
-30,564
|
-50,090
|
15,448
|
-
|
4,990
|
11,677
|
15,092
|
-
|
10,161
|
17,662
|
13,341
|
-
|
9,538
|
19,426
|
22,612
|
-
|
8,739
|
17,725
|
14,724
|
-
|
9,222
|
18,003
|
18,980
|
-
|
12,249
|
21,842
|
21,619
|
-
|
10,790
|
21,064
|
21,281
|
-
|
12,534
|
14,008
|
25,780
|
-
|
18,166
|
30,011
|
27,818
|
26,311
|
36,521
|
30,413
|
22,358
|
25,620
|
15,852
|
15,071
|
19,196
|
18,287
|
11,066
|
|
経常(税引前)利益率(%)
|
3.99
|
-11.39
|
-18.27
|
5.72
|
-
|
1.88
|
4.12
|
5.04
|
-
|
3.33
|
5.39
|
4.25
|
-
|
3.05
|
5.76
|
6.62
|
-
|
2.71
|
5.29
|
4.38
|
-
|
2.76
|
5.29
|
5.57
|
-
|
3.54
|
6.09
|
6.08
|
-
|
3.3
|
6.22
|
6.16
|
-
|
3.74
|
4.08
|
7.05
|
-
|
5.0
|
7.44
|
6.91
|
6.31
|
8.37
|
6.95
|
5.51
|
6.58
|
4.25
|
4.28
|
5.39
|
5.18
|
3.35
|
|
法人税等合計
|
4,154
|
-12,837
|
-16,908
|
6,173
|
-
|
1,896
|
4,729
|
6,113
|
-
|
3,912
|
6,959
|
5,346
|
-
|
3,753
|
7,833
|
9,067
|
-
|
5,089
|
6,861
|
5,704
|
-
|
3,320
|
6,859
|
8,881
|
-
|
3,074
|
5,570
|
5,442
|
-
|
2,816
|
4,988
|
5,374
|
-
|
3,428
|
4,123
|
7,017
|
-
|
4,905
|
8,823
|
7,650
|
7,130
|
9,605
|
8,151
|
6,148
|
7,046
|
5,277
|
4,084
|
5,039
|
4,078
|
2,921
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,785
|
4,076
|
-33,167
|
9,268
|
6,120
|
3,094
|
6,948
|
8,979
|
-8,234
|
6,249
|
10,703
|
65,018
|
8,945
|
5,785
|
11,593
|
13,545
|
11,901
|
3,650
|
10,864
|
9,020
|
9,239
|
5,902
|
11,144
|
10,099
|
6,140
|
9,175
|
16,272
|
16,177
|
16,356
|
26,855
|
74,859
|
14,940
|
14,208
|
9,106
|
9,885
|
18,763
|
18,285
|
13,261
|
21,188
|
20,168
|
19,181
|
26,916
|
22,262
|
16,210
|
18,574
|
10,575
|
10,987
|
14,157
|
14,209
|
8,145
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.17
|
0.12
|
-0.9
|
0.26
|
0.17
|
0.09
|
0.21
|
0.27
|
-0.25
|
0.19
|
0.33
|
2.07
|
0.3
|
0.2
|
0.41
|
0.49
|
0.43
|
0.14
|
0.41
|
0.35
|
0.36
|
0.23
|
0.44
|
0.4
|
0.25
|
0.37
|
0.66
|
0.65
|
0.66
|
1.1
|
3.13
|
0.66
|
0.66
|
0.42
|
0.48
|
0.9
|
0.88
|
0.63
|
1.02
|
0.99
|
0.94
|
1.33
|
1.11
|
0.83
|
0.96
|
0.55
|
0.59
|
0.76
|
0.76
|
0.45
|
|
希薄化後一株あたり利益
|
0.17
|
0.12
|
-0.9
|
0.26
|
0.17
|
0.09
|
0.21
|
0.27
|
-0.25
|
0.19
|
0.33
|
2.06
|
0.3
|
0.2
|
0.41
|
0.48
|
0.43
|
0.14
|
0.41
|
0.34
|
0.36
|
0.23
|
0.44
|
0.4
|
0.24
|
0.37
|
0.65
|
0.64
|
0.65
|
1.07
|
3.06
|
0.64
|
0.64
|
0.42
|
0.47
|
0.89
|
0.86
|
0.62
|
1
|
0.96
|
0.93
|
1.3
|
1.09
|
0.82
|
0.95
|
0.54
|
0.58
|
0.75
|
0.75
|
0.45
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.11
|
0.11
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.23
|
-
|
0.26
|
-
|
0.3
|
0.3
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.39
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|