|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
327,100
|
336,300
|
359,100
|
393,600
|
401,000
|
380,900
|
411,300
|
387,900
|
374,900
|
370,400
|
370,900
|
395,200
|
341,800
|
331,400
|
356,800
|
440,100
|
426,700
|
397,800
|
431,600
|
433,800
|
363,700
|
346,800
|
385,100
|
371,100
|
313,200
|
346,600
|
378,000
|
384,800
|
366,100
|
406,100
|
436,000
|
442,700
|
425,400
|
434,900
|
469,800
|
474,900
|
393,200
|
401,900
|
436,600
|
437,500
|
407,500
|
441,000
|
424,800
|
459,300
|
502,500
|
536,100
|
513,400
|
577,200
|
550,400
|
497,600
|
563,200
|
554,300
|
456,500
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
272,300
|
280,400
|
313,600
|
330,900
|
333,900
|
326,900
|
344,900
|
331,400
|
-
|
320,500
|
318,900
|
330,600
|
-
|
285,100
|
311,900
|
377,000
|
-
|
343,500
|
356,800
|
359,100
|
-
|
288,500
|
303,800
|
294,100
|
-
|
275,300
|
294,700
|
293,600
|
-
|
311,400
|
352,800
|
359,700
|
-
|
353,800
|
375,600
|
382,300
|
-
|
340,300
|
334,700
|
329,800
|
319,300
|
343,900
|
348,900
|
370,300
|
419,400
|
439,700
|
409,300
|
464,700
|
439,000
|
401,400
|
441,600
|
433,100
|
350,700
|
|
販売管理費
|
15,000
|
15,400
|
17,900
|
18,700
|
19,700
|
18,000
|
18,100
|
19,000
|
-
|
17,700
|
16,200
|
18,300
|
-
|
21,400
|
21,900
|
32,000
|
-
|
31,800
|
31,100
|
30,800
|
-
|
30,300
|
30,200
|
32,600
|
-
|
31,000
|
31,900
|
33,400
|
-
|
38,100
|
45,800
|
37,900
|
-
|
37,800
|
38,500
|
37,600
|
-
|
34,700
|
34,800
|
34,600
|
34,500
|
38,300
|
37,800
|
39,100
|
40,600
|
36,700
|
41,600
|
43,700
|
43,800
|
45,500
|
45,900
|
43,900
|
41,100
|
|
営業利益
|
32,800
|
33,500
|
20,800
|
37,100
|
40,300
|
29,200
|
40,700
|
30,800
|
25,900
|
24,900
|
28,500
|
39,100
|
7,800
|
500
|
13,300
|
17,300
|
2,100
|
8,000
|
26,000
|
27,000
|
-90,600
|
7,800
|
32,000
|
27,700
|
18,900
|
27,600
|
37,600
|
34,700
|
12,200
|
43,300
|
22,300
|
31,200
|
13,600
|
28,400
|
38,500
|
39,600
|
24,300
|
13,600
|
49,700
|
58,600
|
43,900
|
44,300
|
24,600
|
38,200
|
29,100
|
42,800
|
50,300
|
54,400
|
53,300
|
34,600
|
57,500
|
49,700
|
27,000
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
26,000
|
26,900
|
14,000
|
30,500
|
34,000
|
23,000
|
34,100
|
24,500
|
-
|
18,500
|
22,900
|
33,700
|
-
|
-6,100
|
6,400
|
5,200
|
-
|
-4,800
|
13,300
|
14,400
|
-
|
-2,900
|
18,100
|
16,200
|
-
|
5,700
|
27,500
|
24,800
|
-
|
33,000
|
7,100
|
15,500
|
-
|
12,300
|
22,400
|
24,100
|
-
|
100
|
37,400
|
47,700
|
34,700
|
35,000
|
15,300
|
29,000
|
18,400
|
32,200
|
36,100
|
34,300
|
34,500
|
17,400
|
37,000
|
29,600
|
-17,200
|
|
経常(税引前)利益率(%)
|
7.95
|
8.0
|
3.9
|
7.75
|
8.48
|
6.04
|
8.29
|
6.32
|
-
|
4.99
|
6.17
|
8.53
|
-
|
-1.84
|
1.79
|
1.18
|
-
|
-1.21
|
3.08
|
3.32
|
-
|
-0.84
|
4.7
|
4.37
|
-
|
1.64
|
7.28
|
6.44
|
-
|
8.13
|
1.63
|
3.5
|
-
|
2.83
|
4.77
|
5.07
|
-
|
0.02
|
8.57
|
10.9
|
8.52
|
7.94
|
3.6
|
6.31
|
3.66
|
6.01
|
7.03
|
5.94
|
6.27
|
3.5
|
6.57
|
5.34
|
-3.77
|
|
法人税等合計
|
9,700
|
11,100
|
5,000
|
10,600
|
11,300
|
7,200
|
13,000
|
8,300
|
-
|
7,100
|
8,100
|
14,100
|
-
|
-6,000
|
5,600
|
9,500
|
-
|
-600
|
5,400
|
5,200
|
-
|
-500
|
6,800
|
4,200
|
-
|
1,000
|
6,600
|
4,800
|
-
|
9,200
|
6,600
|
8,600
|
-
|
-100
|
8,000
|
3,600
|
-
|
-1,800
|
8,000
|
8,600
|
8,500
|
9,100
|
4,800
|
9,700
|
6,800
|
13,200
|
9,900
|
9,900
|
8,300
|
4,400
|
10,200
|
10,600
|
-3,300
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
16,100
|
15,800
|
9,000
|
19,900
|
22,700
|
15,900
|
20,900
|
16,200
|
14,200
|
11,500
|
14,700
|
19,500
|
-4,100
|
2,200
|
1,600
|
-2,700
|
-33,500
|
-3,400
|
9,000
|
10,100
|
-87,700
|
-1,300
|
12,100
|
12,100
|
6,400
|
4,600
|
19,800
|
19,900
|
-13,800
|
23,700
|
1,000
|
7,600
|
-2,400
|
12,400
|
14,700
|
20,400
|
20,600
|
-1,400
|
29,400
|
75,600
|
25,900
|
26,900
|
10,200
|
18,800
|
11,700
|
19,100
|
26,200
|
24,500
|
26,300
|
13,000
|
26,800
|
22,800
|
-13,900
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.78
|
0.76
|
0.43
|
0.96
|
1.08
|
0.75
|
0.99
|
0.77
|
0.66
|
0.53
|
0.69
|
0.93
|
-0.2
|
0.11
|
0.08
|
-0.14
|
-1.63
|
-
|
-
|
-
|
-4.27
|
-0.06
|
0.58
|
0.59
|
0.31
|
0.21
|
0.94
|
0.96
|
-0.71
|
0.86
|
0.03
|
0.36
|
-0.13
|
0.56
|
0.71
|
0.96
|
0.99
|
-0.07
|
1.39
|
3.59
|
1.22
|
1.26
|
0.48
|
0.89
|
0.56
|
0.91
|
1.22
|
1.17
|
1.27
|
0.61
|
1.29
|
1.12
|
-0.68
|
|
希薄化後一株あたり利益
|
0.78
|
0.75
|
0.43
|
0.96
|
1.08
|
0.75
|
0.98
|
0.77
|
0.65
|
0.53
|
0.69
|
0.92
|
-0.2
|
0.11
|
0.08
|
-0.14
|
-1.63
|
-
|
-
|
-
|
-4.27
|
-0.06
|
0.57
|
0.58
|
0.3
|
0.2
|
0.9
|
0.91
|
-0.71
|
0.81
|
0.03
|
0.35
|
-0.13
|
0.55
|
0.7
|
0.94
|
0.96
|
-0.07
|
1.39
|
3.53
|
1.18
|
1.22
|
0.47
|
0.87
|
0.55
|
0.91
|
1.19
|
1.15
|
1.22
|
0.59
|
1.25
|
1.09
|
-0.68
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.22
|
0.22
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.24
|
0.24
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
-
|
-
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
0.08
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|