|
(単位:千ドル)
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
537,500
|
548,000
|
561,300
|
545,300
|
472,900
|
396,800
|
463,600
|
481,100
|
419,100
|
368,600
|
420,100
|
443,500
|
414,800
|
373,500
|
365,100
|
360,200
|
336,500
|
287,000
|
318,400
|
356,100
|
356,100
|
333,700
|
369,800
|
441,400
|
464,500
|
453,300
|
430,400
|
471,800
|
410,300
|
349,400
|
436,500
|
484,500
|
437,400
|
372,700
|
421,000
|
386,000
|
416,900
|
414,900
|
465,000
|
478,600
|
499,800
|
562,900
|
565,300
|
459,600
|
426,300
|
443,200
|
396,900
|
478,800
|
500,500
|
484,700
|
489,800
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.64
|
12.32
|
12.93
|
22.12
|
2.3
|
|
売上原価
|
340,500
|
337,100
|
299,800
|
382,000
|
386,900
|
-
|
459,700
|
471,500
|
371,900
|
-
|
339,600
|
349,700
|
319,100
|
-
|
287,700
|
313,700
|
293,300
|
-
|
278,000
|
300,600
|
280,600
|
-
|
266,400
|
311,600
|
312,300
|
-
|
255,600
|
300,000
|
291,200
|
-
|
327,200
|
375,000
|
349,700
|
-
|
332,900
|
290,200
|
336,300
|
-
|
369,300
|
369,600
|
376,800
|
413,600
|
444,800
|
375,600
|
395,500
|
399,100
|
362,500
|
407,300
|
400,300
|
383,500
|
383,000
|
|
売上総利益
|
197,000
|
210,900
|
261,500
|
163,300
|
86,000
|
49,600
|
3,900
|
9,600
|
47,200
|
51,500
|
80,500
|
93,800
|
95,700
|
79,700
|
77,400
|
46,500
|
43,200
|
25,200
|
40,400
|
55,500
|
75,500
|
85,600
|
103,400
|
129,800
|
152,200
|
173,500
|
174,800
|
171,800
|
119,100
|
96,500
|
109,300
|
109,500
|
87,700
|
79,700
|
88,100
|
95,800
|
80,600
|
86,700
|
95,700
|
109,000
|
123,000
|
149,300
|
120,500
|
84,000
|
30,800
|
44,100
|
34,400
|
71,500
|
100,200
|
101,200
|
106,800
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.67
|
14.93
|
20.02
|
20.88
|
21.8
|
|
販売管理費
|
51,100
|
49,900
|
48,800
|
47,100
|
43,300
|
-
|
49,400
|
49,300
|
44,700
|
-
|
49,100
|
49,100
|
47,700
|
-
|
43,400
|
51,600
|
42,300
|
-
|
41,100
|
45,000
|
43,600
|
-
|
46,800
|
52,600
|
53,000
|
-
|
58,400
|
58,000
|
57,300
|
-
|
57,700
|
57,900
|
56,900
|
-
|
53,500
|
52,700
|
55,600
|
-
|
58,000
|
62,900
|
64,200
|
61,400
|
63,200
|
59,000
|
53,200
|
50,100
|
53,600
|
54,200
|
57,900
|
62,300
|
61,600
|
|
営業利益
|
144,200
|
156,600
|
209,400
|
110,600
|
38,500
|
-
|
-46,900
|
-47,700
|
-37,000
|
-
|
26,000
|
44,300
|
47,900
|
-
|
32,200
|
-10,400
|
-3,200
|
-
|
-300
|
10,500
|
28,000
|
-
|
52,300
|
70,100
|
91,600
|
-
|
107,500
|
119,900
|
58,100
|
-
|
49,000
|
46,500
|
33,100
|
-
|
43,500
|
33,000
|
19,300
|
-
|
34,000
|
43,800
|
57,300
|
83,300
|
65,200
|
30,800
|
-18,300
|
-6,700
|
-25,300
|
19,500
|
35,900
|
38,900
|
38,400
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-6.37
|
4.07
|
7.17
|
8.03
|
7.84
|
|
経常(税引前)利益
|
137,400
|
149,700
|
205,400
|
98,700
|
33,800
|
-
|
-59,600
|
-53,100
|
-43,500
|
-
|
22,200
|
39,900
|
44,200
|
-
|
27,800
|
-14,700
|
-19,200
|
-
|
-5,200
|
5,600
|
22,900
|
-
|
47,800
|
65,400
|
79,900
|
-
|
99,700
|
110,100
|
46,700
|
-
|
43,100
|
40,900
|
24,200
|
-
|
35,400
|
23,700
|
9,900
|
-
|
25,600
|
34,900
|
48,100
|
75,800
|
60,700
|
22,200
|
-22,100
|
-12,300
|
-29,100
|
11,600
|
28,000
|
94,500
|
25,700
|
|
経常(税引前)利益率(%)
|
25.56
|
27.32
|
36.59
|
18.1
|
7.15
|
-
|
-12.86
|
-11.04
|
-10.38
|
-
|
5.28
|
9.0
|
10.66
|
-
|
7.61
|
-4.08
|
-5.71
|
-
|
-1.63
|
1.57
|
6.43
|
-
|
12.93
|
14.82
|
17.2
|
-
|
23.16
|
23.34
|
11.38
|
-
|
9.87
|
8.44
|
5.53
|
-
|
8.41
|
6.14
|
2.37
|
-
|
5.51
|
7.29
|
9.62
|
13.47
|
10.74
|
4.83
|
-5.18
|
-2.78
|
-7.33
|
2.42
|
5.59
|
19.5
|
5.25
|
|
法人税等合計
|
48,400
|
63,800
|
68,500
|
34,200
|
-1,400
|
-
|
-18,500
|
-19,200
|
-13,600
|
-3,900
|
7,900
|
6,800
|
12,300
|
-
|
9,400
|
145,100
|
-7,400
|
-
|
-1,400
|
3,900
|
700
|
-
|
11,000
|
-131,100
|
6,100
|
-
|
29,000
|
32,400
|
14,100
|
-
|
12,800
|
11,400
|
6,300
|
-
|
8,400
|
5,100
|
1,800
|
-
|
6,000
|
9,200
|
12,100
|
18,300
|
14,800
|
1,200
|
-6,900
|
-4,100
|
-8,700
|
3,500
|
8,500
|
22,700
|
7,600
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
89,000
|
85,900
|
136,900
|
64,500
|
35,200
|
-18,100
|
-41,100
|
-33,900
|
-29,900
|
2,900
|
14,300
|
33,100
|
31,900
|
19,900
|
18,400
|
-159,800
|
-11,800
|
-20,400
|
-3,800
|
1,700
|
22,200
|
23,200
|
36,800
|
196,500
|
73,800
|
47,400
|
70,700
|
77,700
|
32,600
|
24,000
|
30,300
|
29,500
|
17,900
|
9,400
|
27,000
|
18,600
|
8,100
|
10,200
|
19,600
|
25,700
|
36,000
|
57,500
|
45,900
|
21,000
|
-15,200
|
-8,200
|
-20,400
|
8,100
|
19,500
|
71,800
|
18,100
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.14
|
1.69
|
3.9
|
14.81
|
3.7
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5
|
0.4
|
0.18
|
-0.13
|
-0.07
|
-0.18
|
0.07
|
0.17
|
0.62
|
0.16
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5
|
0.4
|
0.18
|
-0.13
|
-0.07
|
-0.18
|
0.07
|
0.17
|
0.62
|
0.16
|
|
一株あたり配当金
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
-
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.05
|
0.05
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|