|
(単位:千ドル)
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
213,329
|
207,344
|
220,151
|
231,511
|
217,213
|
225,545
|
227,478
|
230,081
|
225,609
|
256,390
|
250,652
|
252,706
|
229,945
|
246,837
|
279,983
|
349,832
|
343,584
|
349,394
|
364,752
|
368,338
|
354,232
|
367,176
|
382,061
|
376,995
|
348,998
|
380,916
|
389,630
|
396,064
|
369,454
|
414,061
|
411,621
|
407,444
|
374,177
|
391,400
|
379,294
|
392,405
|
364,944
|
374,800
|
359,422
|
399,140
|
386,657
|
417,154
|
428,380
|
438,579
|
444,978
|
421,719
|
449,240
|
479,580
|
471,908
|
449,986
|
471,223
|
427,833
|
401,842
|
427,629
|
349,377
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
128,360
|
127,599
|
132,038
|
139,567
|
139,218
|
140,838
|
139,769
|
-
|
145,635
|
161,524
|
159,261
|
-
|
148,569
|
156,657
|
175,753
|
-
|
218,914
|
221,699
|
229,316
|
-
|
227,665
|
229,416
|
236,764
|
-
|
221,731
|
242,494
|
245,536
|
-
|
238,755
|
264,095
|
259,720
|
-
|
247,766
|
255,119
|
242,116
|
-
|
249,217
|
250,036
|
238,469
|
-
|
261,159
|
276,143
|
291,122
|
306,942
|
320,459
|
300,854
|
310,310
|
329,957
|
333,603
|
317,633
|
323,041
|
295,996
|
276,150
|
283,517
|
227,421
|
|
売上総利益
|
84,969
|
79,745
|
88,113
|
91,944
|
77,995
|
84,707
|
87,709
|
86,159
|
79,974
|
94,866
|
91,391
|
90,287
|
81,376
|
90,180
|
104,230
|
116,708
|
124,670
|
127,695
|
135,436
|
141,574
|
126,567
|
137,760
|
145,297
|
146,830
|
127,267
|
138,422
|
144,094
|
153,604
|
130,699
|
149,966
|
151,901
|
148,784
|
126,411
|
136,281
|
137,178
|
142,596
|
115,727
|
124,764
|
120,953
|
136,325
|
125,498
|
141,011
|
137,258
|
131,637
|
124,519
|
120,865
|
138,930
|
149,623
|
138,305
|
132,353
|
148,182
|
131,837
|
125,692
|
144,112
|
121,956
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
50,455
|
57,779
|
59,628
|
56,863
|
59,070
|
59,420
|
60,196
|
-
|
63,475
|
69,796
|
60,631
|
-
|
66,380
|
69,288
|
72,038
|
-
|
99,085
|
108,420
|
108,031
|
-
|
114,529
|
111,325
|
104,627
|
-
|
108,204
|
111,594
|
107,308
|
-
|
112,775
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
34,514
|
21,966
|
28,485
|
35,081
|
18,925
|
25,287
|
27,513
|
21,852
|
16,499
|
25,070
|
30,760
|
23,463
|
14,996
|
20,892
|
32,192
|
14,811
|
25,585
|
19,275
|
27,405
|
32,758
|
12,038
|
26,435
|
40,670
|
39,672
|
19,063
|
26,828
|
36,786
|
29,926
|
17,924
|
29,791
|
37,895
|
47,224
|
16,166
|
24,264
|
29,691
|
-59,818
|
-4,943
|
-85,097
|
5,246
|
20,601
|
10,373
|
14,972
|
9,272
|
10,779
|
7,366
|
10,963
|
17,228
|
23,051
|
21,524
|
9,427
|
21,328
|
6,702
|
5,674
|
5,948
|
75,191
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
32,220
|
21,096
|
26,199
|
32,951
|
17,454
|
23,165
|
24,206
|
-
|
12,380
|
21,559
|
26,922
|
-
|
11,987
|
17,901
|
28,966
|
-
|
20,088
|
13,805
|
32,459
|
-
|
6,025
|
20,429
|
35,397
|
-
|
12,697
|
20,841
|
38,164
|
-
|
9,931
|
20,284
|
28,657
|
-
|
3,589
|
15,029
|
18,413
|
-
|
-15,703
|
-97,661
|
-4,360
|
-
|
1,988
|
6,124
|
1,041
|
-26,438
|
1,341
|
3,915
|
4,959
|
12,507
|
8,113
|
-3,029
|
7,905
|
-7,052
|
-5,830
|
-11,644
|
58,864
|
|
経常(税引前)利益率(%)
|
15.1
|
10.17
|
11.9
|
14.23
|
8.04
|
10.27
|
10.64
|
-
|
5.49
|
8.41
|
10.74
|
-
|
5.21
|
7.25
|
10.35
|
-
|
5.85
|
3.95
|
8.9
|
-
|
1.7
|
5.56
|
9.26
|
-
|
3.64
|
5.47
|
9.79
|
-
|
2.69
|
4.9
|
6.96
|
-
|
0.96
|
3.84
|
4.85
|
-
|
-4.3
|
-26.06
|
-1.21
|
-
|
0.51
|
1.47
|
0.24
|
-6.03
|
0.3
|
0.93
|
1.1
|
2.61
|
1.72
|
-0.67
|
1.68
|
-1.65
|
-1.45
|
-2.72
|
16.85
|
|
法人税等合計
|
11,011
|
7,573
|
9,080
|
10,780
|
6,034
|
7,973
|
7,821
|
-
|
4,377
|
7,504
|
9,024
|
-
|
4,081
|
6,650
|
9,327
|
-
|
5,252
|
4,377
|
9,245
|
-
|
1,522
|
6,163
|
11,605
|
-
|
3,723
|
5,973
|
8,856
|
-
|
-25,227
|
2,212
|
4,312
|
-
|
605
|
-165
|
3,989
|
-
|
-5,397
|
-11,066
|
-6,209
|
-
|
3,980
|
972
|
-2,325
|
-6,628
|
3,277
|
1,040
|
1,312
|
3,382
|
-558
|
-726
|
-1,122
|
-8,829
|
-2,358
|
-2,728
|
43,477
|
|
実効税率(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
21,209
|
13,523
|
17,119
|
22,171
|
11,420
|
15,258
|
16,385
|
12,975
|
8,255
|
14,192
|
17,991
|
14,450
|
7,914
|
11,333
|
19,639
|
5,164
|
14,951
|
9,576
|
23,214
|
16,974
|
4,614
|
14,357
|
23,915
|
23,863
|
9,088
|
14,920
|
29,485
|
19,641
|
35,180
|
18,182
|
24,414
|
29,595
|
3,097
|
15,417
|
14,629
|
-71,131
|
-10,306
|
-86,364
|
2,269
|
7,406
|
-1,758
|
5,152
|
3,366
|
-19,803
|
-1,905
|
2,893
|
3,703
|
9,127
|
8,738
|
-2,303
|
9,027
|
1,777
|
-3,472
|
-8,916
|
15,387
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.68
|
0.46
|
0.56
|
0.74
|
0.4
|
0.54
|
0.58
|
-
|
0.3
|
0.51
|
0.65
|
0.53
|
0.29
|
0.41
|
0.7
|
0.17
|
0.45
|
0.29
|
0.7
|
0.52
|
0.14
|
0.43
|
0.73
|
0.74
|
0.28
|
0.46
|
0.91
|
0.61
|
1.11
|
0.57
|
0.77
|
0.94
|
0.1
|
0.49
|
0.47
|
-2.28
|
-0.34
|
-2.77
|
0.07
|
0.24
|
-0.06
|
0.16
|
0.11
|
-0.62
|
-0.06
|
0.09
|
0.12
|
0.3
|
0.28
|
-0.07
|
0.29
|
0.06
|
-0.11
|
-0.29
|
0.5
|
|
希薄化後一株あたり利益
|
0.68
|
0.45
|
0.56
|
0.74
|
0.4
|
0.54
|
0.58
|
0.47
|
0.3
|
0.51
|
0.65
|
0.52
|
0.29
|
0.41
|
0.7
|
0.16
|
0.45
|
0.29
|
0.7
|
0.51
|
0.14
|
0.43
|
0.73
|
0.74
|
0.28
|
0.46
|
0.91
|
0.6
|
1.1
|
0.57
|
0.77
|
0.93
|
0.1
|
0.48
|
0.46
|
-2.28
|
-0.34
|
-2.77
|
0.07
|
0.24
|
-0.06
|
0.16
|
0.1
|
-0.62
|
-0.06
|
0.09
|
0.12
|
0.29
|
0.28
|
-0.07
|
0.29
|
0.06
|
-0.11
|
-0.29
|
0.49
|
|
一株あたり配当金
|
-
|
0.08
|
-
|
-
|
0.09
|
-
|
-
|
-
|
0.1
|
-
|
-
|
-
|
0.11
|
-
|
-
|
-
|
0.13
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
0.17
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
0.2
|
0.2
|
0.2
|
-
|
-
|
0.21
|
0.21
|
-
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.24
|
0.24
|
0.24
|
0.25
|
0.25
|
0.25
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|