|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
231,215
|
204,778
|
215,550
|
204,062
|
223,275
|
198,272
|
210,146
|
203,121
|
305,685
|
285,192
|
301,610
|
257,547
|
266,936
|
270,893
|
253,843
|
218,145
|
237,941
|
-
|
242,784
|
283,177
|
305,498
|
-
|
367,903
|
346,532
|
331,058
|
-
|
483,950
|
425,753
|
383,536
|
-
|
350,599
|
341,195
|
333,151
|
398,195
|
412,720
|
401,832
|
469,746
|
-
|
592,741
|
572,326
|
532,814
|
-
|
522,666
|
529,863
|
470,821
|
-
|
553,430
|
499,384
|
502,141
|
506,974
|
453,524
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
売上原価
|
172,535
|
146,885
|
174,962
|
162,617
|
191,083
|
165,098
|
186,880
|
166,054
|
236,304
|
230,465
|
222,831
|
184,948
|
205,293
|
197,506
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
314,894
|
-
|
276,056
|
284,333
|
272,165
|
331,173
|
310,197
|
297,826
|
302,221
|
-
|
416,095
|
403,671
|
367,710
|
-
|
461,338
|
566,200
|
403,267
|
-
|
458,182
|
439,220
|
422,598
|
430,247
|
444,047
|
|
売上総利益
|
44,811
|
44,061
|
26,301
|
26,920
|
17,220
|
18,443
|
8,522
|
22,435
|
49,679
|
34,959
|
59,465
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
8,632
|
8,754
|
10,058
|
8,624
|
10,006
|
8,895
|
9,363
|
9,437
|
10,436
|
12,938
|
11,279
|
11,364
|
11,701
|
12,465
|
11,769
|
10,286
|
10,073
|
-
|
9,726
|
13,259
|
12,327
|
-
|
14,361
|
15,016
|
14,506
|
-
|
17,229
|
19,472
|
17,961
|
-
|
17,570
|
16,368
|
15,388
|
17,541
|
20,548
|
20,235
|
19,476
|
-
|
22,198
|
23,620
|
24,259
|
-
|
33,951
|
32,392
|
30,096
|
-
|
31,701
|
29,789
|
29,156
|
29,704
|
30,430
|
|
営業利益
|
36,211
|
35,307
|
16,243
|
18,296
|
7,214
|
9,548
|
-841
|
10,072
|
39,243
|
22,021
|
48,186
|
43,931
|
33,549
|
44,032
|
28,100
|
16,777
|
29,821
|
-
|
40,986
|
18,487
|
41,289
|
-
|
76,048
|
37,476
|
63,346
|
-
|
93,552
|
37,810
|
18,747
|
-
|
24,062
|
10,315
|
13,736
|
15,616
|
51,029
|
51,836
|
113,755
|
-
|
122,351
|
114,031
|
108,723
|
-
|
-20,121
|
-108,832
|
-3,426
|
-
|
-448
|
-43,779
|
8,841
|
6,733
|
-58,404
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
経常(税引前)利益
|
19,467
|
10,726
|
2,576
|
5,408
|
-7,236
|
1,150
|
-8,681
|
-796
|
25,027
|
7,323
|
62,620
|
22,899
|
22,339
|
30,339
|
14,968
|
3,632
|
17,035
|
-
|
17,207
|
5,680
|
27,775
|
-
|
35,230
|
25,216
|
51,358
|
-
|
76,040
|
20,692
|
1,451
|
-
|
1,952
|
-7,529
|
5,770
|
-
|
8,631
|
32,100
|
101,608
|
-
|
113,133
|
105,498
|
98,040
|
-
|
-35,934
|
-125,785
|
-21,972
|
-
|
-23,068
|
-66,323
|
-17,679
|
-21,607
|
-87,935
|
|
経常(税引前)利益率(%)
|
8.42
|
5.24
|
1.2
|
2.65
|
-3.24
|
0.58
|
-4.13
|
-0.39
|
8.19
|
2.57
|
20.76
|
8.89
|
8.37
|
11.2
|
5.9
|
1.66
|
7.16
|
-
|
7.09
|
2.01
|
9.09
|
-
|
9.58
|
7.28
|
15.51
|
-
|
15.71
|
4.86
|
0.38
|
-
|
0.56
|
-2.21
|
1.73
|
-
|
2.09
|
7.99
|
21.63
|
-
|
19.09
|
18.43
|
18.4
|
-
|
-6.88
|
-23.74
|
-4.67
|
-
|
-4.17
|
-13.28
|
-3.52
|
-4.26
|
-19.39
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,784
|
6,632
|
-
|
9,581
|
8,461
|
10,182
|
-
|
24,424
|
10,433
|
244
|
-
|
5,344
|
882
|
-1,775
|
-
|
2,698
|
10,685
|
32,490
|
-
|
24,236
|
34,126
|
31,294
|
-
|
-5,356
|
-27,479
|
3,984
|
-
|
-6,365
|
1,263
|
-120
|
732
|
-1,864
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
純利益
|
15,849
|
8,440
|
1,844
|
3,143
|
-9,146
|
283
|
-9,306
|
-1,738
|
23,177
|
2,765
|
91,819
|
13,634
|
16,412
|
23,760
|
8,769
|
-4,241
|
11,926
|
-
|
9,726
|
-2,104
|
21,143
|
-
|
25,649
|
16,755
|
41,176
|
-
|
51,616
|
10,259
|
1,207
|
-
|
-3,392
|
-8,411
|
7,545
|
-12,977
|
5,933
|
21,415
|
69,118
|
-
|
88,897
|
71,372
|
66,746
|
-
|
-30,578
|
-98,306
|
-25,956
|
-
|
-16,703
|
-67,586
|
-17,559
|
-22,339
|
-86,071
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.38
|
-
|
1.38
|
0.21
|
0.25
|
0.37
|
-
|
-0.07
|
0.18
|
-
|
-
|
-
|
0.33
|
-
|
-
|
-
|
0.63
|
-
|
0.79
|
-
|
0.02
|
-
|
-0.05
|
-
|
-
|
-
|
-
|
-
|
1.05
|
-
|
1.35
|
1.08
|
1.01
|
-
|
-0.46
|
-1.48
|
-0.39
|
-
|
-0.25
|
-1.01
|
-0.26
|
-0.33
|
-1.29
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.37
|
-
|
1.37
|
0.21
|
0.25
|
0.37
|
-
|
-0.07
|
0.18
|
-
|
-
|
-
|
0.32
|
-
|
-
|
-
|
0.63
|
-
|
0.78
|
-
|
0.02
|
-
|
-0.05
|
-
|
-
|
-0.2
|
-
|
-
|
1.04
|
-
|
1.34
|
1.07
|
1
|
-
|
-0.46
|
-1.48
|
-0.39
|
-
|
-0.25
|
-1.01
|
-0.26
|
-0.33
|
-1.29
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|