|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
811,000
|
823,400
|
951,300
|
803,200
|
773,400
|
210,100
|
318,200
|
-
|
-
|
-
|
311,983
|
-
|
-
|
-
|
297,285
|
-
|
-
|
-
|
286,519
|
173,421
|
178,007
|
220,792
|
284,218
|
168,582
|
181,076
|
21,941
|
26,437
|
31,200
|
33,681
|
31,440
|
39,054
|
40,097
|
41,352
|
32,603
|
26,938
|
37,644
|
35,355
|
32,295
|
23,138
|
45,105
|
45,896
|
51,742
|
49,103
|
55,023
|
61,369
|
61,793
|
63,534
|
50,141
|
61,350
|
46,546
|
56,757
|
53,289
|
52,345
|
61,656
|
70,418
|
65,571
|
68,235
|
76,614
|
66,778
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.1
|
23.1
|
30.4
|
24.3
|
-5.2
|
|
売上原価
|
673,100
|
685,900
|
770,200
|
658,600
|
633,300
|
157,800
|
84,800
|
-
|
-
|
-
|
78,181
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
133,416
|
137,478
|
169,084
|
210,607
|
129,447
|
137,648
|
19,466
|
21,148
|
25,776
|
28,835
|
25,345
|
25,451
|
26,712
|
32,684
|
26,416
|
-
|
32,563
|
31,515
|
25,475
|
21,910
|
37,413
|
36,911
|
37,413
|
36,657
|
39,176
|
45,726
|
43,965
|
45,010
|
46,784
|
54,943
|
48,720
|
49,756
|
46,271
|
45,327
|
54,412
|
61,942
|
55,917
|
61,415
|
66,643
|
54,750
|
|
売上総利益
|
137,900
|
137,500
|
181,100
|
144,600
|
140,100
|
52,300
|
84,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
65,835
|
-
|
-
|
-
|
63,711
|
40,005
|
40,529
|
51,708
|
73,611
|
39,135
|
43,428
|
2,475
|
5,289
|
5,424
|
4,846
|
6,095
|
13,603
|
13,385
|
8,668
|
6,187
|
2,888
|
5,081
|
3,840
|
6,820
|
1,228
|
7,692
|
8,985
|
14,329
|
12,446
|
15,847
|
15,643
|
17,828
|
18,524
|
3,357
|
6,407
|
-2,174
|
7,001
|
7,018
|
7,018
|
7,244
|
8,476
|
9,654
|
6,820
|
9,971
|
12,028
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.0
|
14.7
|
10.0
|
13.0
|
18.0
|
|
販売管理費
|
116,400
|
111,100
|
124,400
|
118,800
|
121,500
|
52,100
|
60,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46,259
|
47,528
|
47,504
|
56,612
|
45,790
|
47,999
|
11,723
|
15,682
|
10,627
|
11,863
|
12,032
|
14,670
|
12,653
|
12,788
|
14,341
|
14,001
|
12,727
|
12,591
|
11,833
|
15,911
|
13,763
|
12,878
|
13,830
|
15,251
|
14,784
|
15,841
|
17,790
|
15,496
|
14,876
|
14,746
|
16,118
|
19,876
|
15,453
|
17,720
|
16,487
|
20,094
|
17,868
|
19,773
|
19,549
|
20,661
|
|
営業費用
|
116,300
|
111,200
|
123,600
|
-
|
119,200
|
49,000
|
58,900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,241
|
48,354
|
66,111
|
57,670
|
46,722
|
46,322
|
11,683
|
15,516
|
11,258
|
12,467
|
12,689
|
14,924
|
13,282
|
13,650
|
14,962
|
14,297
|
13,504
|
13,136
|
12,567
|
24,517
|
14,704
|
13,857
|
14,722
|
15,935
|
15,495
|
14,582
|
22,598
|
16,431
|
15,367
|
15,741
|
16,847
|
86,767
|
15,568
|
13,244
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
31,100
|
37,400
|
70,300
|
37,800
|
31,500
|
14,800
|
37,000
|
-
|
-
|
-
|
28,829
|
-
|
-
|
-
|
-73,156
|
-
|
-
|
-
|
21,538
|
5,412
|
5,210
|
699
|
30,394
|
7,368
|
10,581
|
6,989
|
6,506
|
9,721
|
7,802
|
10,547
|
15,554
|
16,373
|
9,161
|
8,663
|
4,623
|
7,580
|
4,482
|
9,398
|
-8,012
|
8,330
|
8,670
|
27,592
|
10,818
|
14,944
|
29,683
|
9,818
|
15,541
|
1,814
|
1,750
|
-6,267
|
-67,434
|
4,757
|
7,366
|
19,699
|
3,883
|
7,682
|
-51
|
6,777
|
7,573
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.5
|
11.7
|
-0.1
|
8.8
|
11.3
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,781
|
1,677
|
-986
|
29,998
|
6,648
|
9,476
|
5,956
|
5,755
|
8,980
|
7,581
|
10,658
|
14,944
|
17,338
|
9,763
|
11,621
|
-
|
6,096
|
5,584
|
9,900
|
-
|
8,664
|
9,436
|
27,434
|
-
|
14,944
|
45,073
|
11,480
|
-
|
4,368
|
3,257
|
-5,850
|
-65,975
|
5,573
|
6,228
|
19,132
|
2,667
|
5,127
|
1,994
|
5,957
|
22
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.2
|
0.9
|
-0.4
|
10.6
|
3.9
|
5.2
|
27.1
|
21.8
|
28.8
|
22.5
|
33.9
|
38.3
|
43.2
|
23.6
|
35.6
|
-
|
16.2
|
15.8
|
30.7
|
-
|
19.2
|
20.6
|
53.0
|
-
|
27.2
|
73.4
|
18.6
|
-
|
8.7
|
5.3
|
-12.6
|
-116.2
|
10.5
|
11.9
|
31.0
|
3.8
|
7.8
|
2.9
|
7.8
|
0.0
|
|
法人税等合計
|
7,200
|
6,200
|
14,100
|
8,500
|
3,700
|
3,400
|
9,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
979
|
-1,439
|
-544
|
5,867
|
1,670
|
2,688
|
2,625
|
-3,925
|
804
|
1,188
|
1,458
|
3,928
|
2,320
|
1,788
|
1,357
|
-1,698
|
-70
|
-466
|
1,900
|
-1,800
|
-297
|
2,931
|
2,597
|
3,469
|
2,362
|
7,893
|
866
|
2,479
|
-1,324
|
737
|
-2,018
|
-21,995
|
1,003
|
256
|
3,497
|
-4,856
|
227
|
-1,266
|
-7,297
|
3,936
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-182.1
|
4.4
|
-63.5
|
-122.5
|
17890.9
|
|
純利益
|
19,200
|
25,700
|
54,400
|
25,200
|
21,800
|
38,000
|
23,700
|
4,422
|
5,147
|
12,325
|
22,556
|
-1,524
|
-3,624
|
7,699
|
-40,669
|
1,027
|
-275
|
3,141
|
18,091
|
2,802
|
3,116
|
-442
|
24,131
|
4,978
|
6,788
|
8,398
|
10,172
|
8,176
|
6,393
|
9,200
|
11,016
|
15,018
|
7,975
|
10,264
|
6,375
|
6,166
|
6,050
|
8,022
|
-5,445
|
8,961
|
6,505
|
24,837
|
7,822
|
12,582
|
37,180
|
10,614
|
13,782
|
5,692
|
2,520
|
-3,832
|
-43,967
|
4,570
|
5,972
|
15,635
|
7,564
|
4,900
|
3,260
|
13,254
|
-3,840
|
|
純利益率(%)
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.7
|
7.5
|
4.8
|
17.3
|
-5.8
|
|
一株あたり利益
|
2.29
|
3.06
|
6.49
|
3.01
|
2.6
|
4.53
|
2.83
|
-
|
-
|
-
|
2.86
|
-
|
-
|
-
|
-5.57
|
-
|
-
|
-
|
-
|
0.41
|
0.45
|
-0.07
|
-
|
0.73
|
0.99
|
1.23
|
1.48
|
1.19
|
0.92
|
1.33
|
1.59
|
2.16
|
1.14
|
1.47
|
0.91
|
0.88
|
0.86
|
1.14
|
-0.77
|
1.26
|
0.91
|
3.47
|
1.08
|
1.73
|
5.07
|
1.45
|
1.87
|
0.77
|
0.34
|
-0.51
|
-5.88
|
0.61
|
0.81
|
2.14
|
1.03
|
0.67
|
0.44
|
1.78
|
-0.52
|
|
希薄化後一株あたり利益
|
2.28
|
3.05
|
6.47
|
3
|
2.6
|
4.52
|
2.81
|
-
|
-
|
-
|
2.85
|
-
|
-
|
-
|
-5.57
|
-
|
-
|
-
|
-
|
0.41
|
0.45
|
-0.07
|
-
|
0.73
|
0.99
|
1.23
|
1.47
|
1.18
|
0.92
|
1.33
|
1.57
|
2.15
|
1.14
|
1.47
|
0.9
|
0.88
|
0.86
|
1.14
|
-0.78
|
1.25
|
0.91
|
3.47
|
1.06
|
1.72
|
5.07
|
1.45
|
1.82
|
0.76
|
0.34
|
-0.51
|
-5.87
|
0.61
|
0.81
|
2.14
|
1.01
|
0.66
|
0.44
|
1.78
|
-0.52
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
22.8
|
-
|
-
|
-
|
-48.1
|
|
一株あたり配当金
|
0.53
|
0.53
|
0.53
|
0.53
|
0.55
|
0.55
|
3.75
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.27
|
0.27
|
0.27
|
0.27
|
0.27
|
0.27
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.25
|
|
EBITDA
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|