|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
2Q24
|
3Q24
|
|
売上高
|
180,646
|
170,280
|
230,953
|
206,929
|
181,414
|
236,246
|
234,203
|
235,024
|
197,506
|
250,364
|
257,649
|
246,246
|
219,457
|
274,454
|
260,394
|
250,689
|
198,624
|
259,583
|
256,235
|
282,996
|
222,308
|
261,049
|
272,363
|
284,709
|
235,960
|
293,179
|
272,628
|
302,641
|
233,662
|
298,535
|
281,973
|
302,000
|
241,221
|
297,596
|
160,343
|
191,988
|
175,135
|
265,762
|
328,672
|
247,729
|
352,581
|
363,430
|
313,033
|
420,097
|
420,319
|
326,630
|
398,184
|
419,886
|
308,025
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
77,709
|
81,540
|
101,739
|
88,649
|
84,592
|
-
|
100,128
|
98,175
|
92,721
|
-
|
110,321
|
100,831
|
106,511
|
-
|
106,002
|
99,603
|
90,735
|
-
|
104,103
|
117,290
|
104,029
|
-
|
112,953
|
118,740
|
110,784
|
-
|
108,482
|
123,344
|
104,383
|
-
|
116,204
|
122,175
|
108,241
|
-
|
66,269
|
87,251
|
78,866
|
99,177
|
119,046
|
95,191
|
126,204
|
131,281
|
115,339
|
144,968
|
151,590
|
121,211
|
139,823
|
154,875
|
113,511
|
|
売上総利益
|
102,937
|
88,740
|
129,214
|
118,280
|
96,822
|
125,241
|
134,075
|
136,849
|
104,785
|
137,865
|
147,328
|
145,415
|
112,946
|
148,990
|
154,392
|
151,086
|
107,889
|
144,738
|
152,132
|
165,706
|
118,279
|
146,657
|
159,410
|
165,969
|
125,176
|
162,077
|
164,146
|
179,297
|
129,279
|
164,402
|
165,769
|
179,825
|
132,980
|
166,393
|
94,074
|
104,737
|
96,269
|
166,585
|
209,626
|
152,538
|
226,377
|
232,149
|
197,694
|
275,129
|
268,729
|
205,419
|
258,361
|
265,011
|
194,514
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
88,348
|
84,862
|
100,808
|
100,702
|
94,146
|
-
|
113,025
|
112,424
|
104,434
|
-
|
123,231
|
122,397
|
114,991
|
-
|
122,680
|
119,963
|
112,694
|
-
|
124,166
|
130,348
|
121,667
|
-
|
133,191
|
132,911
|
127,091
|
-
|
139,720
|
146,340
|
128,687
|
-
|
139,814
|
143,403
|
134,231
|
-
|
123,001
|
115,663
|
113,537
|
137,125
|
146,367
|
137,505
|
157,412
|
163,135
|
175,027
|
203,149
|
205,231
|
194,822
|
213,103
|
216,851
|
204,721
|
|
営業費用
|
89,248
|
85,761
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
17,711
|
6,816
|
32,788
|
20,318
|
5,920
|
9,945
|
26,061
|
27,712
|
4,551
|
26,346
|
28,469
|
26,825
|
2,606
|
25,703
|
35,482
|
34,746
|
-1,166
|
28,451
|
32,006
|
38,690
|
-327
|
19,516
|
29,959
|
36,402
|
1,124
|
18,515
|
28,373
|
36,513
|
3,705
|
22,001
|
29,742
|
40,259
|
2,594
|
21,080
|
-85,489
|
-8,017
|
-13,718
|
34,893
|
67,996
|
30,607
|
75,978
|
75,371
|
27,315
|
80,301
|
67,674
|
14,460
|
52,451
|
52,510
|
-6,240
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,195
|
2,342
|
29,185
|
7,861
|
4,961
|
-
|
25,125
|
26,670
|
3,356
|
-
|
27,396
|
25,904
|
1,818
|
-
|
34,709
|
34,009
|
-1,615
|
-
|
31,392
|
37,513
|
-1,043
|
-
|
29,029
|
35,660
|
441
|
-
|
27,592
|
35,911
|
3,216
|
-
|
29,071
|
39,840
|
2,513
|
-
|
-86,147
|
-8,693
|
-14,057
|
34,641
|
67,785
|
30,385
|
75,736
|
75,097
|
26,617
|
77,959
|
66,377
|
13,243
|
51,577
|
52,421
|
-6,850
|
|
経常(税引前)利益率(%)
|
2.88
|
1.38
|
12.64
|
3.8
|
2.73
|
-
|
10.73
|
11.35
|
1.7
|
-
|
10.63
|
10.52
|
0.83
|
-
|
13.33
|
13.57
|
-0.81
|
-
|
12.25
|
13.26
|
-0.47
|
-
|
10.66
|
12.53
|
0.19
|
-
|
10.12
|
11.87
|
1.38
|
-
|
10.31
|
13.19
|
1.04
|
-
|
-53.73
|
-4.53
|
-8.03
|
13.03
|
20.62
|
12.27
|
21.48
|
20.66
|
8.5
|
18.56
|
15.79
|
4.05
|
12.95
|
12.48
|
-2.22
|
|
法人税等合計
|
1,675
|
731
|
11,183
|
2,833
|
1,951
|
-
|
11,502
|
10,864
|
2,467
|
-
|
12,427
|
10,835
|
1,892
|
-
|
13,385
|
12,959
|
-225
|
-
|
11,215
|
13,638
|
555
|
-
|
11,832
|
12,971
|
-631
|
-
|
7,025
|
8,727
|
1,355
|
-
|
7,414
|
10,004
|
845
|
-
|
-19,363
|
-2,606
|
-3,453
|
6,173
|
16,325
|
4,400
|
18,328
|
18,485
|
6,951
|
19,421
|
14,924
|
2,461
|
13,204
|
11,779
|
-2,913
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,604
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,567
|
27,184
|
1,861
|
-
|
-
|
-
|
-
|
-
|
-66,784
|
-
|
-
|
28,468
|
-
|
-
|
57,408
|
-
|
-
|
58,538
|
-
|
10,782
|
38,373
|
40,642
|
-3,937
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
|
|
|
一株あたり利益
|
0.16
|
0.1
|
1.09
|
0.3
|
0.18
|
-
|
0.82
|
0.96
|
0.05
|
-
|
0.91
|
0.92
|
0
|
-
|
1.05
|
-0.12
|
-0.13
|
1.06
|
1.22
|
1.45
|
-0.1
|
0.61
|
1.04
|
1.37
|
0.06
|
1.45
|
1.24
|
1.63
|
0.11
|
1
|
1.3
|
1.78
|
0.1
|
0.91
|
-4.02
|
-0.37
|
-0.64
|
1.72
|
3.09
|
1.56
|
3.52
|
3.56
|
1.25
|
3.75
|
3.31
|
0.69
|
2.46
|
2.59
|
-0.25
|
|
希薄化後一株あたり利益
|
0.16
|
0.1
|
1.09
|
0.3
|
0.18
|
-
|
0.82
|
0.96
|
0.05
|
-
|
0.91
|
0.92
|
0
|
-
|
1.04
|
-0.12
|
-0.13
|
1.05
|
1.21
|
1.44
|
-0.1
|
0.6
|
1.03
|
1.36
|
0.06
|
1.44
|
1.23
|
1.61
|
0.11
|
0.99
|
1.29
|
1.76
|
0.1
|
0.9
|
-4.02
|
-0.37
|
-0.64
|
1.7
|
3.05
|
1.54
|
3.45
|
3.49
|
1.22
|
3.64
|
3.22
|
0.68
|
2.42
|
2.57
|
-0.25
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.15
|
0.15
|
0.15
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.21
|
0.21
|
0.21
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.34
|
0.34
|
0.34
|
-
|
0.37
|
0.37
|
0.37
|
-
|
0.25
|
0.25
|
0.25
|
0.37
|
0.42
|
0.42
|
0.55
|
0.55
|
0.55
|
0.65
|
0.65
|
0.65
|
0.67
|
0.67
|
0.67
|