|
(単位:千ドル)
|
1Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
578,245
|
574,372
|
581,267
|
591,985
|
568,749
|
563,278
|
573,584
|
568,168
|
505,360
|
506,165
|
504,937
|
502,251
|
468,583
|
468,367
|
471,561
|
483,926
|
464,551
|
455,887
|
453,960
|
462,889
|
450,130
|
450,467
|
442,565
|
447,707
|
431,042
|
424,043
|
412,603
|
424,200
|
309,873
|
308,515
|
300,801
|
294,885
|
287,835
|
274,671
|
258,343
|
248,190
|
247,038
|
208,765
|
153,783
|
60,143
|
111,396
|
104,320
|
100,267
|
77,756
|
70,256
|
64,749
|
61,871
|
59,967
|
55,773
|
53,372
|
51,053
|
49,181
|
46,060
|
46,719
|
56,957
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
249,501
|
249,705
|
255,374
|
-
|
246,011
|
242,341
|
250,379
|
-
|
232,528
|
234,265
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
544,811
|
551,508
|
640,771
|
-
|
555,677
|
624,895
|
548,384
|
-
|
496,087
|
497,442
|
501,629
|
-
|
467,154
|
503,027
|
474,782
|
-
|
465,158
|
458,102
|
448,705
|
-
|
445,854
|
453,350
|
436,944
|
-
|
423,327
|
424,890
|
425,387
|
-
|
293,137
|
345,849
|
294,917
|
-
|
284,406
|
276,222
|
280,505
|
-
|
256,944
|
216,231
|
218,125
|
-
|
142,987
|
131,075
|
118,808
|
83,557
|
71,383
|
90,193
|
59,401
|
59,237
|
53,769
|
45,938
|
46,274
|
45,097
|
43,926
|
41,222
|
51,936
|
|
営業利益
|
33,434
|
22,864
|
-59,504
|
7,154
|
13,072
|
-61,617
|
25,200
|
-43,968
|
9,273
|
8,723
|
3,308
|
-8,978
|
1,429
|
-34,660
|
-3,221
|
2,462
|
-607
|
-2,215
|
5,255
|
-446
|
4,276
|
-2,883
|
5,621
|
10,600
|
7,715
|
-847
|
-12,784
|
4,712
|
16,736
|
-37,334
|
5,884
|
14,988
|
3,429
|
-1,551
|
-22,162
|
-1,835
|
-9,906
|
-7,466
|
-64,342
|
-68,567
|
-31,591
|
-26,755
|
-18,541
|
-5,801
|
-1,127
|
-25,444
|
2,470
|
730
|
2,004
|
7,434
|
4,779
|
4,084
|
2,134
|
5,497
|
5,021
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
25,288
|
16,730
|
-68,492
|
-
|
7,028
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,832
|
-3,643
|
3,372
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,625
|
-37,141
|
2,574
|
-
|
-1,177
|
871
|
-11,563
|
-
|
-17,034
|
-10,276
|
-77,591
|
-
|
-35,901
|
-33,279
|
-11,180
|
-10,426
|
-5,092
|
-29,188
|
-1,810
|
-2,541
|
-2,402
|
1,046
|
-1,110
|
-2,367
|
-2,035
|
342
|
249
|
|
経常(税引前)利益率(%)
|
4.37
|
2.91
|
-11.78
|
-
|
1.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.82
|
-0.8
|
0.74
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.04
|
-12.04
|
0.86
|
-
|
-0.41
|
0.32
|
-4.48
|
-
|
-6.9
|
-4.92
|
-50.45
|
-
|
-32.23
|
-31.9
|
-11.15
|
-13.41
|
-7.25
|
-45.08
|
-2.93
|
-4.24
|
-4.31
|
1.96
|
-2.17
|
-4.81
|
-4.42
|
0.73
|
0.44
|
|
法人税等合計
|
9,647
|
5,345
|
-44,670
|
-
|
2,723
|
-3,453
|
6,000
|
-
|
2,986
|
1,085
|
-2,850
|
-
|
-383
|
72,338
|
857
|
-
|
5,612
|
3,456
|
6,797
|
-
|
2,816
|
-4,207
|
6,317
|
-
|
2,740
|
719
|
3,858
|
-
|
4,832
|
-76,462
|
-2,225
|
-
|
-714
|
454
|
3,248
|
-
|
-2,856
|
-795
|
-2,253
|
-
|
-635
|
-400
|
-333
|
-48
|
-164
|
-1,270
|
28
|
-
|
-241
|
-148
|
-107
|
54
|
-225
|
136
|
-1
|
|
実効税率(%)
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
18,320
|
14,505
|
-25,335
|
-16,395
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17,022
|
-9,052
|
-19,071
|
-3,710
|
-2,573
|
-808
|
-13,986
|
-2,084
|
5,562
|
3,281
|
-2,219
|
-18,455
|
1,253
|
-22,975
|
32,720
|
-5,806
|
4,762
|
-727
|
6,530
|
-14,633
|
-5,396
|
-13,805
|
-9,402
|
-75,037
|
-73,575
|
-35,266
|
-32,879
|
-10,847
|
-10,378
|
-4,928
|
-27,918
|
1,468
|
-2,407
|
-1,643
|
1,194
|
997
|
-2,332
|
-853
|
7,645
|
250
|
|
純利益率(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.32
|
0.26
|
-0.45
|
-0.29
|
0.15
|
-1.01
|
-0.02
|
-1.11
|
0.5
|
-0.22
|
0.04
|
0.01
|
0
|
-1.93
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.7
|
-0.12
|
0.1
|
-0.02
|
0.15
|
-0.36
|
-0.14
|
-
|
-0.26
|
-
|
-2.05
|
-
|
-
|
-
|
-0.28
|
-0.11
|
-0.61
|
0.03
|
-0.05
|
-0.04
|
0.03
|
0.43
|
-1
|
-0.36
|
3.29
|
0.1
|
|
希薄化後一株あたり利益
|
0.3
|
0.24
|
-0.45
|
-0.29
|
0.15
|
-1.01
|
-0.02
|
-1.11
|
0.45
|
-0.22
|
0.04
|
0.01
|
0
|
-1.93
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.69
|
-0.12
|
0.1
|
-0.02
|
0.15
|
-0.36
|
-0.14
|
-
|
-0.26
|
-
|
-2.05
|
-
|
-
|
-
|
-0.28
|
-0.11
|
-0.61
|
0.03
|
-0.05
|
-0.04
|
0.03
|
0.43
|
-1
|
-0.36
|
2.71
|
0.08
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.04
|
0.04
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|