|
(単位:千ドル)
|
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
|
|
売上高
|
265,901
|
268,285
|
268,690
|
287,538
|
278,024
|
264,427
|
273,795
|
292,557
|
293,087
|
279,655
|
299,730
|
330,399
|
332,544
|
309,648
|
293,022
|
323,480
|
317,199
|
287,610
|
289,911
|
311,905
|
316,442
|
300,223
|
317,037
|
358,160
|
350,062
|
353,251
|
392,805
|
428,732
|
425,562
|
406,750
|
410,584
|
464,195
|
468,891
|
443,065
|
446,396
|
418,114
|
481,374
|
476,482
|
484,074
|
571,333
|
616,216
|
661,216
|
745,554
|
729,561
|
660,535
|
694,622
|
775,144
|
754,775
|
823,244
|
842,103
|
787,575
|
817,115
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
257,645
|
258,665
|
257,642
|
266,346
|
261,608
|
-
|
259,263
|
269,298
|
271,152
|
-
|
284,499
|
307,658
|
305,395
|
-
|
271,789
|
292,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
387,167
|
386,865
|
-
|
381,953
|
413,029
|
423,532
|
-
|
407,620
|
382,433
|
426,158
|
-
|
435,360
|
488,408
|
510,099
|
557,767
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
8,256
|
9,620
|
11,048
|
21,192
|
16,416
|
10,078
|
14,532
|
23,259
|
21,935
|
14,692
|
15,231
|
22,741
|
27,149
|
20,572
|
21,233
|
31,281
|
19,845
|
17,616
|
17,584
|
21,721
|
22,644
|
17,187
|
17,519
|
29,718
|
24,602
|
22,898
|
27,579
|
41,565
|
38,697
|
33,336
|
28,631
|
51,166
|
45,359
|
27,430
|
38,776
|
35,681
|
55,216
|
50,648
|
48,714
|
82,925
|
106,117
|
103,449
|
145,993
|
128,355
|
99,143
|
120,255
|
128,435
|
117,912
|
137,593
|
125,171
|
70,168
|
99,399
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,320
|
7,304
|
9,179
|
19,000
|
14,519
|
-
|
13,070
|
21,670
|
20,260
|
-
|
13,945
|
21,599
|
26,069
|
-
|
20,265
|
30,221
|
18,766
|
-
|
16,628
|
20,493
|
21,565
|
-
|
16,510
|
28,090
|
23,420
|
-
|
26,456
|
40,253
|
37,426
|
-
|
27,582
|
49,403
|
43,511
|
-
|
36,827
|
34,838
|
54,433
|
-
|
47,993
|
82,521
|
105,326
|
102,522
|
144,556
|
127,706
|
99,098
|
121,274
|
130,247
|
118,913
|
135,617
|
122,679
|
65,565
|
95,564
|
|
経常(税引前)利益率(%)
|
2.0
|
2.72
|
3.42
|
6.61
|
5.22
|
-
|
4.77
|
7.41
|
6.91
|
-
|
4.65
|
6.54
|
7.84
|
-
|
6.92
|
9.34
|
5.92
|
-
|
5.74
|
6.57
|
6.81
|
-
|
5.21
|
7.84
|
6.69
|
-
|
6.74
|
9.39
|
8.79
|
-
|
6.72
|
10.64
|
9.28
|
-
|
8.25
|
8.33
|
11.31
|
-
|
9.91
|
14.44
|
17.09
|
15.51
|
19.39
|
17.5
|
15.0
|
17.46
|
16.8
|
15.75
|
16.47
|
14.57
|
8.32
|
11.7
|
|
法人税等合計
|
1,962
|
2,475
|
3,644
|
7,149
|
5,263
|
-
|
3,915
|
8,170
|
7,352
|
-
|
5,369
|
8,031
|
9,791
|
-
|
7,660
|
10,974
|
6,989
|
-
|
6,053
|
7,218
|
7,739
|
-
|
5,123
|
10,487
|
9,013
|
-
|
5,331
|
9,972
|
9,231
|
-
|
5,323
|
12,330
|
10,543
|
-
|
8,716
|
6,384
|
12,894
|
-
|
10,702
|
20,047
|
25,617
|
23,098
|
35,311
|
29,815
|
23,001
|
29,955
|
32,034
|
28,218
|
33,098
|
29,931
|
15,755
|
24,173
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
3,358
|
4,829
|
5,535
|
11,851
|
9,256
|
5,406
|
9,155
|
13,500
|
12,908
|
8,064
|
8,576
|
13,568
|
16,278
|
13,569
|
12,605
|
19,247
|
11,777
|
11,387
|
10,575
|
13,275
|
13,826
|
10,348
|
11,387
|
17,603
|
14,407
|
47,759
|
21,125
|
30,281
|
28,195
|
25,380
|
22,259
|
37,073
|
32,968
|
21,419
|
28,111
|
28,454
|
41,539
|
40,236
|
37,291
|
62,474
|
79,709
|
79,424
|
109,245
|
97,891
|
76,097
|
91,319
|
98,213
|
90,695
|
102,519
|
92,748
|
49,810
|
71,391
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.21
|
0.31
|
0.35
|
0.75
|
0.58
|
0.34
|
0.57
|
0.56
|
0.53
|
0.33
|
0.35
|
0.55
|
0.66
|
0.55
|
0.51
|
0.77
|
0.47
|
0.46
|
0.42
|
0.53
|
0.55
|
0.41
|
0.45
|
0.69
|
0.56
|
1.87
|
0.82
|
1.18
|
1.09
|
0.98
|
0.86
|
1.43
|
1.27
|
0.82
|
1.08
|
1.09
|
1.59
|
1.54
|
1.42
|
2.37
|
3.03
|
3.01
|
4.12
|
3.69
|
2.86
|
3.43
|
3.69
|
3.4
|
3.84
|
3.47
|
1.86
|
2.67
|
|
希薄化後一株あたり利益
|
0.21
|
0.3
|
0.34
|
0.72
|
0.56
|
0.33
|
0.55
|
0.54
|
0.51
|
0.32
|
0.34
|
0.53
|
0.64
|
0.53
|
0.49
|
0.75
|
0.46
|
0.46
|
0.42
|
0.52
|
0.54
|
0.4
|
0.44
|
0.68
|
0.55
|
1.82
|
0.8
|
1.15
|
1.07
|
0.97
|
0.85
|
1.4
|
1.25
|
0.81
|
1.06
|
1.07
|
1.56
|
1.51
|
1.4
|
2.34
|
2.98
|
2.98
|
4.1
|
3.67
|
2.85
|
3.42
|
3.67
|
3.38
|
3.83
|
3.46
|
1.86
|
2.67
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|