|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
700,500
|
719,400
|
675,200
|
744,900
|
727,200
|
721,400
|
667,100
|
757,600
|
784,800
|
779,400
|
723,100
|
786,700
|
800,000
|
749,900
|
705,500
|
819,000
|
787,600
|
747,900
|
718,800
|
758,000
|
786,500
|
769,100
|
735,100
|
775,600
|
772,100
|
772,700
|
754,000
|
875,800
|
901,000
|
-
|
824,300
|
998,000
|
955,200
|
946,200
|
482,800
|
617,500
|
677,100
|
556,600
|
724,800
|
738,200
|
753,100
|
740,700
|
863,300
|
826,900
|
801,700
|
751,900
|
854,600
|
777,900
|
775,200
|
727,300
|
855,800
|
794,900
|
788,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-3.31
|
-3.27
|
0.14
|
2.19
|
1.65
|
|
売上原価
|
487,900
|
496,300
|
474,100
|
513,400
|
498,000
|
-
|
457,200
|
513,400
|
541,100
|
-
|
504,500
|
536,100
|
549,000
|
-
|
485,000
|
547,900
|
531,600
|
-
|
484,800
|
494,900
|
524,600
|
-
|
492,300
|
517,200
|
520,300
|
-
|
516,100
|
587,200
|
622,700
|
-
|
565,900
|
664,500
|
639,100
|
-
|
360,100
|
437,300
|
-
|
401,900
|
518,000
|
534,600
|
-
|
548,200
|
612,500
|
587,700
|
-
|
515,900
|
569,800
|
525,500
|
-
|
485,900
|
558,500
|
528,100
|
-
|
|
売上総利益
|
201,200
|
219,800
|
196,000
|
228,100
|
225,900
|
216,000
|
209,700
|
244,300
|
242,800
|
248,400
|
229,100
|
244,400
|
214,900
|
227,600
|
216,600
|
266,800
|
253,500
|
234,300
|
229,800
|
263,100
|
261,900
|
255,600
|
242,800
|
258,400
|
251,800
|
253,100
|
237,900
|
288,600
|
278,300
|
283,100
|
258,400
|
333,500
|
316,100
|
307,200
|
122,700
|
177,900
|
192,600
|
154,700
|
206,800
|
203,600
|
196,400
|
191,600
|
250,800
|
237,800
|
239,200
|
234,600
|
283,400
|
252,300
|
242,100
|
234,400
|
295,400
|
265,400
|
251,300
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.23
|
32.23
|
34.52
|
33.39
|
31.89
|
|
営業費用
|
174,900
|
181,100
|
176,700
|
181,000
|
184,800
|
-
|
185,100
|
188,900
|
189,800
|
-
|
191,900
|
191,400
|
194,900
|
-
|
185,100
|
199,700
|
197,800
|
-
|
196,100
|
200,900
|
207,500
|
-
|
212,900
|
204,200
|
213,300
|
-
|
214,600
|
220,700
|
232,900
|
-
|
230,800
|
248,200
|
241,000
|
-
|
157,400
|
168,800
|
-
|
186,500
|
172,900
|
187,700
|
-
|
200,900
|
221,400
|
208,100
|
-
|
220,600
|
235,900
|
206,500
|
-
|
217,500
|
205,100
|
223,800
|
-
|
|
営業利益
|
25,400
|
38,200
|
19,300
|
46,800
|
38,400
|
-45,200
|
20,400
|
52,000
|
39,300
|
54,200
|
36,400
|
52,800
|
18,700
|
37,000
|
33,500
|
60,100
|
55,200
|
25,800
|
33,300
|
61,900
|
54,600
|
50,400
|
29,900
|
54,200
|
38,500
|
33,400
|
23,300
|
67,900
|
45,400
|
47,000
|
27,600
|
85,300
|
75,100
|
69,000
|
-52,300
|
-
|
6,700
|
-31,800
|
33,900
|
15,900
|
2,100
|
-12,600
|
28,900
|
20,500
|
28,700
|
7,300
|
41,000
|
43,800
|
25,700
|
17,600
|
90,000
|
41,000
|
9,500
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
3.32
|
2.42
|
10.52
|
5.16
|
1.21
|
|
経常(税引前)利益
|
15,200
|
34,600
|
19,700
|
45,200
|
37,100
|
-
|
17,800
|
46,300
|
38,500
|
-
|
35,900
|
52,100
|
16,800
|
-
|
31,500
|
58,500
|
54,700
|
-
|
31,700
|
59,600
|
54,800
|
-
|
28,400
|
50,700
|
37,700
|
-
|
23,200
|
67,200
|
45,200
|
-
|
24,100
|
82,100
|
73,800
|
-
|
-54,800
|
-4,200
|
-
|
-38,800
|
29,400
|
12,000
|
-
|
-15,800
|
26,400
|
16,600
|
-
|
2,900
|
37,000
|
40,600
|
-
|
14,100
|
85,900
|
26,100
|
-
|
|
経常(税引前)利益率(%)
|
2.17
|
4.81
|
2.92
|
6.07
|
5.1
|
-
|
2.67
|
6.11
|
4.91
|
-
|
4.96
|
6.62
|
2.1
|
-
|
4.46
|
7.14
|
6.95
|
-
|
4.41
|
7.86
|
6.97
|
-
|
3.86
|
6.54
|
4.88
|
-
|
3.08
|
7.67
|
5.02
|
-
|
2.92
|
8.23
|
7.73
|
-
|
-11.35
|
-0.68
|
-
|
-6.97
|
4.06
|
1.63
|
-
|
-2.13
|
3.06
|
2.01
|
-
|
0.39
|
4.33
|
5.22
|
-
|
1.94
|
10.04
|
3.28
|
-
|
|
法人税等合計
|
3,300
|
12,200
|
6,500
|
15,700
|
13,500
|
-
|
4,600
|
18,700
|
15,500
|
-
|
14,900
|
21,600
|
5,000
|
-
|
11,500
|
21,300
|
19,100
|
-
|
12,300
|
21,400
|
13,600
|
-
|
10,300
|
13,800
|
12,000
|
-
|
6,200
|
18,100
|
7,900
|
-
|
6,300
|
21,600
|
18,900
|
-
|
-16,700
|
-6,300
|
-
|
-10,700
|
4,700
|
2,400
|
-
|
-4,400
|
6,800
|
5,200
|
-
|
1,400
|
9,500
|
9,800
|
-
|
3,200
|
22,800
|
7,000
|
-
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
0
|
0
|
0
|
-
|
|
純利益
|
11,900
|
22,400
|
13,200
|
29,500
|
23,600
|
-27,500
|
13,200
|
27,600
|
23,000
|
23,900
|
21,000
|
30,500
|
11,800
|
22,800
|
20,000
|
37,200
|
35,600
|
77,500
|
19,400
|
38,200
|
41,200
|
25,800
|
18,100
|
36,900
|
25,700
|
0
|
17,000
|
49,100
|
37,300
|
22,600
|
17,800
|
60,500
|
54,900
|
66,500
|
-38,100
|
2,100
|
6,600
|
-28,100
|
24,700
|
9,600
|
-2,200
|
-11,400
|
19,600
|
11,400
|
15,700
|
1,500
|
27,500
|
30,800
|
21,300
|
10,900
|
63,100
|
19,100
|
27,600
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.75
|
1.5
|
7.37
|
2.4
|
3.5
|
|
一株あたり利益
|
0.09
|
0.17
|
0.1
|
0.23
|
-
|
-0.22
|
0.1
|
0.22
|
0.18
|
0.19
|
0.17
|
0.24
|
0.09
|
0.18
|
0.16
|
0.3
|
0.29
|
0.63
|
0.16
|
0.32
|
0.34
|
0.22
|
0.15
|
0.31
|
0.22
|
0
|
0.14
|
0.41
|
0.31
|
0.19
|
0.15
|
0.5
|
0.46
|
0.56
|
-0.33
|
0.02
|
0.06
|
-0.24
|
0.21
|
0.08
|
-0.02
|
-0.1
|
0.17
|
0.1
|
0.13
|
0.01
|
0.23
|
0.26
|
0.18
|
0.09
|
0.53
|
0.16
|
0.23
|
|
希薄化後一株あたり利益
|
0.09
|
0.17
|
0.1
|
0.23
|
-
|
-0.22
|
0.1
|
0.22
|
0.18
|
0.19
|
0.17
|
0.24
|
0.09
|
0.18
|
0.16
|
0.3
|
0.28
|
0.62
|
0.16
|
0.31
|
0.34
|
0.21
|
0.15
|
0.31
|
0.22
|
0
|
0.14
|
0.41
|
0.31
|
0.19
|
0.15
|
0.5
|
0.46
|
0.55
|
-0.33
|
0.02
|
0.06
|
-0.24
|
0.21
|
0.08
|
-0.02
|
-0.1
|
0.17
|
0.1
|
0.13
|
0.01
|
0.23
|
0.26
|
0.18
|
0.09
|
0.53
|
0.16
|
0.23
|
|
一株あたり配当金
|
0.06
|
0.06
|
0.09
|
0.09
|
0.09
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.07
|
0.1
|
-
|
0.1
|
0.14
|
0.14
|
-
|
0.14
|
0.14
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
37,800
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
5.2
|
-
|
-
|
-
|