|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
165,755
|
209,152
|
313,887
|
279,755
|
265,970
|
288,692
|
356,883
|
315,527
|
278,916
|
297,634
|
394,791
|
342,882
|
304,624
|
295,715
|
391,992
|
342,620
|
323,945
|
323,582
|
413,462
|
329,357
|
325,402
|
408,384
|
336,408
|
366,387
|
374,148
|
441,193
|
364,370
|
389,014
|
395,753
|
458,482
|
410,360
|
410,940
|
444,974
|
497,308
|
419,625
|
359,168
|
142,812
|
346,867
|
352,967
|
361,025
|
397,894
|
528,742
|
587,377
|
559,734
|
534,989
|
556,643
|
459,930
|
463,834
|
445,302
|
552,732
|
519,714
|
552,381
|
523,553
|
624,675
|
578,820
|
553,534
|
559,000
|
667,875
|
762,437
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
0.2
|
6.8
|
6.9
|
31.7
|
|
売上原価
|
96,623
|
125,057
|
204,434
|
180,487
|
169,877
|
184,438
|
225,668
|
191,387
|
176,318
|
187,056
|
255,088
|
213,384
|
196,276
|
188,655
|
255,895
|
225,125
|
212,567
|
207,436
|
264,691
|
213,155
|
204,357
|
253,876
|
206,180
|
233,669
|
234,751
|
275,302
|
224,634
|
248,281
|
247,979
|
283,265
|
258,046
|
253,943
|
279,629
|
306,277
|
261,291
|
225,704
|
86,924
|
206,990
|
217,655
|
221,921
|
227,839
|
308,744
|
340,141
|
331,836
|
317,224
|
327,167
|
271,946
|
268,742
|
255,432
|
320,107
|
304,887
|
327,566
|
306,424
|
365,131
|
346,874
|
327,267
|
332,973
|
390,500
|
433,900
|
|
売上総利益
|
69,132
|
84,095
|
109,453
|
99,268
|
96,093
|
104,254
|
131,215
|
346,249
|
102,598
|
110,578
|
139,703
|
129,498
|
108,348
|
107,060
|
136,097
|
117,495
|
111,378
|
116,146
|
148,771
|
116,202
|
121,045
|
154,508
|
130,228
|
132,718
|
139,397
|
165,891
|
139,736
|
140,733
|
147,774
|
175,217
|
152,314
|
156,997
|
165,345
|
191,031
|
158,334
|
133,464
|
55,888
|
139,877
|
135,312
|
139,104
|
170,055
|
219,998
|
238,340
|
227,898
|
217,765
|
229,476
|
198,697
|
195,092
|
189,870
|
232,625
|
214,827
|
224,815
|
217,129
|
259,544
|
235,444
|
226,267
|
226,027
|
277,375
|
319,800
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.7
|
40.9
|
40.4
|
41.5
|
41.9
|
|
営業費用
|
46,244
|
51,339
|
64,594
|
64,716
|
65,207
|
66,702
|
73,573
|
78,207
|
70,525
|
68,666
|
76,543
|
79,489
|
75,526
|
69,935
|
81,867
|
87,753
|
82,404
|
82,456
|
89,130
|
88,493
|
87,981
|
96,100
|
92,117
|
105,865
|
99,666
|
105,194
|
110,491
|
107,835
|
108,434
|
110,007
|
121,797
|
113,564
|
119,809
|
125,147
|
146,633
|
150,194
|
79,590
|
109,865
|
75,329
|
110,448
|
121,860
|
131,580
|
-
|
130,002
|
152,526
|
150,724
|
-
|
148,581
|
145,830
|
149,887
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
27,455
|
37,188
|
50,508
|
38,619
|
35,359
|
37,494
|
56,373
|
49,750
|
36,439
|
45,611
|
68,097
|
53,622
|
35,993
|
40,312
|
59,333
|
32,004
|
29,847
|
36,817
|
66,284
|
29,880
|
35,890
|
63,766
|
39,640
|
30,780
|
41,897
|
65,443
|
31,666
|
36,557
|
41,584
|
70,204
|
25,037
|
44,660
|
44,633
|
68,041
|
19,480
|
-26,248
|
-23,702
|
-2,998
|
21,343
|
28,044
|
47,718
|
88,418
|
79,417
|
97,896
|
65,239
|
78,752
|
39,757
|
46,511
|
44,040
|
82,738
|
39,933
|
56,746
|
46,870
|
74,578
|
46,745
|
53,499
|
-40,258
|
31,358
|
36,172
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.1
|
9.7
|
-7.2
|
4.7
|
4.7
|
|
経常(税引前)利益
|
28,972
|
38,844
|
52,240
|
38,736
|
35,829
|
39,157
|
58,511
|
50,690
|
37,352
|
46,603
|
69,405
|
55,592
|
37,026
|
41,365
|
60,465
|
32,537
|
30,343
|
37,487
|
65,389
|
29,704
|
36,436
|
64,513
|
40,347
|
31,464
|
42,605
|
66,007
|
32,253
|
37,154
|
42,617
|
71,076
|
26,493
|
45,852
|
45,895
|
69,002
|
20,477
|
-25,202
|
-23,345
|
-2,910
|
21,472
|
28,007
|
46,941
|
88,216
|
78,904
|
97,953
|
63,948
|
80,092
|
40,327
|
48,531
|
45,996
|
84,660
|
41,427
|
58,301
|
48,224
|
75,978
|
47,974
|
54,328
|
-34,801
|
26,411
|
31,742
|
|
経常(税引前)利益率(%)
|
17.5
|
18.6
|
16.6
|
13.8
|
13.5
|
13.6
|
16.4
|
16.1
|
13.4
|
15.7
|
17.6
|
16.2
|
12.2
|
14.0
|
15.4
|
9.5
|
9.4
|
11.6
|
15.8
|
9.0
|
11.2
|
15.8
|
12.0
|
8.6
|
11.4
|
15.0
|
8.9
|
9.6
|
10.8
|
15.5
|
6.5
|
11.2
|
10.3
|
13.9
|
4.9
|
-7.0
|
-16.3
|
-0.8
|
6.1
|
7.8
|
11.8
|
16.7
|
13.4
|
17.5
|
12.0
|
14.4
|
8.8
|
10.5
|
10.3
|
15.3
|
8.0
|
10.6
|
9.2
|
12.2
|
8.3
|
9.8
|
-6.2
|
4.0
|
4.2
|
|
法人税等合計
|
11,120
|
15,149
|
20,372
|
14,950
|
13,902
|
12,269
|
20,698
|
17,754
|
13,820
|
17,100
|
25,323
|
19,424
|
12,996
|
13,226
|
21,163
|
11,379
|
10,408
|
12,723
|
22,298
|
9,505
|
11,659
|
20,810
|
11,514
|
10,942
|
13,582
|
21,181
|
7,486
|
7,956
|
10,172
|
14,757
|
13,956
|
10,587
|
9,784
|
15,886
|
3,247
|
-7,401
|
-6,201
|
4,236
|
-2,338
|
5,676
|
9,600
|
21,551
|
12,782
|
23,360
|
15,033
|
18,335
|
8,375
|
11,745
|
10,923
|
19,552
|
4,420
|
13,739
|
11,276
|
19,390
|
10,171
|
13,068
|
3,911
|
4,593
|
7,090
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.2
|
24.1
|
-11.2
|
17.4
|
22.3
|
|
純利益
|
17,852
|
23,784
|
31,911
|
23,786
|
21,927
|
26,899
|
37,896
|
32,963
|
23,532
|
29,503
|
44,082
|
36,168
|
24,030
|
28,139
|
39,302
|
20,993
|
19,935
|
24,764
|
43,091
|
20,199
|
24,777
|
43,767
|
28,833
|
20,522
|
29,023
|
44,826
|
24,767
|
29,198
|
32,445
|
56,319
|
12,537
|
35,265
|
36,572
|
53,116
|
17,751
|
-17,451
|
-16,586
|
-6,951
|
23,810
|
22,331
|
37,341
|
66,665
|
66,122
|
74,593
|
48,915
|
61,757
|
31,952
|
36,786
|
35,073
|
65,108
|
37,007
|
44,562
|
36,948
|
56,588
|
37,803
|
41,260
|
-38,712
|
21,818
|
24,652
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.5
|
7.5
|
-6.9
|
3.3
|
3.2
|
|
一株あたり利益
|
0.64
|
0.56
|
0.75
|
0.56
|
0.51
|
0.63
|
0.88
|
0.76
|
0.54
|
0.67
|
0.68
|
0.56
|
0.38
|
0.45
|
0.64
|
0.35
|
0.33
|
0.41
|
0.73
|
0.35
|
0.43
|
0.77
|
0.51
|
0.36
|
0.53
|
0.81
|
0.45
|
0.52
|
0.6
|
0.68
|
0.15
|
0.43
|
0.46
|
0.66
|
0.23
|
-0.22
|
-0.21
|
-0.09
|
0.29
|
0.27
|
0.47
|
0.85
|
0.85
|
0.96
|
0.63
|
0.81
|
0.43
|
0.49
|
0.47
|
0.88
|
0.5
|
0.61
|
0.5
|
0.78
|
0.5
|
0.57
|
-0.56
|
0.29
|
0.33
|
|
希薄化後一株あたり利益
|
0.63
|
0.55
|
0.74
|
0.55
|
0.5
|
0.61
|
0.86
|
0.74
|
0.52
|
0.65
|
0.66
|
0.54
|
0.36
|
0.44
|
0.62
|
0.34
|
0.32
|
0.4
|
0.7
|
0.33
|
0.42
|
0.74
|
0.49
|
0.35
|
0.5
|
0.77
|
0.43
|
0.5
|
0.56
|
0.64
|
0.15
|
0.41
|
0.44
|
0.63
|
0.21
|
-0.22
|
-0.21
|
-0.09
|
0.28
|
0.26
|
0.45
|
0.82
|
0.81
|
0.94
|
0.62
|
0.79
|
0.42
|
0.48
|
0.46
|
0.87
|
0.49
|
0.6
|
0.49
|
0.77
|
0.48
|
0.57
|
-0.56
|
0.29
|
0.33
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
43.8
|
-
|
-
|
-
|
63.6
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
0.2
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.15
|
0.15
|
0
|
0
|
0
|
0.15
|
0.15
|
0.15
|
0.15
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,019
|
58,752
|
-31,584
|
42,540
|
44,501
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
10.6
|
-5.7
|
6.4
|
5.8
|