|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
|
売上高
|
179,662
|
187,125
|
189,445
|
190,946
|
193,153
|
380,394
|
370,008
|
370,293
|
355,310
|
370,539
|
375,768
|
374,428
|
380,287
|
384,209
|
404,154
|
405,615
|
400,763
|
405,400
|
397,600
|
402,600
|
409,100
|
406,200
|
414,500
|
415,400
|
392,700
|
392,400
|
366,800
|
362,200
|
362,100
|
377,300
|
409,400
|
414,200
|
418,600
|
421,500
|
409,700
|
203,400
|
229,100
|
246,700
|
275,700
|
311,600
|
349,800
|
381,000
|
404,400
|
425,300
|
442,200
|
460,700
|
451,900
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
157,627
|
162,903
|
167,816
|
166,178
|
171,475
|
338,718
|
329,311
|
324,621
|
315,234
|
324,883
|
340,476
|
326,534
|
336,666
|
339,680
|
362,964
|
359,180
|
357,927
|
365,700
|
359,200
|
355,600
|
365,200
|
359,100
|
374,000
|
357,900
|
346,800
|
351,000
|
327,400
|
311,100
|
317,100
|
328,800
|
356,200
|
352,300
|
359,900
|
367,200
|
439,900
|
216,800
|
187,100
|
208,400
|
229,200
|
265,600
|
298,400
|
322,200
|
346,200
|
367,000
|
376,300
|
393,100
|
389,200
|
|
売上総利益
|
22,035
|
24,222
|
21,629
|
24,768
|
21,678
|
41,676
|
40,697
|
45,672
|
40,076
|
45,656
|
35,292
|
47,894
|
43,621
|
44,529
|
41,190
|
46,435
|
42,836
|
39,700
|
38,400
|
47,000
|
43,900
|
47,100
|
40,500
|
57,500
|
45,900
|
41,400
|
39,400
|
51,100
|
45,000
|
48,500
|
53,200
|
61,900
|
58,700
|
54,300
|
-30,200
|
-13,400
|
42,000
|
38,300
|
46,500
|
46,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
8,761
|
10,725
|
4,856
|
8,093
|
6,109
|
-9,211
|
5,564
|
10,729
|
11,623
|
14,546
|
2,063
|
15,168
|
11,868
|
10,372
|
7,583
|
13,531
|
10,809
|
6,900
|
4,600
|
15,100
|
15,800
|
17,200
|
12,700
|
30,200
|
21,400
|
17,100
|
13,100
|
24,300
|
22,100
|
15,600
|
18,900
|
26,900
|
25,400
|
18,500
|
-58,400
|
-47,800
|
-116,200
|
11,000
|
18,300
|
18,900
|
20,100
|
25,600
|
23,800
|
19,300
|
25,300
|
21,000
|
18,900
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
7,694
|
9,825
|
3,796
|
7,096
|
5,077
|
-14,189
|
668
|
6,154
|
6,913
|
10,229
|
-2,648
|
10,451
|
7,850
|
10,283
|
3,129
|
10,156
|
8,001
|
3,800
|
1,500
|
12,300
|
12,800
|
15,200
|
10,000
|
28,000
|
19,300
|
14,900
|
21,200
|
22,200
|
20,100
|
12,500
|
14,000
|
22,100
|
20,700
|
14,300
|
-62,400
|
-53,200
|
-121,800
|
5,300
|
13,300
|
13,800
|
15,500
|
22,200
|
20,000
|
12,600
|
18,100
|
13,600
|
11,600
|
|
経常(税引前)利益率(%)
|
4.28
|
5.25
|
2.0
|
3.72
|
2.63
|
-3.73
|
0.18
|
1.66
|
1.95
|
2.76
|
-0.7
|
2.79
|
2.06
|
2.68
|
0.77
|
2.5
|
2.0
|
0.94
|
0.38
|
3.06
|
3.13
|
3.74
|
2.41
|
6.74
|
4.91
|
3.8
|
5.78
|
6.13
|
5.55
|
3.31
|
3.42
|
5.34
|
4.95
|
3.39
|
-15.23
|
-26.16
|
-53.16
|
2.15
|
4.82
|
4.43
|
4.43
|
5.83
|
4.95
|
2.96
|
4.09
|
2.95
|
2.57
|
|
法人税等合計
|
3,066
|
3,760
|
1,528
|
2,856
|
2,623
|
-9,381
|
46
|
2,049
|
2,448
|
4,462
|
-7,438
|
4,254
|
2,763
|
224
|
1,335
|
-385
|
3,516
|
400
|
900
|
4,900
|
5,100
|
4,900
|
3,300
|
10,700
|
7,300
|
6,400
|
5,300
|
6,000
|
5,600
|
2,700
|
3,100
|
5,800
|
5,700
|
4,800
|
-16,800
|
-13,400
|
-33,500
|
1,400
|
3,500
|
1,600
|
4,200
|
5,900
|
4,900
|
3,300
|
4,800
|
3,500
|
3,100
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
4,628
|
6,065
|
2,268
|
4,240
|
2,454
|
-4,808
|
622
|
4,105
|
4,465
|
5,767
|
4,790
|
6,197
|
5,087
|
10,059
|
1,794
|
10,541
|
4,485
|
3,400
|
600
|
7,400
|
7,700
|
10,300
|
6,700
|
17,300
|
12,000
|
8,500
|
15,900
|
16,200
|
14,500
|
9,800
|
10,900
|
16,300
|
15,000
|
9,500
|
-45,600
|
-39,800
|
-88,300
|
3,900
|
9,800
|
12,200
|
11,300
|
16,300
|
15,100
|
9,300
|
13,300
|
10,100
|
8,500
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.29
|
0.38
|
0.14
|
0.27
|
0.15
|
-0.26
|
0
|
0.15
|
0.17
|
0.24
|
0.2
|
0.24
|
0.2
|
0.42
|
0.06
|
0.44
|
0.17
|
0.11
|
0
|
0.29
|
0.31
|
0.44
|
0.27
|
0.73
|
0.51
|
0.35
|
0.69
|
0.68
|
0.6
|
0.4
|
0.47
|
0.68
|
0.64
|
0.41
|
-2.18
|
-1.86
|
-4.19
|
0.11
|
0.42
|
0.54
|
0.5
|
0.73
|
0.69
|
0.43
|
0.63
|
0.47
|
0.38
|
|
希薄化後一株あたり利益
|
0.28
|
0.37
|
0.14
|
0.26
|
0.15
|
-0.26
|
0
|
0.15
|
0.17
|
0.23
|
0.19
|
0.24
|
0.19
|
0.41
|
0.06
|
0.43
|
0.16
|
0.11
|
0
|
0.29
|
0.31
|
0.43
|
0.27
|
0.72
|
0.5
|
0.35
|
0.68
|
0.68
|
0.6
|
0.4
|
0.47
|
0.68
|
0.64
|
0.41
|
-2.18
|
-1.86
|
-4.19
|
0.11
|
0.42
|
0.54
|
0.5
|
0.72
|
0.68
|
0.42
|
0.62
|
0.46
|
0.38
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|