|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
267,640
|
273,106
|
-
|
232,760
|
254,607
|
242,863
|
249,595
|
210,369
|
243,483
|
254,448
|
251,689
|
218,992
|
260,624
|
252,191
|
251,689
|
236,904
|
263,637
|
254,686
|
246,636
|
222,554
|
248,207
|
248,349
|
239,507
|
221,102
|
251,700
|
257,431
|
266,210
|
240,563
|
283,626
|
318,325
|
337,059
|
297,688
|
357,507
|
348,352
|
339,482
|
288,169
|
259,504
|
278,642
|
276,947
|
253,260
|
294,785
|
312,707
|
339,646
|
288,002
|
346,605
|
327,757
|
-
|
295,792
|
329,582
|
311,006
|
325,118
|
289,743
|
346,635
|
344,270
|
335,010
|
297,413
|
375,522
|
364,526
|
349,393
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
3.0
|
2.7
|
8.3
|
5.9
|
4.3
|
|
売上原価
|
172,865
|
178,681
|
-
|
156,557
|
170,012
|
160,002
|
104,821
|
139,117
|
157,250
|
162,695
|
159,818
|
144,306
|
170,239
|
168,596
|
180,735
|
151,472
|
162,385
|
156,720
|
148,397
|
135,922
|
149,081
|
155,431
|
-
|
133,300
|
153,803
|
158,887
|
169,988
|
146,981
|
174,478
|
218,380
|
215,377
|
182,290
|
218,917
|
212,590
|
203,778
|
173,858
|
162,210
|
176,480
|
180,140
|
157,222
|
185,793
|
206,382
|
218,268
|
181,203
|
229,899
|
218,972
|
230,112
|
199,919
|
217,796
|
200,748
|
-
|
179,338
|
224,022
|
216,645
|
212,705
|
186,450
|
227,545
|
220,894
|
214,585
|
|
売上総利益
|
94,775
|
94,425
|
-
|
76,203
|
84,595
|
82,861
|
85,098
|
71,252
|
86,233
|
91,753
|
91,871
|
74,686
|
90,385
|
83,595
|
91,871
|
85,432
|
101,252
|
97,966
|
98,239
|
86,632
|
99,126
|
92,918
|
89,968
|
87,802
|
97,897
|
98,544
|
101,778
|
93,582
|
109,148
|
99,945
|
121,682
|
115,398
|
138,590
|
135,762
|
135,704
|
114,311
|
97,294
|
102,162
|
96,807
|
96,038
|
108,992
|
106,325
|
121,378
|
106,799
|
116,706
|
108,785
|
105,443
|
95,873
|
111,786
|
110,258
|
-
|
110,405
|
122,613
|
127,625
|
122,305
|
110,963
|
147,977
|
143,632
|
134,808
|
|
売上総利益率(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
36.5
|
37.3
|
39.4
|
39.4
|
38.6
|
|
販売管理費
|
68,638
|
69,087
|
65,487
|
59,368
|
62,562
|
58,014
|
-
|
57,258
|
64,430
|
63,918
|
66,827
|
62,659
|
66,042
|
63,958
|
64,687
|
64,032
|
68,033
|
66,664
|
70,567
|
65,605
|
67,328
|
67,175
|
-
|
65,175
|
64,852
|
67,633
|
68,770
|
70,594
|
75,445
|
84,160
|
97,250
|
99,011
|
95,698
|
91,414
|
95,481
|
87,683
|
80,058
|
88,161
|
77,327
|
79,302
|
79,830
|
77,735
|
87,448
|
78,492
|
81,371
|
80,848
|
83,479
|
86,254
|
85,522
|
79,273
|
-
|
85,959
|
84,462
|
85,450
|
92,671
|
87,736
|
95,930
|
90,272
|
99,447
|
|
営業利益
|
26,137
|
25,338
|
-
|
519
|
22,033
|
23,097
|
18,767
|
13,994
|
21,803
|
27,835
|
31,998
|
12,027
|
24,343
|
7,251
|
26,674
|
21,400
|
33,219
|
31,302
|
27,672
|
21,027
|
31,798
|
25,743
|
-
|
15,328
|
33,045
|
30,911
|
31,276
|
22,988
|
33,703
|
15,785
|
3,903
|
16,387
|
42,892
|
43,676
|
27,948
|
-93,512
|
17,393
|
15,882
|
20,950
|
16,866
|
29,224
|
24,777
|
33,930
|
27,420
|
34,525
|
28,042
|
-
|
9,477
|
28,908
|
30,985
|
14,535
|
24,446
|
38,151
|
42,175
|
29,634
|
23,227
|
52,047
|
53,360
|
35,361
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
8.8
|
7.8
|
13.9
|
14.6
|
10.1
|
|
経常(税引前)利益
|
19,183
|
19,085
|
-
|
-6,571
|
15,620
|
16,631
|
-15,159
|
7,429
|
15,898
|
21,418
|
24,259
|
6,555
|
19,051
|
706
|
9,430
|
18,240
|
31,875
|
29,297
|
26,354
|
19,059
|
30,324
|
23,350
|
-
|
12,778
|
31,131
|
28,409
|
27,806
|
20,375
|
28,181
|
9,363
|
-2,928
|
8,580
|
35,778
|
36,084
|
21,374
|
-100,600
|
7,289
|
7,535
|
6,380
|
8,900
|
21,318
|
16,163
|
26,257
|
20,400
|
25,941
|
20,171
|
-
|
-500
|
21,118
|
16,120
|
-2,846
|
19,000
|
31,146
|
36,073
|
27,354
|
17,100
|
44,193
|
48,490
|
27,051
|
|
経常(税引前)利益率(%)
|
7.2
|
7.0
|
-
|
-2.8
|
6.1
|
6.8
|
-6.1
|
3.5
|
6.5
|
8.4
|
9.6
|
3.0
|
7.3
|
0.3
|
3.7
|
7.7
|
12.1
|
11.5
|
10.7
|
8.6
|
12.2
|
9.4
|
-
|
5.8
|
12.4
|
11.0
|
10.4
|
8.5
|
9.9
|
2.9
|
-0.9
|
2.9
|
10.0
|
10.4
|
6.3
|
-34.9
|
2.8
|
2.7
|
2.3
|
3.5
|
7.2
|
5.2
|
7.7
|
7.1
|
7.5
|
6.2
|
-
|
-0.2
|
6.4
|
5.2
|
-0.9
|
6.6
|
9.0
|
10.5
|
8.2
|
5.7
|
11.8
|
13.3
|
7.7
|
|
法人税等合計
|
6,369
|
6,917
|
2,781
|
-637
|
5,362
|
5,564
|
-
|
-
|
4,933
|
6,461
|
-
|
2,530
|
5,980
|
1,082
|
1,342
|
5,918
|
10,153
|
9,170
|
8,107
|
6,165
|
9,667
|
7,446
|
-
|
4,231
|
10,193
|
8,970
|
24,015
|
5,291
|
7,579
|
1,191
|
-9,323
|
1,521
|
6,279
|
9,874
|
4,942
|
1,500
|
2,580
|
1,622
|
-13,191
|
2,000
|
5,807
|
5,204
|
4,399
|
7,100
|
9,123
|
6,106
|
-
|
200
|
5,321
|
6,241
|
-3,163
|
4,800
|
8,588
|
7,630
|
5,608
|
4,100
|
11,632
|
2,344
|
2,653
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
20.5
|
24.0
|
26.3
|
4.8
|
9.8
|
|
純利益
|
12,814
|
12,168
|
-
|
-5,934
|
10,258
|
-5,773
|
7,392
|
6,997
|
10,965
|
14,957
|
15,336
|
4,025
|
13,071
|
-376
|
8,088
|
12,322
|
21,722
|
20,127
|
18,247
|
12,894
|
20,657
|
15,904
|
4,707
|
8,547
|
20,938
|
19,439
|
4,322
|
15,084
|
20,602
|
8,172
|
6,395
|
7,059
|
29,499
|
26,210
|
16,432
|
-102,167
|
4,709
|
5,913
|
19,616
|
6,938
|
15,511
|
10,959
|
21,826
|
13,293
|
16,818
|
14,065
|
-
|
-714
|
15,797
|
9,879
|
19,555
|
14,179
|
22,558
|
28,443
|
21,766
|
13,002
|
32,561
|
46,146
|
24,389
|
|
純利益率(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
6.5
|
4.4
|
8.7
|
12.7
|
7.0
|
|
一株あたり利益
|
0.2
|
0.19
|
-
|
-0.09
|
0.16
|
-0.09
|
0.11
|
0.11
|
0.17
|
0.23
|
0.23
|
0.06
|
0.2
|
-0.01
|
0.23
|
0.19
|
0.33
|
0.31
|
0.28
|
0.2
|
0.32
|
0.25
|
0.07
|
0.13
|
0.33
|
0.32
|
0.07
|
0.25
|
0.35
|
0.14
|
0.11
|
0.12
|
0.5
|
0.45
|
0.28
|
-1.75
|
0.08
|
0.1
|
0.33
|
0.12
|
0.26
|
0.19
|
0.37
|
0.22
|
0.28
|
0.24
|
-0.1
|
-0.01
|
0.27
|
0.17
|
-
|
0.24
|
0.39
|
0.49
|
0.37
|
0.22
|
0.56
|
0.79
|
0.42
|
|
希薄化後一株あたり利益
|
0.2
|
0.19
|
-
|
-0.09
|
0.16
|
-0.09
|
0.11
|
0.11
|
0.17
|
0.23
|
0.23
|
0.06
|
0.2
|
-0.01
|
0.23
|
0.19
|
0.33
|
0.31
|
0.28
|
0.2
|
0.32
|
0.25
|
0.07
|
0.13
|
0.33
|
0.32
|
0.07
|
0.25
|
0.35
|
0.14
|
0.11
|
0.12
|
0.5
|
0.45
|
0.28
|
-1.75
|
0.08
|
0.1
|
0.33
|
0.12
|
0.26
|
0.19
|
0.37
|
0.22
|
0.28
|
0.24
|
-0.1
|
-0.01
|
0.27
|
0.17
|
0.01
|
0.24
|
0.38
|
0.48
|
0.37
|
0.22
|
0.55
|
0.78
|
0.41
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.7
|
-
|
-
|
-
|
4.9
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
-
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
-
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.02
|
0.02
|
|
EBITDA
|
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
39,721
|
32,628
|
61,876
|
63,296
|
45,111
|
|
EBITDAマージン(%)
|
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
11.9
|
11.0
|
16.5
|
17.4
|
12.9
|