|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
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
|
288,002
|
346,605
|
327,757
|
295,792
|
329,582
|
311,006
|
289,743
|
346,635
|
344,270
|
297,413
|
375,522
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
172,865
|
178,681
|
156,557
|
170,012
|
160,002
|
-
|
139,117
|
157,250
|
162,695
|
-
|
144,306
|
170,239
|
168,596
|
-
|
151,472
|
162,385
|
156,720
|
-
|
135,922
|
149,081
|
155,431
|
-
|
133,300
|
153,803
|
158,887
|
-
|
146,981
|
174,478
|
218,380
|
-
|
182,290
|
218,917
|
212,590
|
-
|
173,858
|
162,210
|
176,480
|
-
|
157,222
|
185,793
|
206,382
|
181,203
|
229,899
|
218,972
|
199,919
|
217,796
|
200,748
|
179,338
|
224,022
|
216,645
|
186,450
|
227,545
|
|
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
|
106,799
|
116,706
|
108,785
|
95,873
|
111,786
|
110,258
|
110,405
|
122,613
|
127,625
|
110,963
|
147,977
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
68,638
|
69,087
|
59,368
|
62,562
|
58,014
|
-
|
57,258
|
64,430
|
63,918
|
-
|
62,659
|
66,042
|
63,958
|
-
|
64,032
|
68,033
|
66,664
|
-
|
65,605
|
67,328
|
67,175
|
-
|
65,175
|
64,852
|
67,633
|
-
|
70,594
|
75,445
|
84,160
|
-
|
99,011
|
95,698
|
91,414
|
-
|
87,683
|
80,058
|
88,161
|
-
|
79,302
|
79,830
|
77,735
|
78,492
|
81,371
|
80,848
|
86,254
|
85,522
|
79,273
|
85,959
|
84,462
|
85,450
|
87,736
|
95,930
|
|
営業利益
|
26,137
|
25,338
|
519
|
22,033
|
23,097
|
-
|
13,994
|
21,803
|
27,835
|
-
|
12,027
|
24,343
|
7,251
|
-
|
21,400
|
33,219
|
31,302
|
-
|
21,027
|
31,798
|
25,743
|
-
|
15,328
|
33,045
|
30,911
|
-
|
22,988
|
33,703
|
15,785
|
-
|
16,387
|
42,892
|
43,676
|
-
|
-93,512
|
17,393
|
15,882
|
-
|
16,866
|
29,224
|
24,777
|
27,420
|
34,525
|
28,042
|
9,477
|
28,908
|
30,985
|
24,446
|
38,151
|
42,175
|
23,227
|
52,047
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
19,183
|
19,085
|
-6,571
|
15,620
|
16,631
|
-
|
7,429
|
15,898
|
21,418
|
-
|
6,555
|
19,051
|
706
|
-
|
18,240
|
31,875
|
29,297
|
-
|
19,059
|
30,324
|
23,350
|
-
|
12,778
|
31,131
|
28,409
|
-
|
20,375
|
28,181
|
9,363
|
-
|
8,580
|
35,778
|
36,084
|
-
|
-100,600
|
7,289
|
7,535
|
-
|
8,900
|
21,318
|
16,163
|
20,400
|
25,941
|
20,171
|
-500
|
21,118
|
16,120
|
19,000
|
31,146
|
36,073
|
17,100
|
44,193
|
|
経常(税引前)利益率(%)
|
7.17
|
6.99
|
-2.82
|
6.13
|
6.85
|
-
|
3.53
|
6.53
|
8.42
|
-
|
2.99
|
7.31
|
0.28
|
-
|
7.7
|
12.09
|
11.5
|
-
|
8.56
|
12.22
|
9.4
|
-
|
5.78
|
12.37
|
11.04
|
-
|
8.47
|
9.94
|
2.94
|
-
|
2.88
|
10.01
|
10.36
|
-
|
-34.91
|
2.81
|
2.7
|
-
|
3.51
|
7.23
|
5.17
|
7.08
|
7.48
|
6.15
|
-0.17
|
6.41
|
5.18
|
6.56
|
8.99
|
10.48
|
5.75
|
11.77
|
|
法人税等合計
|
6,369
|
6,917
|
-637
|
5,362
|
5,564
|
-
|
-
|
4,933
|
6,461
|
-
|
2,530
|
5,980
|
1,082
|
-
|
5,918
|
10,153
|
9,170
|
-
|
6,165
|
9,667
|
7,446
|
-
|
4,231
|
10,193
|
8,970
|
-
|
5,291
|
7,579
|
1,191
|
-
|
1,521
|
6,279
|
9,874
|
-
|
1,500
|
2,580
|
1,622
|
-
|
2,000
|
5,807
|
5,204
|
7,100
|
9,123
|
6,106
|
200
|
5,321
|
6,241
|
4,800
|
8,588
|
7,630
|
4,100
|
11,632
|
|
実効税率(%)
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
12,814
|
12,168
|
-5,934
|
10,258
|
-5,773
|
7,392
|
6,997
|
10,965
|
14,957
|
-
|
4,025
|
13,071
|
-376
|
-
|
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
|
13,293
|
16,818
|
14,065
|
-714
|
15,797
|
9,879
|
14,179
|
22,558
|
28,443
|
13,002
|
32,561
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0.22
|
0.28
|
0.24
|
-0.01
|
0.27
|
0.17
|
0.24
|
0.39
|
0.49
|
0.22
|
0.56
|
|
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
|
0.22
|
0.28
|
0.24
|
-0.01
|
0.27
|
0.17
|
0.24
|
0.38
|
0.48
|
0.22
|
0.55
|
|
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
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|