|
(単位:千ドル)
|
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
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
183,715
|
197,148
|
212,710
|
-
|
229,919
|
246,937
|
255,136
|
212,669
|
281,000
|
323,000
|
354,000
|
288,000
|
363,000
|
405,000
|
415,000
|
309,000
|
352,000
|
391,000
|
421,000
|
316,000
|
372,000
|
424,000
|
439,000
|
321,000
|
378,000
|
433,000
|
458,000
|
-
|
376,000
|
422,000
|
428,000
|
335,000
|
278,000
|
59,000
|
151,000
|
123,000
|
235,000
|
303,000
|
262,000
|
417,000
|
459,000
|
371,000
|
494,000
|
533,000
|
395,000
|
497,000
|
532,000
|
398,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
2,734
|
2,926
|
2,876
|
-
|
3,644
|
4,284
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,000
|
25,000
|
-
|
19,000
|
10,000
|
13,000
|
12,000
|
19,000
|
23,000
|
22,000
|
31,000
|
32,000
|
29,000
|
41,000
|
43,000
|
35,000
|
46,000
|
47,000
|
27,000
|
|
営業費用
|
110,338
|
113,470
|
120,461
|
-
|
141,616
|
152,819
|
171,442
|
-
|
185,000
|
223,000
|
270,000
|
-
|
273,000
|
326,000
|
327,000
|
-
|
310,000
|
343,000
|
355,000
|
-
|
345,000
|
378,000
|
397,000
|
-
|
355,000
|
384,000
|
369,000
|
-
|
345,000
|
356,000
|
360,000
|
-
|
305,000
|
223,000
|
197,000
|
207,000
|
270,000
|
287,000
|
282,000
|
354,000
|
389,000
|
385,000
|
450,000
|
469,000
|
410,000
|
461,000
|
462,000
|
413,000
|
|
営業利益
|
73,377
|
83,678
|
92,249
|
46,992
|
88,303
|
94,118
|
83,694
|
28,459
|
96,000
|
100,000
|
84,000
|
60,000
|
90,000
|
79,000
|
88,000
|
-25,000
|
42,000
|
48,000
|
66,000
|
10,000
|
27,000
|
46,000
|
42,000
|
9,000
|
23,000
|
49,000
|
89,000
|
23,000
|
31,000
|
66,000
|
68,000
|
23,000
|
-27,000
|
-164,000
|
-46,000
|
-84,000
|
-35,000
|
16,000
|
-20,000
|
63,000
|
70,000
|
-14,000
|
44,000
|
64,000
|
-15,000
|
36,000
|
70,000
|
-15,000
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
71,141
|
76,734
|
90,810
|
-
|
84,436
|
89,902
|
83,623
|
-
|
94,000
|
98,000
|
75,000
|
-
|
86,000
|
82,000
|
98,000
|
-
|
38,000
|
45,000
|
63,000
|
-
|
25,000
|
44,000
|
38,000
|
-
|
21,000
|
42,000
|
87,000
|
-
|
33,000
|
68,000
|
73,000
|
-
|
-27,000
|
-179,000
|
-58,000
|
-96,000
|
-46,000
|
3,000
|
-33,000
|
53,000
|
62,000
|
-15,000
|
44,000
|
64,000
|
-16,000
|
38,000
|
66,000
|
-20,000
|
|
経常(税引前)利益率(%)
|
38.72
|
38.92
|
42.69
|
-
|
36.72
|
36.41
|
32.78
|
-
|
33.45
|
30.34
|
21.19
|
-
|
23.69
|
20.25
|
23.61
|
-
|
10.8
|
11.51
|
14.96
|
-
|
6.72
|
10.38
|
8.66
|
-
|
5.56
|
9.7
|
19.0
|
-
|
8.78
|
16.11
|
17.06
|
-
|
-9.71
|
-303.39
|
-38.41
|
-78.05
|
-19.57
|
0.99
|
-12.6
|
12.71
|
13.51
|
-4.04
|
8.91
|
12.01
|
-4.05
|
7.65
|
12.41
|
-5.03
|
|
法人税等合計
|
22,970
|
23,569
|
31,275
|
-
|
22,137
|
22,914
|
27,741
|
-
|
26,000
|
30,000
|
21,000
|
-
|
23,000
|
24,000
|
24,000
|
-
|
11,000
|
11,000
|
8,000
|
-
|
12,000
|
17,000
|
13,000
|
-
|
16,000
|
10,000
|
18,000
|
-
|
7,000
|
34,000
|
23,000
|
-
|
-11,000
|
-26,000
|
-10,000
|
-16,000
|
-6,000
|
2,000
|
1,000
|
22,000
|
37,000
|
58,000
|
20,000
|
37,000
|
43,000
|
14,000
|
27,000
|
-9,000
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
48,171
|
53,165
|
59,535
|
33,717
|
62,299
|
66,988
|
55,882
|
20,274
|
68,000
|
68,000
|
54,000
|
36,000
|
63,000
|
58,000
|
74,000
|
3,000
|
27,000
|
34,000
|
55,000
|
1,000
|
13,000
|
27,000
|
25,000
|
-84,000
|
5,000
|
32,000
|
69,000
|
7,000
|
26,000
|
34,000
|
50,000
|
15,000
|
-16,000
|
-153,000
|
-48,000
|
-80,000
|
-40,000
|
1,000
|
-34,000
|
31,000
|
25,000
|
-73,000
|
24,000
|
27,000
|
-59,000
|
24,000
|
39,000
|
-11,000
|
|
純利益率(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.36
|
0.38
|
0.42
|
0.24
|
0.44
|
0.47
|
0.39
|
0.14
|
0.48
|
0.48
|
0.38
|
0.25
|
0.44
|
0.4
|
0.51
|
0.02
|
0.19
|
0.23
|
0.38
|
0.01
|
0.09
|
0.19
|
0.18
|
-0.6
|
0.04
|
0.23
|
0.5
|
0.05
|
0.19
|
0.24
|
0.36
|
0.11
|
-0.12
|
-1.14
|
-0.36
|
-0.59
|
-0.29
|
0.01
|
-0.24
|
0.22
|
0.18
|
-0.52
|
0.17
|
0.2
|
-0.43
|
0.17
|
0.28
|
-0.08
|
|
希薄化後一株あたり利益
|
0.35
|
0.37
|
0.41
|
0.23
|
0.43
|
0.46
|
0.38
|
0.14
|
0.47
|
0.47
|
0.37
|
0.25
|
0.43
|
0.4
|
0.51
|
0.02
|
0.18
|
0.23
|
0.37
|
0.01
|
0.09
|
0.19
|
0.18
|
-0.6
|
0.04
|
0.23
|
0.49
|
0.05
|
0.18
|
0.24
|
0.36
|
0.11
|
-0.12
|
-1.14
|
-0.36
|
-0.59
|
-0.29
|
0.01
|
-0.24
|
0.21
|
0.17
|
-0.52
|
0.17
|
0.19
|
-0.43
|
0.17
|
0.27
|
-0.08
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|