|
(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
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
299,720
|
277,660
|
297,570
|
338,430
|
335,870
|
301,040
|
337,780
|
378,030
|
355,620
|
323,430
|
367,740
|
403,980
|
380,120
|
350,570
|
366,490
|
224,900
|
222,190
|
192,760
|
202,880
|
203,320
|
202,290
|
185,530
|
199,830
|
213,370
|
209,330
|
195,210
|
217,100
|
224,910
|
223,780
|
211,350
|
221,290
|
239,370
|
236,830
|
170,920
|
182,790
|
199,550
|
199,460
|
206,730
|
218,990
|
222,420
|
224,310
|
237,680
|
218,530
|
215,460
|
233,190
|
235,340
|
227,100
|
240,500
|
229,360
|
241,670
|
274,760
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
208,350
|
195,720
|
218,660
|
242,540
|
245,730
|
-
|
254,380
|
274,720
|
261,470
|
-
|
271,160
|
294,220
|
282,070
|
-
|
268,270
|
163,180
|
159,720
|
-
|
146,960
|
146,240
|
144,240
|
-
|
148,070
|
153,960
|
150,500
|
-
|
156,720
|
160,130
|
162,060
|
-
|
161,470
|
174,020
|
175,590
|
-
|
136,420
|
162,320
|
147,530
|
155,400
|
160,960
|
163,980
|
170,600
|
177,000
|
170,200
|
167,770
|
178,660
|
179,410
|
174,390
|
186,490
|
177,660
|
184,640
|
205,040
|
|
売上総利益
|
91,370
|
81,940
|
78,910
|
95,890
|
90,140
|
78,820
|
83,400
|
103,310
|
94,150
|
72,540
|
96,580
|
109,760
|
98,050
|
81,530
|
98,220
|
61,720
|
62,470
|
49,000
|
55,920
|
57,080
|
58,050
|
39,430
|
51,760
|
59,410
|
58,830
|
49,140
|
60,380
|
64,780
|
61,720
|
57,240
|
59,820
|
65,350
|
61,240
|
44,330
|
46,370
|
37,230
|
51,930
|
51,330
|
58,030
|
58,440
|
53,710
|
60,680
|
48,330
|
47,690
|
54,530
|
55,930
|
52,710
|
54,010
|
51,700
|
57,030
|
69,720
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
48,830
|
46,170
|
50,470
|
52,710
|
53,550
|
-
|
59,650
|
61,670
|
61,220
|
-
|
63,990
|
65,720
|
65,540
|
-
|
70,720
|
42,510
|
40,910
|
-
|
39,470
|
38,420
|
40,260
|
-
|
36,020
|
33,160
|
30,710
|
-
|
25,170
|
33,260
|
31,840
|
-
|
33,970
|
34,240
|
32,550
|
-
|
26,540
|
55,380
|
25,650
|
30,220
|
32,460
|
27,620
|
31,780
|
30,810
|
32,110
|
37,700
|
34,470
|
32,290
|
40,270
|
36,160
|
44,460
|
40,540
|
42,570
|
|
営業利益
|
42,500
|
35,790
|
28,740
|
43,200
|
36,600
|
-
|
23,740
|
41,640
|
43,290
|
-
|
32,590
|
44,040
|
32,270
|
-
|
27,500
|
19,210
|
21,560
|
-
|
16,450
|
18,660
|
17,790
|
-
|
15,740
|
26,250
|
28,120
|
-
|
35,210
|
31,520
|
29,880
|
-
|
25,850
|
31,110
|
28,690
|
-
|
19,830
|
-18,150
|
-108,320
|
21,110
|
25,570
|
30,820
|
21,930
|
29,870
|
20,980
|
9,990
|
20,060
|
23,760
|
12,440
|
17,850
|
8,280
|
21,780
|
27,130
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
26,360
|
25,600
|
16,430
|
25,430
|
27,290
|
-
|
16,300
|
36,400
|
40,010
|
-
|
28,100
|
38,690
|
26,540
|
-
|
20,260
|
13,230
|
17,400
|
-
|
12,950
|
15,480
|
14,110
|
-
|
11,580
|
22,860
|
17,890
|
-
|
30,950
|
25,860
|
26,810
|
-
|
21,730
|
28,970
|
25,780
|
-
|
16,170
|
-21,250
|
-112,970
|
16,430
|
11,800
|
26,840
|
18,240
|
26,640
|
18,240
|
6,220
|
16,250
|
19,690
|
7,190
|
12,670
|
3,390
|
17,160
|
22,350
|
|
経常(税引前)利益率(%)
|
8.79
|
9.22
|
5.52
|
7.51
|
8.13
|
-
|
4.83
|
9.63
|
11.25
|
-
|
7.64
|
9.58
|
6.98
|
-
|
5.53
|
5.88
|
7.83
|
-
|
6.38
|
7.61
|
6.98
|
-
|
5.79
|
10.71
|
8.55
|
-
|
14.26
|
11.5
|
11.98
|
-
|
9.82
|
12.1
|
10.89
|
-
|
8.85
|
-10.65
|
-56.64
|
7.95
|
5.39
|
12.07
|
8.13
|
11.21
|
8.35
|
2.89
|
6.97
|
8.37
|
3.17
|
5.27
|
1.48
|
7.1
|
8.13
|
|
法人税等合計
|
9,270
|
8,620
|
4,180
|
8,260
|
7,330
|
-
|
2,260
|
9,300
|
10,060
|
-
|
8,720
|
12,490
|
8,150
|
-
|
6,280
|
4,740
|
5,690
|
-
|
4,650
|
5,000
|
5,330
|
-
|
4,590
|
8,010
|
4,760
|
-
|
6,630
|
6,260
|
4,140
|
-
|
2,640
|
6,950
|
6,670
|
-
|
3,050
|
-5,550
|
-12,100
|
3,370
|
-40
|
7,250
|
4,070
|
6,780
|
4,940
|
1,310
|
5,230
|
3,200
|
2,050
|
1,700
|
900
|
4,700
|
5,600
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
17,090
|
18,270
|
12,490
|
17,170
|
19,960
|
-13,090
|
14,040
|
27,800
|
29,950
|
8,280
|
19,380
|
26,200
|
22,230
|
1,470
|
13,980
|
1,710
|
11,710
|
-60,800
|
8,300
|
10,480
|
8,780
|
-67,360
|
6,990
|
14,850
|
13,130
|
-4,010
|
24,320
|
19,600
|
22,670
|
16,710
|
19,090
|
22,020
|
19,110
|
38,400
|
13,120
|
-15,700
|
-100,870
|
13,060
|
11,840
|
19,590
|
14,170
|
19,860
|
13,300
|
4,910
|
11,020
|
16,490
|
5,140
|
10,940
|
2,530
|
12,420
|
16,720
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.5
|
0.53
|
0.36
|
0.45
|
0.48
|
-0.36
|
0.34
|
0.68
|
0.71
|
0.15
|
0.41
|
0.58
|
0.49
|
0.03
|
0.31
|
0.04
|
0.26
|
-1.35
|
0.18
|
0.23
|
0.19
|
-1.48
|
0.15
|
0.32
|
0.29
|
-0.09
|
0.53
|
0.43
|
0.49
|
0.37
|
0.42
|
0.48
|
0.42
|
0.86
|
0.3
|
-0.36
|
-2.32
|
0.3
|
0.27
|
0.46
|
0.33
|
0.47
|
0.32
|
0.12
|
0.27
|
0.4
|
0.13
|
0.27
|
0.06
|
0.31
|
0.41
|
|
希薄化後一株あたり利益
|
0.49
|
0.52
|
0.36
|
0.44
|
0.47
|
-0.35
|
0.33
|
0.67
|
0.7
|
0.15
|
0.41
|
0.58
|
0.49
|
0.03
|
0.31
|
0.04
|
0.26
|
-1.35
|
0.18
|
0.23
|
0.19
|
-1.48
|
0.15
|
0.32
|
0.29
|
-0.09
|
0.53
|
0.42
|
0.49
|
0.36
|
0.42
|
0.48
|
0.42
|
0.85
|
0.3
|
-0.36
|
-2.32
|
0.3
|
0.27
|
0.45
|
0.33
|
0.47
|
0.32
|
0.12
|
0.26
|
0.4
|
0.12
|
0.27
|
0.06
|
0.3
|
0.41
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|