|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
280,979
|
293,636
|
304
|
300
|
292
|
288,798
|
286,268
|
295,261
|
288,383
|
289,692
|
296,995
|
318,087
|
302,221
|
295,490
|
305,900
|
338,170
|
325,521
|
309,195
|
341,816
|
312,410
|
305,105
|
312,796
|
344,947
|
338,277
|
353,429
|
359,036
|
426,623
|
375,249
|
349,853
|
364,936
|
419,133
|
394,356
|
392,515
|
395,507
|
461,326
|
432,213
|
453,081
|
492,980
|
570,974
|
539,219
|
554,794
|
566,734
|
612,315
|
588,726
|
604,250
|
592,453
|
658,278
|
633,286
|
600,394
|
602,956
|
626,181
|
576,638
|
534,085
|
529,427
|
567,437
|
534,228
|
513,571
|
-
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.4
|
-7.4
|
-3.8
|
-
|
-
|
|
売上原価
|
199,121
|
210,358
|
220
|
218
|
211
|
209,121
|
201,766
|
212,021
|
208,232
|
208,809
|
208,648
|
220,942
|
213,787
|
212,315
|
220,244
|
240,146
|
232,984
|
225,978
|
245,668
|
231,340
|
226,768
|
233,541
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
299,237
|
304,622
|
345,694
|
321,557
|
337,306
|
368,405
|
425,451
|
388,660
|
400,323
|
447,786
|
467,340
|
447,215
|
463,510
|
450,454
|
495,339
|
482,678
|
464,686
|
479,699
|
505,813
|
453,818
|
417,890
|
415,226
|
448,931
|
414,547
|
399,273
|
-
|
-
|
|
販売管理費
|
47,801
|
47,283
|
43
|
50
|
48
|
45,709
|
43,845
|
44,945
|
45,747
|
46,168
|
50,165
|
51,343
|
50,367
|
47,802
|
49,847
|
50,537
|
50,237
|
48,418
|
48,575
|
45,500
|
44,774
|
40,628
|
44,895
|
43,220
|
43,985
|
45,167
|
49,942
|
47,045
|
44,245
|
43,321
|
47,817
|
49,720
|
50,864
|
48,062
|
53,894
|
49,834
|
47,360
|
49,473
|
57,235
|
52,757
|
61,300
|
67,426
|
58,511
|
64,839
|
66,766
|
75,226
|
80,602
|
74,010
|
75,338
|
66,781
|
74,744
|
74,575
|
73,726
|
71,580
|
73,161
|
70,037
|
70,654
|
-
|
-
|
|
営業費用
|
259,489
|
269,007
|
277
|
279
|
273
|
282,352
|
258,907
|
269,273
|
265,385
|
270,017
|
271,034
|
285,322
|
277,864
|
274,823
|
284,577
|
308,042
|
299,393
|
293,570
|
316,741
|
294,657
|
288,877
|
300,270
|
338,702
|
311,787
|
331,840
|
343,236
|
390,013
|
350,308
|
336,350
|
350,279
|
380,180
|
362,264
|
369,642
|
369,526
|
418,563
|
391,497
|
404,119
|
439,581
|
509,359
|
465,795
|
488,964
|
540,709
|
560,402
|
540,416
|
568,366
|
556,849
|
609,533
|
588,875
|
569,096
|
577,568
|
609,257
|
553,927
|
758,498
|
516,538
|
552,144
|
510,039
|
494,695
|
-
|
-
|
|
営業利益
|
21,490
|
24,629
|
26
|
20
|
18
|
6,446
|
27,361
|
25,988
|
22,998
|
19,675
|
25,961
|
32,765
|
24,357
|
20,667
|
21,323
|
30,128
|
26,128
|
15,625
|
25,075
|
17,753
|
16,228
|
12,526
|
6,245
|
26,490
|
21,589
|
15,800
|
36,610
|
24,941
|
13,503
|
14,657
|
38,953
|
32,092
|
22,873
|
25,981
|
42,763
|
40,716
|
48,962
|
53,399
|
61,615
|
73,424
|
65,830
|
26,025
|
51,913
|
48,310
|
35,884
|
35,604
|
48,745
|
44,411
|
31,298
|
25,388
|
16,924
|
22,711
|
-224,413
|
12,889
|
15,293
|
24,189
|
18,876
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.7
|
4.5
|
3.7
|
-
|
-
|
|
経常(税引前)利益
|
21,220
|
23,353
|
25
|
21
|
18
|
4,976
|
26,109
|
24,107
|
20,994
|
16,576
|
25,527
|
28,972
|
24,179
|
23,547
|
20,467
|
32,266
|
24,440
|
13,630
|
24,485
|
16,433
|
15,494
|
11,836
|
6,535
|
25,558
|
17,391
|
17,646
|
28,292
|
8,034
|
6,950
|
8,637
|
32,617
|
27,942
|
20,959
|
25,175
|
36,335
|
34,884
|
44,588
|
32,547
|
58,249
|
71,003
|
63,726
|
25,980
|
47,175
|
46,004
|
36,072
|
29,504
|
32,868
|
28,839
|
9,859
|
7,090
|
-5,064
|
2,829
|
-242,642
|
-9,573
|
12,869
|
12,561
|
3,564
|
-
|
-
|
|
経常(税引前)利益率(%)
|
7.6
|
8.0
|
8.5
|
7.0
|
6.4
|
1.7
|
9.1
|
8.2
|
7.3
|
5.7
|
8.6
|
9.1
|
8.0
|
8.0
|
6.7
|
9.5
|
7.5
|
4.4
|
7.2
|
5.3
|
5.1
|
3.8
|
1.9
|
7.6
|
4.9
|
4.9
|
6.6
|
2.1
|
2.0
|
2.4
|
7.8
|
7.1
|
5.3
|
6.4
|
7.9
|
8.1
|
9.8
|
6.6
|
10.2
|
13.2
|
11.5
|
4.6
|
7.7
|
7.8
|
6.0
|
5.0
|
5.0
|
4.6
|
1.6
|
1.2
|
-0.8
|
0.5
|
-45.4
|
-1.8
|
2.3
|
2.4
|
0.7
|
-
|
-
|
|
法人税等合計
|
9,849
|
129
|
-1
|
3
|
1
|
-1,272
|
-3,611
|
-2,969
|
2,391
|
3,854
|
6,358
|
-7,995
|
2,876
|
5,417
|
5,778
|
8,971
|
4,405
|
1,192
|
6,566
|
4,528
|
2,952
|
-813
|
6,196
|
5,391
|
1,597
|
2,071
|
69,016
|
2,102
|
653
|
1,893
|
11,835
|
7,466
|
7,345
|
5,196
|
5,670
|
10,199
|
11,039
|
8,415
|
11,284
|
15,979
|
11,353
|
7,939
|
14,424
|
8,034
|
7,274
|
4,489
|
7,318
|
7,922
|
6,102
|
5,294
|
3,142
|
2,329
|
54,126
|
9,395
|
8,250
|
9,315
|
10,288
|
-
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64.1
|
74.2
|
288.7
|
-
|
-
|
|
純利益
|
11,371
|
23,224
|
26
|
17
|
16
|
6,248
|
29,720
|
21,138
|
18,603
|
12,722
|
19,169
|
20,977
|
21,303
|
18,130
|
14,689
|
23,295
|
20,035
|
12,438
|
17,919
|
11,905
|
12,542
|
12,649
|
339
|
20,167
|
15,794
|
15,575
|
-40,724
|
5,932
|
6,297
|
6,744
|
20,782
|
20,476
|
13,614
|
19,979
|
30,665
|
24,685
|
33,549
|
24,132
|
46,965
|
55,024
|
52,373
|
18,041
|
32,751
|
37,970
|
28,798
|
25,015
|
25,550
|
20,917
|
3,757
|
1,796
|
-8,206
|
500
|
-296,768
|
-18,968
|
4,619
|
3,246
|
-6,724
|
-11,066
|
-170,528
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
0.6
|
-1.3
|
-
|
-
|
|
一株あたり利益
|
0.18
|
0.39
|
0.45
|
0.29
|
0.28
|
0.1
|
0.53
|
0.38
|
0.34
|
0.24
|
0.35
|
0.39
|
0.4
|
0.34
|
0.27
|
0.45
|
0.39
|
0.23
|
0.35
|
0.23
|
0.24
|
0.24
|
-0.01
|
0.42
|
0.32
|
0.32
|
-0.9
|
0.1
|
0.12
|
0.12
|
0.44
|
0.41
|
0.25
|
0.39
|
0.61
|
0.46
|
0.67
|
0.46
|
0.95
|
1.08
|
1.01
|
0.31
|
0.61
|
0.71
|
0.54
|
0.47
|
0.47
|
0.39
|
0.03
|
-0.03
|
-0.21
|
-0.05
|
-6.3
|
-0.44
|
0.05
|
0.03
|
-0.17
|
-
|
-
|
|
希薄化後一株あたり利益
|
0.18
|
0.38
|
0.44
|
0.28
|
0.28
|
0.1
|
0.52
|
0.38
|
0.34
|
0.23
|
0.34
|
0.38
|
0.4
|
0.34
|
0.27
|
0.44
|
0.38
|
0.23
|
0.35
|
0.23
|
0.24
|
0.24
|
-0.01
|
0.42
|
0.32
|
0.32
|
-0.89
|
0.1
|
0.12
|
0.12
|
0.44
|
0.41
|
0.25
|
0.39
|
0.6
|
0.46
|
0.67
|
0.45
|
0.94
|
1.06
|
1
|
0.3
|
0.6
|
0.71
|
0.53
|
0.47
|
0.47
|
0.39
|
0.03
|
-0.03
|
-0.21
|
-0.05
|
-6.29
|
-0.44
|
0.04
|
0.03
|
-0.17
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
0.0
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.18
|
0
|
0.39
|
0.22
|
0
|
0.25
|
0
|
0.27
|
0
|
0.28
|
0
|
0.3
|
0.3
|
0.32
|
0
|
0.34
|
0
|
0.4
|
-
|
0.43
|
0
|
0.47
|
0
|
0.5
|
0
|
0.52
|
0
|
0.52
|
0
|
0.52
|
0
|
0.06
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|