|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
|
売上高
|
268,460
|
295,124
|
260,378
|
291,180
|
288,995
|
292,827
|
257,606
|
276,594
|
272,783
|
277,563
|
240,402
|
249,120
|
271,516
|
295,162
|
347,236
|
406,613
|
419,876
|
417,590
|
360,760
|
416,173
|
449,934
|
430,330
|
380,800
|
438,273
|
459,104
|
412,772
|
415,208
|
471,989
|
484,625
|
435,654
|
428,966
|
481,488
|
513,869
|
445,939
|
420,924
|
538,432
|
504,790
|
439,565
|
454,488
|
445,760
|
547,831
|
554,590
|
543,764
|
729,529
|
652,646
|
313,673
|
312,042
|
387,202
|
377,995
|
363,770
|
334,145
|
365,662
|
364,111
|
324,567
|
371,914
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
210,994
|
239,160
|
205,177
|
231,073
|
227,863
|
-
|
200,181
|
211,752
|
203,749
|
-
|
172,956
|
180,430
|
194,991
|
-
|
239,037
|
279,282
|
287,236
|
-
|
242,018
|
279,204
|
295,917
|
-
|
236,422
|
283,631
|
303,442
|
-
|
275,923
|
314,894
|
338,116
|
-
|
294,275
|
332,766
|
360,302
|
-
|
286,020
|
368,174
|
345,456
|
-
|
310,623
|
304,885
|
374,575
|
-
|
363,542
|
500,410
|
447,090
|
-
|
212,815
|
271,238
|
267,023
|
-
|
232,286
|
248,984
|
245,680
|
217,901
|
244,594
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83,922
|
86,298
|
-
|
84,769
|
83,183
|
83,172
|
-
|
89,076
|
86,336
|
87,549
|
-
|
92,314
|
93,359
|
92,374
|
-
|
90,517
|
71,064
|
77,019
|
-
|
90,014
|
92,043
|
98,925
|
-
|
24,029
|
25,196
|
27,040
|
-
|
27,292
|
26,930
|
27,512
|
28,694
|
29,461
|
|
営業費用
|
22,028
|
26,088
|
23,725
|
22,140
|
23,277
|
-
|
23,979
|
23,914
|
25,841
|
-
|
24,350
|
24,450
|
25,897
|
-
|
65,477
|
67,023
|
69,431
|
-
|
73,944
|
79,679
|
79,114
|
-
|
79,828
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
21,077
|
29,876
|
31,476
|
37,967
|
37,855
|
36,023
|
33,446
|
40,928
|
43,193
|
37,366
|
43,096
|
44,240
|
-37,285
|
61,985
|
42,722
|
60,308
|
62,984
|
47,374
|
43,955
|
56,040
|
69,605
|
31,032
|
62,159
|
70,720
|
69,364
|
30,754
|
52,931
|
73,810
|
59,233
|
47,714
|
48,084
|
61,861
|
66,018
|
48,086
|
42,590
|
76,244
|
66,720
|
45,581
|
-4,904
|
66,797
|
95,917
|
87,333
|
90,203
|
137,076
|
107,529
|
68,556
|
75,126
|
90,711
|
83,901
|
89,272
|
74,297
|
71,643
|
90,505
|
77,781
|
97,786
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
48,846
|
30,000
|
-
|
-11,182
|
5,128
|
31,234
|
-
|
-2,016
|
23,528
|
-55,860
|
-
|
6,471
|
19,132
|
31,669
|
-
|
33,895
|
31,069
|
29,357
|
-
|
35,756
|
46,340
|
39,023
|
-
|
-7,007
|
50,373
|
26,950
|
-
|
5,612
|
31,756
|
29,714
|
-
|
21,782
|
56,766
|
49,744
|
-
|
-4,209
|
36,690
|
55,962
|
-
|
45,010
|
132,165
|
72,448
|
-
|
44,764
|
54,122
|
53,389
|
-
|
48,250
|
53,183
|
73,154
|
48,134
|
74,934
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
16.78
|
10.38
|
-
|
-4.34
|
1.85
|
11.45
|
-
|
-0.84
|
9.44
|
-20.57
|
-
|
1.86
|
4.71
|
7.54
|
-
|
9.4
|
7.47
|
6.52
|
-
|
9.39
|
10.57
|
8.5
|
-
|
-1.69
|
10.67
|
5.56
|
-
|
1.31
|
6.6
|
5.78
|
-
|
5.17
|
10.54
|
9.85
|
-
|
-0.93
|
8.23
|
10.22
|
-
|
8.28
|
18.12
|
11.1
|
-
|
14.35
|
13.98
|
14.12
|
-
|
14.44
|
14.54
|
20.09
|
14.83
|
20.15
|
|
法人税等合計
|
11,379
|
6,629
|
12,649
|
18,545
|
12,451
|
-
|
-3,492
|
1,233
|
13,302
|
-
|
-335
|
10,017
|
-18,969
|
-
|
2,942
|
6,101
|
11,964
|
-
|
12,679
|
11,364
|
13,508
|
-
|
14,363
|
19,003
|
13,316
|
-
|
-2,782
|
18,827
|
6,472
|
-
|
1,948
|
12,760
|
14,686
|
-
|
6,749
|
17,459
|
13,736
|
-
|
-978
|
10,916
|
17,823
|
-
|
13,053
|
38,860
|
23,679
|
-
|
12,222
|
14,969
|
14,533
|
-
|
13,509
|
15,094
|
20,455
|
13,334
|
20,756
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
純利益
|
19,223
|
10,907
|
19,373
|
30,301
|
17,549
|
7,797
|
-7,690
|
3,895
|
17,932
|
16,485
|
-1,681
|
13,511
|
-36,891
|
64,005
|
3,529
|
13,031
|
19,705
|
11,594
|
21,216
|
19,705
|
15,849
|
7,904
|
21,393
|
27,337
|
25,707
|
4,599
|
-4,225
|
31,546
|
20,478
|
42,724
|
7,211
|
18,996
|
15,028
|
21,074
|
15,033
|
39,307
|
36,008
|
10,706
|
-3,231
|
25,774
|
38,139
|
32,256
|
31,957
|
93,305
|
48,889
|
45,312
|
32,542
|
39,153
|
38,856
|
48,150
|
34,741
|
38,089
|
52,699
|
34,800
|
54,178
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.27
|
0.14
|
0.25
|
0.4
|
0.22
|
0.1
|
-0.1
|
0.05
|
0.21
|
0.19
|
-0.02
|
0.15
|
-0.4
|
0.67
|
0.03
|
0.08
|
0.14
|
0.11
|
0.18
|
0.15
|
0.1
|
0.06
|
0.16
|
0.2
|
0.18
|
0.04
|
-0.03
|
0.2
|
0.13
|
0.31
|
0.04
|
0.12
|
0.07
|
0.14
|
0.09
|
0.27
|
0.23
|
0.06
|
-0.03
|
0.17
|
0.25
|
0.21
|
0.2
|
0.61
|
0.32
|
0.29
|
0.21
|
0.25
|
0.25
|
0.3
|
0.22
|
0.24
|
0.33
|
0.22
|
0.34
|
|
希薄化後一株あたり利益
|
0.2
|
0.14
|
0.25
|
0.36
|
0.21
|
0.1
|
-0.1
|
0.05
|
0.21
|
0.14
|
-0.02
|
0.15
|
-0.4
|
0.61
|
0.03
|
0.08
|
0.14
|
0.11
|
0.18
|
0.15
|
0.1
|
0.06
|
0.16
|
0.2
|
0.18
|
0.04
|
-0.03
|
0.2
|
0.13
|
0.27
|
0.04
|
0.12
|
0.07
|
0.14
|
0.08
|
0.27
|
0.23
|
0.06
|
-0.03
|
0.16
|
0.25
|
0.21
|
0.2
|
0.61
|
0.32
|
0.29
|
0.21
|
0.25
|
0.25
|
0.3
|
0.22
|
0.24
|
0.33
|
0.22
|
0.34
|
|
一株あたり配当金
|
0.4
|
0.38
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.4
|
0.4
|
0.38
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|