|
(単位:千ドル)
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
252,922
|
245,371
|
261,899
|
235,886
|
215,513
|
185,946
|
237,146
|
259,222
|
235,383
|
244,555
|
244,928
|
254,516
|
262,994
|
234,521
|
196,677
|
127,907
|
149,066
|
126,228
|
104,064
|
77,715
|
99,655
|
107,403
|
115,213
|
124,393
|
123,323
|
110,281
|
129,099
|
134,213
|
149,612
|
153,459
|
143,422
|
116,080
|
134,701
|
132,221
|
151,894
|
124,128
|
55,241
|
72,517
|
94,748
|
125,647
|
132,828
|
133,946
|
165,589
|
191,004
|
273,808
|
266,485
|
189,700
|
131,725
|
126,181
|
142,411
|
132,340
|
140,787
|
142,757
|
121,372
|
120,345
|
129,867
|
122,367
|
127,515
|
121,713
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.1
|
-7.8
|
-14.3
|
5.1
|
1.1
|
|
営業費用
|
137,279
|
150,038
|
180,963
|
219,973
|
116,413
|
178,386
|
190,410
|
198,901
|
181,560
|
212,590
|
244,308
|
217,291
|
228,589
|
213,538
|
227,220
|
465,415
|
427,872
|
594,801
|
164,880
|
244,329
|
226,652
|
165,679
|
93,894
|
96,197
|
90,435
|
94,581
|
95,933
|
95,474
|
101,145
|
96,312
|
40,748
|
147,056
|
97,322
|
96,822
|
135,047
|
52,317
|
83,282
|
92,027
|
94,399
|
110,599
|
180,710
|
158,902
|
-81,863
|
93,365
|
111,484
|
128,369
|
133,701
|
121,375
|
126,110
|
125,128
|
130,549
|
140,791
|
148,993
|
140,336
|
137,335
|
138,111
|
135,220
|
140,125
|
140,809
|
|
営業利益
|
115,643
|
95,333
|
80,936
|
15,913
|
99,100
|
7,560
|
46,737
|
60,321
|
53,823
|
31,965
|
622
|
37,225
|
34,405
|
20,983
|
-30,543
|
-337,508
|
-278,806
|
-468,573
|
-60,816
|
-166,614
|
-126,997
|
-58,276
|
21,319
|
28,196
|
32,888
|
15,700
|
33,166
|
38,739
|
48,467
|
57,147
|
102,674
|
-30,976
|
37,379
|
35,399
|
16,847
|
71,811
|
-28,041
|
-19,510
|
349
|
15,048
|
-47,882
|
-24,956
|
247,452
|
97,639
|
162,324
|
138,116
|
55,999
|
10,350
|
71
|
17,283
|
1,791
|
-4
|
-6,236
|
-18,964
|
-16,990
|
-8,244
|
-12,853
|
-12,610
|
-19,096
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.1
|
-6.3
|
-10.5
|
-9.9
|
-15.7
|
|
経常(税引前)利益
|
85,012
|
81,750
|
68,741
|
5,199
|
87,720
|
-3,646
|
30,257
|
41,520
|
34,819
|
22,227
|
-18,470
|
17,837
|
15,110
|
1,588
|
-50,655
|
-358,669
|
-304,583
|
-496,088
|
-88,362
|
-195,391
|
-156,644
|
42,139
|
17,500
|
16,711
|
24,340
|
4,187
|
21,875
|
27,749
|
36,195
|
46,402
|
139,016
|
-47,589
|
24,694
|
20,399
|
1,388
|
72,479
|
-14,640
|
-34,396
|
-15,806
|
-949
|
-64,412
|
-43,866
|
59,693
|
-3,146
|
154,529
|
83,118
|
50,308
|
34,644
|
-9,112
|
6,922
|
1,489
|
-10,429
|
-20,024
|
-41,466
|
-25,211
|
-35,192
|
-23,266
|
-15,483
|
-25,194
|
|
経常(税引前)利益率(%)
|
33.6
|
33.3
|
26.2
|
2.2
|
40.7
|
-2.0
|
12.8
|
16.0
|
14.8
|
9.1
|
-7.5
|
7.0
|
5.7
|
0.7
|
-25.8
|
-280.4
|
-204.3
|
-393.0
|
-84.9
|
-251.4
|
-157.2
|
39.2
|
15.2
|
13.4
|
19.7
|
3.8
|
16.9
|
20.7
|
24.2
|
30.2
|
96.9
|
-41.0
|
18.3
|
15.4
|
0.9
|
58.4
|
-26.5
|
-47.4
|
-16.7
|
-0.8
|
-48.5
|
-32.7
|
36.0
|
-1.6
|
56.4
|
31.2
|
26.5
|
26.3
|
-7.2
|
4.9
|
1.1
|
-7.4
|
-14.0
|
-34.2
|
-20.9
|
-27.1
|
-19.0
|
-12.1
|
-20.7
|
|
法人税等合計
|
29,837
|
28,822
|
22,676
|
1,981
|
34,153
|
-2,175
|
13,588
|
14,902
|
12,423
|
8,033
|
-6,584
|
6,648
|
5,273
|
904
|
-17,284
|
-103,574
|
-44,134
|
-18,520
|
-36,756
|
-4,882
|
-35,722
|
-3,789
|
1,017
|
-7,588
|
-8,975
|
5,484
|
-1,490
|
109
|
112
|
142
|
172
|
172
|
-11,695
|
-55,500
|
-8,200
|
6,499
|
-8,700
|
-21,100
|
-6,900
|
-200
|
-12,700
|
-5,900
|
10,743
|
-700
|
31,100
|
16,400
|
6,860
|
8,600
|
3,000
|
4,777
|
1,932
|
1,045
|
-4,636
|
-4,545
|
-1,849
|
-4,615
|
-2,382
|
55,991
|
1,933
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
13.1
|
10.2
|
-361.6
|
-7.7
|
|
純利益
|
55,175
|
52,928
|
46,065
|
3,218
|
53,567
|
-1,471
|
16,670
|
26,618
|
22,396
|
14,194
|
-11,886
|
11,189
|
9,837
|
684
|
-33,371
|
-255,095
|
-260,449
|
-477,568
|
-51,606
|
-190,509
|
-120,922
|
45,928
|
16,483
|
24,299
|
33,315
|
-1,297
|
23,365
|
27,640
|
36,083
|
46,260
|
138,844
|
-47,761
|
36,389
|
75,899
|
9,559
|
65,980
|
-5,904
|
-13,339
|
-8,947
|
-746
|
-51,672
|
-37,964
|
48,904
|
-2,457
|
123,436
|
66,721
|
43,449
|
26,005
|
-12,109
|
2,145
|
-443
|
-11,474
|
-15,388
|
-36,921
|
-23,362
|
-30,577
|
-20,884
|
-71,474
|
-27,127
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-19.4
|
-23.5
|
-17.1
|
-56.1
|
-22.3
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.02
|
0.86
|
0.46
|
0.31
|
0.18
|
-0.08
|
0.01
|
0
|
-0.08
|
-0.1
|
-0.25
|
-0.16
|
-0.21
|
-0.14
|
-0.48
|
-0.18
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.02
|
0.85
|
0.46
|
0.29
|
0.17
|
-0.08
|
0.01
|
0
|
-0.08
|
-0.1
|
-0.25
|
-0.16
|
-0.21
|
-0.14
|
-0.48
|
-0.18
|
|
一株あたり配当金
|
0.04
|
0.04
|
-
|
0.08
|
0.08
|
0.08
|
-
|
0.08
|
0.09
|
0.09
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,375
|
33,039
|
22,274
|
23,972
|
17,698
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.4
|
25.4
|
18.2
|
18.8
|
14.5
|