|
(単位:千ドル)
|
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
|
-
|
-
|
282,072
|
264,492
|
272,937
|
296,183
|
319,020
|
277,437
|
254,304
|
239,883
|
202,976
|
153,486
|
120,946
|
105,114
|
107,985
|
110,731
|
117,659
|
108,083
|
118,322
|
115,569
|
132,085
|
128,986
|
145,853
|
144,408
|
155,654
|
140,417
|
139,441
|
123,492
|
86,101
|
84,417
|
96,348
|
94,811
|
107,841
|
114,941
|
508,169
|
280,477
|
313,624
|
334,351
|
350,966
|
339,279
|
396,917
|
369,818
|
406,750
|
383,489
|
469,642
|
422,828
|
436,843
|
390,872
|
422,740
|
411,356
|
382,127
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4
|
1.9
|
-10.0
|
-2.7
|
-12.5
|
|
売上原価
|
-
|
-
|
-
|
26,029
|
26,261
|
23,237
|
34,599
|
22,847
|
33,060
|
34,174
|
23,837
|
12,329
|
17,028
|
13,237
|
16,443
|
16,845
|
17,567
|
10,750
|
42,038
|
63,210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
239,530
|
256,583
|
283,695
|
277,548
|
289,647
|
318,948
|
315,825
|
316,875
|
308,487
|
366,520
|
331,235
|
327,123
|
305,492
|
319,981
|
311,142
|
286,558
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
292,271
|
312,763
|
341,984
|
329,937
|
340,734
|
376,409
|
371,390
|
413,428
|
375,069
|
441,945
|
396,711
|
404,911
|
380,549
|
390,174
|
384,903
|
370,331
|
|
営業利益
|
-
|
-
|
82,283
|
74,069
|
62,838
|
86,273
|
91,763
|
55,035
|
41,309
|
39,097
|
8,214
|
-2,882
|
-50,678
|
-48,932
|
-60,870
|
-36,610
|
-33,966
|
-35,080
|
-109,086
|
-34,907
|
-23,782
|
-13,591
|
-20,601
|
-20,294
|
-12,514
|
-14,803
|
-165,279
|
-94,208
|
-27,286
|
-23,746
|
-17,652
|
-19,786
|
-8,865
|
-6,744
|
-92,173
|
-11,794
|
861
|
-7,633
|
21,029
|
-1,455
|
20,508
|
-1,572
|
-6,678
|
8,420
|
27,697
|
26,117
|
31,932
|
10,323
|
32,566
|
26,453
|
11,796
|
|
営業利益率 (%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
2.6
|
7.7
|
6.4
|
3.1
|
|
経常(税引前)利益
|
-
|
-
|
-
|
76,331
|
65,901
|
87,217
|
75,275
|
57,663
|
39,482
|
34,859
|
11,425
|
-3,214
|
-52,992
|
-48,998
|
-76,518
|
-35,781
|
-32,026
|
89,909
|
-108,641
|
-35,698
|
-26,578
|
-14,460
|
-16,947
|
-18,514
|
-11,860
|
-16,492
|
-164,669
|
-101,541
|
-25,259
|
-21,396
|
-12,105
|
-22,816
|
-5,844
|
-11,112
|
-75,853
|
-6,583
|
5,246
|
-2,189
|
8,897
|
-1,266
|
21,834
|
-579
|
-4,159
|
9,611
|
29,221
|
26,725
|
32,409
|
12,232
|
31,962
|
28,768
|
9,539
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
28.9
|
24.1
|
29.4
|
23.6
|
20.8
|
15.5
|
14.5
|
5.6
|
-2.1
|
-43.8
|
-46.6
|
-70.9
|
-32.3
|
-27.2
|
83.2
|
-91.8
|
-30.9
|
-20.1
|
-11.2
|
-11.6
|
-12.8
|
-7.6
|
-11.7
|
-118.1
|
-82.2
|
-29.3
|
-25.3
|
-12.6
|
-24.1
|
-5.4
|
-9.7
|
-14.9
|
-2.3
|
1.7
|
-0.7
|
2.5
|
-0.4
|
5.5
|
-0.2
|
-1.0
|
2.5
|
6.2
|
6.3
|
7.4
|
3.1
|
7.6
|
7.0
|
2.5
|
|
法人税等合計
|
-
|
-
|
-
|
15,969
|
15,852
|
19,777
|
23,814
|
11,262
|
10,629
|
10,771
|
4,657
|
-806
|
-7,705
|
-6,800
|
-10,332
|
-9,118
|
-6,076
|
87,613
|
499
|
6,375
|
-815
|
-7,461
|
-1,049
|
9,773
|
3,300
|
7,297
|
3,424
|
-15,563
|
8,986
|
6,395
|
-3,899
|
1,070
|
6,773
|
3,969
|
4,455
|
4,549
|
9,596
|
15,405
|
11,697
|
5,085
|
12,539
|
13,307
|
13,376
|
12,288
|
13,935
|
10,450
|
9,375
|
-1,716
|
13,959
|
14,805
|
7,605
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.9
|
-14.0
|
43.7
|
51.5
|
79.7
|
|
純利益
|
141,870
|
59,467
|
76,448
|
60,362
|
50,049
|
67,440
|
51,461
|
46,401
|
28,853
|
24,088
|
7,436
|
-772
|
-31,398
|
-36,982
|
-66,186
|
-26,663
|
-25,950
|
2,296
|
-109,140
|
-42,073
|
-25,763
|
-6,999
|
-15,898
|
-28,287
|
-15,160
|
-23,789
|
-168,093
|
-85,978
|
-34,245
|
-27,791
|
-8,206
|
-23,886
|
-12,617
|
-15,081
|
-80,308
|
-11,132
|
-4,350
|
-17,594
|
12,931
|
-6,351
|
9,295
|
-13,886
|
-12,418
|
-2,677
|
15,286
|
16,275
|
23,034
|
13,948
|
18,003
|
13,963
|
5,772
|
|
純利益率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.3
|
3.6
|
4.3
|
3.4
|
1.5
|
|
一株あたり利益
|
-
|
-
|
0.36
|
0.27
|
0.23
|
0.31
|
0.22
|
0.22
|
0.14
|
0.11
|
0.05
|
0
|
-0.2
|
-0.21
|
-0.3
|
-0.12
|
-
|
0.01
|
-0.49
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.1
|
-0.04
|
-0.16
|
0.12
|
-0.06
|
0.09
|
-0.13
|
-0.11
|
-0.02
|
0.13
|
0.14
|
0.2
|
0.12
|
0.16
|
0.12
|
0.05
|
|
希薄化後一株あたり利益
|
-
|
-
|
0.36
|
0.27
|
0.23
|
0.31
|
0.22
|
0.21
|
0.14
|
0.11
|
0.04
|
0
|
-0.2
|
-0.21
|
-0.3
|
-0.12
|
-
|
0.01
|
-0.49
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.1
|
-0.04
|
-0.16
|
0.12
|
-0.06
|
0.08
|
-0.13
|
-0.11
|
-0.02
|
0.13
|
0.14
|
0.2
|
0.12
|
0.16
|
0.12
|
0.05
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.07
|
0.07
|
0.15
|
0.15
|
0.15
|
0.15
|
0
|
0.3
|
0.15
|
0.15
|
0.08
|
0.08
|
0.07
|
0.07
|
0.07
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,216
|
55,744
|
79,282
|
72,648
|
65,570
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.0
|
14.3
|
18.8
|
17.7
|
17.2
|