|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
601,900
|
559,400
|
493,500
|
487,000
|
457,400
|
512,100
|
466,300
|
491,000
|
493,600
|
536,100
|
553,300
|
544,400
|
503,600
|
511,000
|
493,000
|
478,200
|
462,100
|
474,900
|
434,300
|
468,900
|
499,000
|
580,000
|
595,000
|
588,000
|
663,000
|
711,000
|
692,000
|
647,000
|
675,000
|
737,000
|
669,000
|
617,000
|
637,000
|
377,000
|
532,000
|
535,000
|
588,000
|
603,000
|
567,000
|
677,000
|
664,000
|
710,000
|
741,000
|
783,000
|
736,000
|
789,000
|
816,000
|
824,000
|
766,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
318,100
|
307,500
|
269,100
|
-
|
259,100
|
286,000
|
260,200
|
-
|
271,100
|
297,600
|
294,000
|
-
|
264,400
|
274,700
|
256,900
|
-
|
247,000
|
248,200
|
229,600
|
-
|
248,000
|
290,000
|
293,000
|
-
|
321,000
|
337,000
|
324,000
|
-
|
316,000
|
348,000
|
321,000
|
-
|
311,000
|
212,000
|
278,000
|
-
|
297,000
|
315,000
|
306,000
|
357,000
|
353,000
|
382,000
|
380,000
|
402,000
|
379,000
|
423,000
|
422,000
|
428,000
|
388,000
|
|
売上総利益
|
283,800
|
251,900
|
224,400
|
194,200
|
198,300
|
226,100
|
206,100
|
211,400
|
222,500
|
238,500
|
259,300
|
255,600
|
239,200
|
236,300
|
236,100
|
222,200
|
215,100
|
226,700
|
204,700
|
217,700
|
251,000
|
290,000
|
302,000
|
288,000
|
342,000
|
374,000
|
368,000
|
338,000
|
359,000
|
389,000
|
348,000
|
298,000
|
326,000
|
165,000
|
254,000
|
253,000
|
291,000
|
288,000
|
261,000
|
320,000
|
311,000
|
328,000
|
361,000
|
381,000
|
357,000
|
366,000
|
394,000
|
396,000
|
378,000
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
27,900
|
23,200
|
35,900
|
-
|
29,000
|
22,800
|
20,900
|
-
|
24,500
|
21,200
|
24,500
|
-
|
22,200
|
23,200
|
23,600
|
-
|
21,800
|
21,800
|
20,700
|
-
|
23,000
|
25,000
|
26,000
|
-
|
28,000
|
33,000
|
33,000
|
-
|
31,000
|
37,000
|
39,000
|
-
|
36,000
|
38,000
|
33,000
|
-
|
38,000
|
41,000
|
42,000
|
43,000
|
46,000
|
47,000
|
44,000
|
47,000
|
49,000
|
46,000
|
49,000
|
51,000
|
43,000
|
|
販売管理費
|
101,200
|
109,100
|
96,700
|
-
|
87,900
|
85,600
|
74,000
|
-
|
83,200
|
85,100
|
87,500
|
-
|
73,400
|
75,600
|
86,600
|
-
|
82,600
|
77,800
|
80,000
|
-
|
79,000
|
88,000
|
78,000
|
-
|
92,000
|
93,000
|
89,000
|
-
|
84,000
|
93,000
|
85,000
|
-
|
75,000
|
69,000
|
93,000
|
-
|
73,000
|
80,000
|
73,000
|
75,000
|
78,000
|
78,000
|
87,000
|
92,000
|
86,000
|
86,000
|
82,000
|
85,000
|
86,000
|
|
営業利益
|
154,700
|
119,600
|
91,800
|
54,100
|
81,400
|
117,700
|
111,200
|
99,600
|
114,800
|
132,200
|
147,300
|
117,800
|
142,300
|
137,500
|
111,900
|
37,200
|
110,700
|
127,100
|
104,000
|
109,700
|
149,000
|
177,000
|
198,000
|
128,000
|
222,000
|
248,000
|
246,000
|
207,000
|
244,000
|
259,000
|
224,000
|
165,000
|
215,000
|
58,000
|
128,000
|
133,000
|
180,000
|
167,000
|
146,000
|
202,000
|
187,000
|
203,000
|
230,000
|
242,000
|
222,000
|
234,000
|
263,000
|
260,000
|
249,000
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
83,200
|
62,700
|
49,200
|
21,100
|
44,400
|
81,800
|
72,400
|
67,500
|
79,300
|
94,700
|
116,300
|
77,800
|
108,200
|
87,100
|
73,800
|
19,700
|
76,500
|
99,100
|
71,000
|
94,700
|
127,000
|
146,000
|
170,000
|
84,000
|
191,000
|
222,000
|
218,000
|
174,000
|
211,000
|
229,000
|
194,000
|
134,000
|
181,000
|
30,000
|
98,000
|
84,000
|
154,000
|
140,000
|
124,000
|
163,000
|
154,000
|
159,000
|
212,000
|
216,000
|
193,000
|
204,000
|
234,000
|
249,000
|
233,000
|
|
経常(税引前)利益率(%)
|
13.82
|
11.21
|
9.97
|
4.33
|
9.71
|
15.97
|
15.53
|
13.75
|
16.07
|
17.66
|
21.02
|
14.29
|
21.49
|
17.05
|
14.97
|
4.12
|
16.55
|
20.87
|
16.35
|
20.2
|
25.45
|
25.17
|
28.57
|
14.29
|
28.81
|
31.22
|
31.5
|
26.89
|
31.26
|
31.07
|
29.0
|
21.72
|
28.41
|
7.96
|
18.42
|
15.7
|
26.19
|
23.22
|
21.87
|
24.08
|
23.19
|
22.39
|
28.61
|
27.59
|
26.22
|
25.86
|
28.68
|
30.22
|
30.42
|
|
法人税等合計
|
25,200
|
-350,100
|
17,000
|
-
|
16,900
|
31,300
|
27,900
|
-
|
27,200
|
37,500
|
47,500
|
-
|
39,800
|
32,700
|
27,300
|
-
|
28,200
|
38,300
|
26,400
|
-
|
44,000
|
51,000
|
59,000
|
-
|
40,000
|
48,000
|
51,000
|
-
|
44,000
|
48,000
|
45,000
|
-
|
42,000
|
7,000
|
21,000
|
-
|
34,000
|
30,000
|
30,000
|
34,000
|
32,000
|
20,000
|
42,000
|
41,000
|
35,000
|
35,000
|
47,000
|
49,000
|
41,000
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
58,000
|
412,800
|
32,200
|
11,200
|
27,500
|
50,500
|
44,500
|
42,900
|
52,100
|
57,200
|
68,800
|
50,500
|
68,400
|
54,400
|
46,500
|
13,000
|
48,300
|
60,800
|
44,600
|
61,200
|
83,000
|
95,000
|
111,000
|
215,000
|
151,000
|
174,000
|
167,000
|
147,000
|
167,000
|
181,000
|
149,000
|
107,000
|
139,000
|
23,000
|
77,000
|
60,000
|
120,000
|
110,000
|
94,000
|
129,000
|
122,000
|
139,000
|
170,000
|
175,000
|
158,000
|
169,000
|
187,000
|
200,000
|
192,000
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.32
|
2.28
|
0.18
|
0.06
|
0.15
|
0.27
|
0.24
|
0.24
|
0.29
|
0.32
|
0.38
|
0.28
|
0.38
|
0.3
|
0.27
|
0.08
|
0.28
|
0.36
|
0.27
|
0.37
|
0.53
|
0.63
|
0.75
|
1.52
|
1.09
|
1.3
|
1.28
|
1.15
|
1.33
|
1.47
|
1.24
|
0.9
|
1.2
|
0.2
|
0.68
|
0.54
|
1.08
|
1.01
|
0.89
|
1.32
|
1.26
|
1.46
|
1.85
|
1.94
|
1.76
|
1.92
|
2.15
|
2.3
|
2.26
|
|
希薄化後一株あたり利益
|
0.31
|
2.21
|
0.17
|
0.06
|
0.15
|
0.26
|
0.24
|
0.23
|
0.28
|
0.31
|
0.38
|
0.28
|
0.38
|
0.3
|
0.27
|
0.08
|
0.28
|
0.36
|
0.27
|
0.36
|
0.52
|
0.63
|
0.75
|
1.51
|
1.08
|
1.29
|
1.27
|
1.14
|
1.32
|
1.46
|
1.23
|
0.9
|
1.2
|
0.2
|
0.68
|
0.53
|
1.07
|
1.01
|
0.89
|
1.3
|
1.26
|
1.45
|
1.85
|
1.92
|
1.76
|
1.9
|
2.13
|
2.27
|
2.23
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.06
|
0.06
|
0.06
|
0.06
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.27
|