|
(単位:千ドル)
|
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
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
598,691
|
640,277
|
582,525
|
612,942
|
598,437
|
673,234
|
608,514
|
700,010
|
627,451
|
702,671
|
640,407
|
674,101
|
649,141
|
698,491
|
643,298
|
692,747
|
683,428
|
755,966
|
683,705
|
719,185
|
702,629
|
764,002
|
700,136
|
745,584
|
709,971
|
772,682
|
700,410
|
743,226
|
710,368
|
787,771
|
721,413
|
733,543
|
811,707
|
739,603
|
787,098
|
749,040
|
846,143
|
432,544
|
646,454
|
677,169
|
713,416
|
784,405
|
784,930
|
862,260
|
790,196
|
839,519
|
933,868
|
832,689
|
823,839
|
935,401
|
817,135
|
845,089
|
949,439
|
821,147
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
179,753
|
219,390
|
179,774
|
-
|
186,307
|
235,391
|
189,615
|
-
|
197,858
|
244,187
|
201,982
|
-
|
205,929
|
243,015
|
201,507
|
-
|
222,295
|
262,155
|
216,142
|
-
|
222,973
|
264,932
|
212,382
|
-
|
213,109
|
254,920
|
205,882
|
-
|
210,749
|
260,952
|
217,719
|
222,293
|
265,179
|
217,073
|
-
|
219,814
|
272,207
|
137,138
|
199,044
|
225,084
|
205,379
|
-
|
242,771
|
283,641
|
250,048
|
281,540
|
326,555
|
262,191
|
255,559
|
314,851
|
245,070
|
258,901
|
309,832
|
247,280
|
|
売上総利益
|
418,938
|
420,887
|
402,751
|
419,388
|
412,130
|
437,843
|
418,899
|
483,839
|
429,593
|
458,484
|
438,425
|
463,444
|
443,212
|
455,476
|
441,791
|
470,440
|
461,133
|
493,811
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
45,416
|
52,472
|
31,205
|
-
|
44,624
|
47,337
|
39,108
|
-
|
45,308
|
57,197
|
44,172
|
-
|
44,237
|
58,706
|
45,213
|
-
|
55,442
|
71,221
|
55,477
|
-
|
65,308
|
70,525
|
67,028
|
-
|
75,744
|
82,696
|
71,478
|
-
|
70,838
|
76,674
|
63,309
|
61,678
|
76,711
|
65,085
|
-
|
63,373
|
79,135
|
-78,976
|
237,106
|
14,395
|
52,490
|
-
|
42,913
|
46,664
|
30,454
|
23,619
|
38,971
|
16,790
|
11,413
|
30,762
|
-19,272
|
7,071
|
29,123
|
14,857
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
法人税等合計
|
9,968
|
11,865
|
4,432
|
-
|
-
|
-
|
-
|
-
|
11,404
|
11,736
|
9,376
|
-
|
12,670
|
17,180
|
12,158
|
-
|
16,994
|
19,374
|
16,130
|
-
|
20,899
|
18,714
|
14,423
|
-
|
23,713
|
26,331
|
21,165
|
-
|
20,840
|
-18,145
|
10,968
|
10,122
|
11,779
|
10,560
|
-
|
10,590
|
10,878
|
-55,220
|
55,711
|
-10,420
|
9,406
|
-
|
6,908
|
6,840
|
767
|
2,958
|
4,072
|
-1,714
|
1,019
|
-839
|
-15,260
|
-3,595
|
1,938
|
-2,701
|
|
純利益
|
23,734
|
28,777
|
15,154
|
17,543
|
23,802
|
25,609
|
18,974
|
34,696
|
23,192
|
35,168
|
24,602
|
34,303
|
27,160
|
37,055
|
28,728
|
39,185
|
34,024
|
47,163
|
35,317
|
47,399
|
40,865
|
48,242
|
49,169
|
51,023
|
48,355
|
52,727
|
46,924
|
53,893
|
46,380
|
91,139
|
48,747
|
47,207
|
60,755
|
50,414
|
65,025
|
43,223
|
61,168
|
-161,932
|
170,680
|
14,000
|
33,470
|
36,363
|
33,376
|
37,624
|
27,516
|
17,129
|
30,491
|
13,968
|
5,456
|
26,534
|
-9,199
|
4,844
|
22,207
|
12,574
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.04
|
1.24
|
0.66
|
0.77
|
1.04
|
1.11
|
0.82
|
1.49
|
0.98
|
1.48
|
1.04
|
1.44
|
1.14
|
1.56
|
1.21
|
1.65
|
1.43
|
1.97
|
1.48
|
1.98
|
1.71
|
2.02
|
2.05
|
2.13
|
2.01
|
2.19
|
1.95
|
2.24
|
1.93
|
3.8
|
2.03
|
1.97
|
2.53
|
2.1
|
2.7
|
1.8
|
2.55
|
-6.81
|
7.2
|
0.59
|
1.41
|
1.54
|
1.42
|
1.61
|
1.19
|
0.77
|
1.38
|
0.63
|
0.25
|
1.2
|
-0.41
|
0.22
|
1
|
0.56
|
|
希薄化後一株あたり利益
|
1.01
|
1.2
|
0.64
|
0.75
|
1.03
|
1.1
|
0.81
|
1.47
|
0.97
|
1.47
|
1.02
|
1.43
|
1.14
|
1.55
|
1.2
|
1.63
|
1.42
|
1.96
|
1.47
|
1.97
|
1.7
|
2.01
|
2.04
|
2.12
|
2.01
|
2.19
|
1.95
|
2.23
|
1.92
|
3.79
|
2.03
|
1.96
|
2.52
|
2.09
|
2.7
|
1.79
|
2.55
|
-6.81
|
7.18
|
0.59
|
1.41
|
1.53
|
1.41
|
1.6
|
1.19
|
0.77
|
1.37
|
0.63
|
0.25
|
1.19
|
-0.41
|
0.22
|
0.99
|
0.56
|
|
一株あたり配当金
|
0.22
|
0.22
|
0.22
|
-
|
0.25
|
0.25
|
0.65
|
-
|
0.5
|
0.5
|
0.5
|
-
|
0.75
|
0.75
|
1.75
|
-
|
1
|
1
|
1
|
-
|
4.1
|
1.1
|
1.1
|
-
|
1.15
|
1.15
|
1.15
|
-
|
1.2
|
1.2
|
1.2
|
1.25
|
1.25
|
1.25
|
-
|
1.3
|
1.3
|
1.3
|
-
|
-
|
-
|
-
|
1.3
|
1.3
|
1.3
|
1.3
|
1.3
|
1.3
|
1.3
|
1.3
|
1.3
|
0.25
|
0.25
|
0.25
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|