|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
2Q25
|
|
売上高
|
512,561
|
575,646
|
498,763
|
542,569
|
561,294
|
556,247
|
505,423
|
557,287
|
580,356
|
578,572
|
559,760
|
633,244
|
639,570
|
630,765
|
581,259
|
627,622
|
680,769
|
684,323
|
572,394
|
676,165
|
708,485
|
735,548
|
670,594
|
749,792
|
729,230
|
762,267
|
624,895
|
706,570
|
658,504
|
709,520
|
632,921
|
741,076
|
729,410
|
716,627
|
711,850
|
550,002
|
652,752
|
675,686
|
636,892
|
704,161
|
751,368
|
788,344
|
828,509
|
775,692
|
727,545
|
733,547
|
693,086
|
632,025
|
736,479
|
724,717
|
701,046
|
759,693
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
445,667
|
505,210
|
432,152
|
470,998
|
489,088
|
484,546
|
438,585
|
483,371
|
503,803
|
502,879
|
486,913
|
549,478
|
555,918
|
547,641
|
503,646
|
544,635
|
592,201
|
592,472
|
490,201
|
582,291
|
611,518
|
637,425
|
583,861
|
650,122
|
633,087
|
662,737
|
528,523
|
599,102
|
558,060
|
602,718
|
533,574
|
624,089
|
610,547
|
600,514
|
598,732
|
461,002
|
544,922
|
566,827
|
536,372
|
587,834
|
630,671
|
660,038
|
691,608
|
639,066
|
605,249
|
605,770
|
561,198
|
513,953
|
599,937
|
589,311
|
573,735
|
621,927
|
|
売上総利益
|
66,894
|
70,436
|
66,611
|
71,571
|
72,206
|
71,701
|
66,838
|
73,916
|
76,553
|
75,693
|
72,847
|
83,766
|
83,652
|
83,124
|
77,613
|
82,987
|
88,568
|
91,851
|
82,193
|
93,874
|
96,967
|
98,123
|
86,733
|
99,670
|
96,143
|
99,530
|
96,372
|
107,468
|
100,444
|
106,802
|
99,347
|
116,987
|
118,863
|
116,113
|
113,118
|
89,000
|
107,830
|
108,859
|
100,520
|
116,327
|
120,697
|
128,306
|
136,901
|
136,626
|
122,296
|
127,777
|
131,888
|
118,072
|
136,542
|
135,406
|
127,311
|
137,766
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
54,477
|
54,554
|
56,450
|
56,903
|
55,906
|
57,063
|
56,713
|
58,533
|
59,043
|
59,315
|
61,101
|
64,564
|
63,235
|
63,035
|
63,434
|
63,364
|
66,707
|
68,960
|
67,029
|
72,864
|
74,522
|
76,222
|
75,281
|
77,230
|
74,404
|
77,634
|
80,900
|
82,521
|
81,494
|
79,518
|
81,235
|
84,664
|
86,226
|
86,510
|
92,468
|
77,420
|
86,753
|
89,100
|
86,400
|
92,563
|
93,369
|
98,172
|
102,131
|
104,887
|
103,282
|
100,960
|
99,822
|
104,608
|
105,208
|
105,365
|
109,859
|
106,869
|
|
営業利益
|
12,417
|
15,882
|
9,026
|
14,668
|
16,300
|
14,638
|
10,125
|
15,383
|
17,510
|
16,378
|
11,746
|
19,202
|
20,417
|
20,089
|
14,179
|
19,623
|
21,861
|
22,891
|
15,164
|
21,010
|
22,445
|
21,901
|
11,452
|
22,440
|
21,739
|
21,896
|
15,472
|
24,947
|
18,950
|
26,317
|
17,409
|
32,323
|
32,637
|
29,603
|
20,650
|
10,588
|
21,077
|
19,759
|
14,120
|
23,764
|
27,328
|
30,134
|
34,770
|
31,739
|
18,117
|
25,071
|
32,022
|
13,464
|
30,919
|
30,041
|
14,522
|
30,897
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
12,362
|
15,821
|
9,072
|
14,575
|
16,237
|
14,623
|
10,075
|
15,337
|
17,471
|
16,364
|
11,736
|
19,176
|
20,381
|
20,075
|
14,180
|
19,584
|
21,832
|
22,871
|
15,150
|
20,998
|
22,418
|
21,887
|
11,471
|
22,449
|
21,731
|
21,974
|
15,588
|
25,129
|
19,064
|
28,883
|
17,607
|
32,507
|
32,699
|
29,866
|
20,742
|
10,593
|
21,060
|
20,801
|
14,113
|
23,778
|
27,328
|
30,131
|
34,785
|
32,047
|
19,403
|
26,945
|
34,710
|
18,031
|
35,568
|
36,578
|
18,498
|
34,113
|
|
経常(税引前)利益率(%)
|
2.41
|
2.75
|
1.82
|
2.69
|
2.89
|
2.63
|
1.99
|
2.75
|
3.01
|
2.83
|
2.1
|
3.03
|
3.19
|
3.18
|
2.44
|
3.12
|
3.21
|
3.34
|
2.65
|
3.11
|
3.16
|
2.98
|
1.71
|
2.99
|
2.98
|
2.88
|
2.49
|
3.56
|
2.9
|
4.07
|
2.78
|
4.39
|
4.48
|
4.17
|
2.91
|
1.93
|
3.23
|
3.08
|
2.22
|
3.38
|
3.64
|
3.82
|
4.2
|
4.13
|
2.67
|
3.67
|
5.01
|
2.85
|
4.83
|
5.05
|
2.64
|
4.49
|
|
法人税等合計
|
4,882
|
6,435
|
3,597
|
5,749
|
6,336
|
5,754
|
3,977
|
6,183
|
6,882
|
6,523
|
4,605
|
7,747
|
8,204
|
8,131
|
5,596
|
7,955
|
8,831
|
9,258
|
6,087
|
8,540
|
8,825
|
8,890
|
4,039
|
8,864
|
8,614
|
1,251
|
4,288
|
6,903
|
5,298
|
7,583
|
4,880
|
8,839
|
8,949
|
7,900
|
5,846
|
2,950
|
4,130
|
4,505
|
3,929
|
6,486
|
7,283
|
8,339
|
9,387
|
8,841
|
5,205
|
7,248
|
9,112
|
4,877
|
9,407
|
9,519
|
5,017
|
9,324
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
7,480
|
9,386
|
5,475
|
8,826
|
9,901
|
8,869
|
6,098
|
9,154
|
10,589
|
9,841
|
7,131
|
11,429
|
12,177
|
11,944
|
8,584
|
11,629
|
13,001
|
13,613
|
9,063
|
12,458
|
13,593
|
12,997
|
7,432
|
13,585
|
13,117
|
20,723
|
11,300
|
18,226
|
13,766
|
21,300
|
12,727
|
23,668
|
23,750
|
21,966
|
14,896
|
7,643
|
16,930
|
16,296
|
10,184
|
17,292
|
20,045
|
21,792
|
25,398
|
23,206
|
14,198
|
19,697
|
25,598
|
13,154
|
26,161
|
27,059
|
13,481
|
24,789
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.28
|
0.35
|
0.21
|
0.33
|
0.37
|
0.34
|
0.23
|
0.35
|
0.4
|
0.38
|
0.27
|
0.44
|
0.46
|
0.45
|
0.33
|
0.44
|
0.49
|
0.51
|
0.34
|
0.47
|
0.51
|
0.49
|
0.28
|
0.51
|
0.49
|
0.77
|
0.42
|
0.68
|
0.52
|
0.8
|
0.48
|
0.9
|
0.9
|
0.84
|
0.57
|
0.29
|
0.65
|
0.62
|
0.39
|
0.66
|
0.77
|
0.83
|
0.97
|
0.88
|
0.54
|
0.75
|
0.97
|
0.5
|
0.99
|
1.03
|
0.52
|
0.98
|
|
希薄化後一株あたり利益
|
0.28
|
0.35
|
0.21
|
0.33
|
0.37
|
0.33
|
0.23
|
0.35
|
0.4
|
0.37
|
0.27
|
0.43
|
0.46
|
0.45
|
0.32
|
0.44
|
0.49
|
0.51
|
0.34
|
0.47
|
0.51
|
0.49
|
0.28
|
0.51
|
0.49
|
0.77
|
0.42
|
0.68
|
0.51
|
0.8
|
0.48
|
0.89
|
0.9
|
0.83
|
0.56
|
0.29
|
0.64
|
0.62
|
0.39
|
0.66
|
0.76
|
0.83
|
0.96
|
0.88
|
0.54
|
0.75
|
0.97
|
0.5
|
0.99
|
1.02
|
0.51
|
0.97
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
0.38
|
-
|
-
|
-
|
0.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.08
|
0.08
|
0.1
|
0.1
|
0.1
|
0.15
|
0.15
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|