|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
201,560
|
206,832
|
250,945
|
243,001
|
269,467
|
290,706
|
280,255
|
268,248
|
260,349
|
269,498
|
286,973
|
288,621
|
326,770
|
335,739
|
338,436
|
350,913
|
350,411
|
368,937
|
379,258
|
389,829
|
405,593
|
405,567
|
423,800
|
429,643
|
419,913
|
453,535
|
443,139
|
438,627
|
459,570
|
465,420
|
454,981
|
460,253
|
453,409
|
468,588
|
468,711
|
477,761
|
443,836
|
453,761
|
229,925
|
474,638
|
529,864
|
483,724
|
428,005
|
399,598
|
468,250
|
463,423
|
493,636
|
493,648
|
550,761
|
583,472
|
575,848
|
589,132
|
590,225
|
572,925
|
608,525
|
541,638
|
576,773
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
127,667
|
133,073
|
160,629
|
157,376
|
174,182
|
189,880
|
187,498
|
178,132
|
-
|
176,035
|
184,361
|
182,659
|
-
|
204,440
|
204,144
|
212,288
|
-
|
225,845
|
233,715
|
237,932
|
-
|
246,876
|
257,028
|
255,821
|
-
|
277,734
|
275,931
|
267,398
|
-
|
292,791
|
282,176
|
287,263
|
-
|
298,944
|
292,173
|
297,440
|
-
|
297,174
|
185,980
|
286,401
|
-
|
300,424
|
276,408
|
258,698
|
307,838
|
315,055
|
346,435
|
-
|
376,024
|
390,389
|
384,407
|
-
|
387,987
|
384,362
|
404,462
|
-
|
385,039
|
|
売上総利益
|
73,893
|
73,759
|
90,316
|
85,624
|
95,285
|
100,826
|
92,757
|
90,116
|
89,119
|
93,463
|
102,612
|
105,962
|
128,694
|
131,298
|
134,292
|
138,625
|
134,673
|
143,092
|
145,543
|
151,896
|
163,244
|
158,690
|
166,772
|
173,821
|
169,167
|
175,800
|
167,207
|
171,229
|
180,290
|
172,628
|
172,804
|
172,990
|
172,044
|
169,644
|
176,537
|
180,321
|
161,805
|
156,587
|
43,944
|
188,236
|
216,675
|
183,300
|
151,596
|
140,900
|
160,411
|
148,367
|
147,201
|
153,834
|
174,737
|
193,083
|
191,440
|
203,369
|
202,237
|
188,563
|
204,063
|
176,226
|
191,733
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
15,222
|
16,463
|
18,914
|
20,245
|
20,668
|
23,215
|
22,792
|
20,434
|
-
|
18,683
|
18,864
|
19,106
|
-
|
20,489
|
20,234
|
21,671
|
-
|
21,587
|
22,315
|
21,505
|
-
|
23,091
|
23,071
|
23,585
|
-
|
25,152
|
25,243
|
24,770
|
-
|
26,049
|
27,200
|
26,888
|
-
|
28,089
|
28,359
|
29,398
|
-
|
29,615
|
28,992
|
27,812
|
-
|
27,652
|
29,059
|
29,750
|
31,974
|
32,857
|
33,541
|
-
|
34,653
|
37,973
|
40,197
|
-
|
42,181
|
44,003
|
48,225
|
-
|
45,924
|
|
販売管理費
|
9,884
|
10,323
|
11,311
|
12,131
|
12,370
|
12,110
|
12,452
|
12,058
|
-
|
10,926
|
12,152
|
13,199
|
-
|
13,632
|
14,222
|
13,747
|
-
|
13,796
|
15,095
|
14,128
|
-
|
14,750
|
14,955
|
16,024
|
-
|
16,221
|
16,099
|
17,386
|
-
|
18,063
|
18,921
|
18,673
|
-
|
19,958
|
20,273
|
22,786
|
-
|
21,944
|
21,690
|
21,571
|
-
|
21,914
|
22,613
|
22,984
|
25,131
|
29,718
|
26,868
|
-
|
26,832
|
27,819
|
28,826
|
-
|
30,709
|
29,675
|
30,109
|
-
|
29,933
|
|
営業費用
|
25,107
|
26,787
|
30,225
|
32,377
|
33,038
|
35,325
|
35,245
|
32,492
|
-
|
29,609
|
31,016
|
32,306
|
-
|
34,121
|
34,456
|
35,419
|
-
|
35,383
|
37,410
|
35,634
|
-
|
37,841
|
38,026
|
39,609
|
-
|
41,373
|
41,343
|
42,157
|
-
|
44,113
|
46,121
|
45,562
|
-
|
48,048
|
48,632
|
52,185
|
-
|
51,560
|
50,683
|
49,383
|
-
|
49,566
|
51,672
|
52,735
|
57,106
|
62,576
|
60,409
|
-
|
61,486
|
65,793
|
69,024
|
-
|
72,891
|
73,679
|
78,335
|
-
|
78,746
|
|
営業利益
|
48,786
|
46,972
|
60,090
|
53,246
|
62,246
|
65,500
|
57,512
|
57,623
|
53,819
|
63,853
|
71,596
|
73,656
|
95,636
|
97,177
|
99,835
|
103,205
|
98,615
|
107,708
|
108,132
|
116,262
|
126,662
|
120,848
|
128,745
|
134,212
|
127,936
|
134,427
|
125,864
|
129,072
|
133,994
|
128,515
|
126,683
|
127,427
|
125,499
|
121,596
|
127,904
|
128,135
|
110,901
|
105,027
|
-6,739
|
138,852
|
162,414
|
133,733
|
99,924
|
88,164
|
103,305
|
85,790
|
86,791
|
94,118
|
113,250
|
127,289
|
122,416
|
132,774
|
129,346
|
114,884
|
125,728
|
89,768
|
112,987
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
50,341
|
50,171
|
63,455
|
57,748
|
64,498
|
68,787
|
60,679
|
61,686
|
-
|
65,753
|
77,128
|
81,043
|
-
|
101,692
|
105,622
|
103,992
|
-
|
108,417
|
110,450
|
116,047
|
-
|
119,569
|
127,608
|
134,327
|
-
|
134,864
|
127,943
|
130,832
|
-
|
131,759
|
128,972
|
130,534
|
-
|
124,908
|
130,282
|
131,579
|
-
|
107,274
|
-3,873
|
142,896
|
-
|
135,266
|
101,815
|
89,894
|
103,295
|
84,807
|
86,162
|
-
|
115,995
|
128,603
|
124,480
|
-
|
127,647
|
101,330
|
145,455
|
-
|
113,627
|
|
経常(税引前)利益率(%)
|
24.98
|
24.26
|
25.29
|
23.76
|
23.94
|
23.66
|
21.65
|
23.0
|
-
|
24.4
|
26.88
|
28.08
|
-
|
30.29
|
31.21
|
29.63
|
-
|
29.39
|
29.12
|
29.77
|
-
|
29.48
|
30.11
|
31.27
|
-
|
29.74
|
28.87
|
29.83
|
-
|
28.31
|
28.35
|
28.36
|
-
|
26.66
|
27.8
|
27.54
|
-
|
23.64
|
-1.68
|
30.11
|
-
|
27.96
|
23.79
|
22.5
|
22.06
|
18.3
|
17.45
|
-
|
21.06
|
22.04
|
21.62
|
-
|
21.63
|
17.69
|
23.9
|
-
|
19.7
|
|
法人税等合計
|
16,283
|
15,880
|
21,122
|
19,275
|
21,101
|
22,442
|
19,913
|
19,808
|
-
|
20,323
|
25,031
|
25,522
|
-
|
33,126
|
28,895
|
31,655
|
-
|
31,234
|
35,891
|
37,715
|
-
|
39,289
|
41,123
|
42,263
|
-
|
37,308
|
39,407
|
40,601
|
-
|
20,511
|
19,948
|
19,198
|
-
|
20,628
|
21,323
|
19,681
|
-
|
17,768
|
-1,498
|
25,804
|
-
|
21,815
|
15,309
|
13,233
|
15,766
|
12,403
|
13,506
|
-
|
18,416
|
19,448
|
19,754
|
-
|
19,417
|
15,290
|
22,906
|
-
|
18,753
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
34,057
|
34,291
|
42,332
|
38,472
|
43,397
|
46,344
|
40,766
|
41,877
|
39,599
|
45,430
|
52,097
|
55,520
|
69,881
|
68,566
|
76,726
|
72,336
|
70,975
|
77,183
|
74,558
|
78,332
|
88,396
|
80,279
|
86,485
|
92,064
|
88,761
|
97,556
|
88,535
|
90,230
|
130,469
|
111,248
|
109,023
|
111,335
|
106,275
|
104,280
|
108,958
|
111,897
|
99,547
|
89,505
|
-2,375
|
117,092
|
143,339
|
113,450
|
86,506
|
76,660
|
87,528
|
72,404
|
72,655
|
86,168
|
97,578
|
109,155
|
104,725
|
116,944
|
108,230
|
86,040
|
122,549
|
87,668
|
94,874
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.24
|
0.25
|
0.3
|
0.27
|
0.3
|
0.32
|
0.28
|
0.29
|
-
|
0.32
|
0.36
|
0.39
|
0.48
|
0.47
|
0.53
|
0.5
|
0.24
|
0.26
|
0.25
|
0.27
|
0.3
|
0.28
|
0.3
|
0.32
|
0.31
|
0.34
|
0.31
|
0.32
|
0.46
|
0.4
|
0.4
|
0.42
|
0.41
|
0.4
|
0.42
|
0.44
|
0.39
|
0.36
|
-0.01
|
0.48
|
0.58
|
0.47
|
0.36
|
0.32
|
0.37
|
0.31
|
0.31
|
0.37
|
0.42
|
0.47
|
0.45
|
0.5
|
0.47
|
0.37
|
0.54
|
0.39
|
0.42
|
|
希薄化後一株あたり利益
|
0.24
|
0.24
|
0.29
|
0.27
|
0.3
|
0.32
|
0.28
|
0.29
|
0.28
|
0.32
|
0.36
|
0.38
|
0.48
|
0.47
|
0.52
|
0.49
|
0.24
|
0.26
|
0.25
|
0.27
|
0.3
|
0.28
|
0.3
|
0.32
|
0.31
|
0.33
|
0.31
|
0.31
|
0.46
|
0.4
|
0.4
|
0.42
|
0.41
|
0.4
|
0.42
|
0.44
|
0.39
|
0.36
|
-0.01
|
0.48
|
0.59
|
0.46
|
0.36
|
0.32
|
0.37
|
0.31
|
0.31
|
0.37
|
0.42
|
0.47
|
0.45
|
0.5
|
0.47
|
0.37
|
0.53
|
0.39
|
0.42
|
|
一株あたり配当金
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.14
|
0.16
|
0.16
|
-
|
0.08
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.12
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|