|
(単位:千ドル)
|
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
|
|
売上高
|
332,353
|
329,761
|
433,615
|
427,988
|
347,263
|
351,392
|
441,801
|
478,138
|
370,427
|
343,355
|
433,702
|
462,218
|
417,166
|
368,271
|
408,741
|
300,002
|
482,932
|
420,494
|
580,885
|
624,850
|
521,629
|
-
|
606,087
|
658,599
|
558,246
|
-
|
686,290
|
689,363
|
593,381
|
-
|
707,554
|
683,867
|
620,501
|
-
|
703,372
|
720,476
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
売上原価
|
170,369
|
-
|
207,200
|
205,079
|
174,295
|
-
|
214,127
|
227,328
|
181,489
|
-
|
211,545
|
216,175
|
199,822
|
-
|
207,786
|
143,545
|
230,911
|
-
|
270,146
|
290,424
|
252,792
|
-
|
289,088
|
314,993
|
263,251
|
-
|
320,618
|
320,840
|
284,859
|
-
|
329,615
|
312,113
|
283,126
|
-
|
366,210
|
366,160
|
|
売上総利益
|
161,984
|
167,994
|
226,415
|
222,909
|
172,968
|
178,500
|
227,674
|
250,810
|
188,938
|
174,929
|
222,157
|
246,043
|
217,344
|
186,691
|
200,955
|
156,457
|
252,021
|
220,403
|
310,739
|
334,426
|
268,837
|
-
|
316,999
|
343,606
|
294,995
|
-
|
365,672
|
368,523
|
308,522
|
-
|
377,939
|
371,754
|
337,375
|
-
|
337,162
|
354,316
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
研究開発費
|
12,473
|
-
|
12,507
|
12,092
|
11,060
|
-
|
12,392
|
12,916
|
12,787
|
-
|
12,751
|
12,920
|
12,746
|
-
|
13,220
|
11,132
|
10,611
|
-
|
12,329
|
13,021
|
14,597
|
-
|
13,976
|
13,938
|
14,619
|
-
|
14,540
|
16,507
|
16,239
|
-
|
16,453
|
16,140
|
18,923
|
-
|
18,859
|
18,933
|
|
販売管理費
|
139,063
|
-
|
147,998
|
151,808
|
142,017
|
-
|
151,368
|
171,685
|
148,653
|
-
|
155,426
|
170,223
|
158,857
|
-
|
152,723
|
130,535
|
153,724
|
-
|
176,369
|
210,255
|
199,787
|
-
|
195,691
|
239,167
|
202,418
|
-
|
222,539
|
242,015
|
210,166
|
-
|
236,592
|
246,084
|
232,882
|
-
|
200,261
|
222,006
|
|
営業利益
|
8,620
|
7,608
|
64,288
|
57,385
|
18,265
|
26,370
|
62,284
|
64,579
|
25,873
|
19,599
|
52,227
|
61,135
|
43,726
|
28,565
|
21,428
|
11,731
|
85,204
|
27,092
|
120,069
|
109,180
|
52,486
|
-
|
105,369
|
88,547
|
76,010
|
-
|
124,904
|
106,490
|
78,605
|
-
|
121,381
|
106,023
|
82,067
|
-
|
114,547
|
109,868
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
-4,603
|
-
|
62,115
|
52,245
|
14,122
|
-
|
58,310
|
58,788
|
17,447
|
-
|
48,314
|
55,141
|
37,736
|
-
|
16,615
|
3,155
|
78,187
|
-
|
114,461
|
107,093
|
50,400
|
-
|
102,766
|
84,309
|
69,121
|
-
|
114,344
|
95,113
|
68,298
|
-
|
107,966
|
91,376
|
68,473
|
-
|
120,595
|
93,682
|
|
経常(税引前)利益率(%)
|
-1.38
|
-
|
14.32
|
12.21
|
4.07
|
-
|
13.2
|
12.3
|
4.71
|
-
|
11.14
|
11.93
|
9.05
|
-
|
4.06
|
1.05
|
16.19
|
-
|
19.7
|
17.14
|
9.66
|
-
|
16.96
|
12.8
|
12.38
|
-
|
16.66
|
13.8
|
11.51
|
-
|
15.26
|
13.36
|
11.04
|
-
|
17.15
|
13.0
|
|
法人税等合計
|
440
|
-
|
22,485
|
18,207
|
3,488
|
-
|
15,220
|
18,419
|
10,098
|
-
|
12,275
|
16,239
|
7,700
|
-
|
7,600
|
-600
|
14,100
|
-
|
27,800
|
24,600
|
10,500
|
-
|
20,900
|
16,100
|
15,800
|
-
|
20,700
|
20,700
|
11,300
|
-
|
23,400
|
21,200
|
13,200
|
-
|
21,600
|
18,600
|
|
実効税率(%)
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
-5,043
|
1,247
|
39,630
|
34,038
|
10,634
|
12,318
|
43,090
|
40,369
|
7,349
|
12,264
|
36,039
|
38,902
|
30,006
|
19,618
|
8,975
|
3,753
|
64,046
|
23,237
|
86,627
|
82,520
|
39,925
|
-
|
81,847
|
68,239
|
53,324
|
-
|
93,619
|
74,655
|
57,307
|
-
|
87,762
|
71,428
|
56,224
|
-
|
99,372
|
75,563
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
一株あたり利益
|
-0.4
|
-0.02
|
0.51
|
0.44
|
0.13
|
0.16
|
0.56
|
0.53
|
0.09
|
0.15
|
0.46
|
0.51
|
0.4
|
0.24
|
0.12
|
0.03
|
0.85
|
0.29
|
1.14
|
1.09
|
0.53
|
-
|
1.1
|
0.91
|
0.72
|
-
|
1.37
|
1.09
|
0.86
|
-
|
1.36
|
1.12
|
0.89
|
-
|
1.62
|
1.26
|
|
希薄化後一株あたり利益
|
-0.4
|
-0.02
|
0.51
|
0.44
|
0.12
|
0.16
|
0.55
|
0.53
|
0.09
|
0.15
|
0.46
|
0.51
|
0.39
|
0.24
|
0.12
|
0.03
|
0.84
|
0.29
|
1.13
|
1.08
|
0.52
|
-
|
1.1
|
0.91
|
0.72
|
-
|
1.36
|
1.09
|
0.85
|
-
|
1.35
|
1.11
|
0.89
|
-
|
1.62
|
1.25
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.15
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.18
|
0.18
|
0.18
|
0.18
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.23
|
0.23
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|