|
(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
|
1Q24
|
3Q24
|
1Q25
|
|
売上高
|
213,395
|
218,691
|
227,641
|
239,649
|
237,864
|
231,979
|
233,921
|
241,568
|
244,055
|
229,759
|
245,052
|
263,860
|
264,796
|
276,426
|
273,527
|
288,949
|
288,951
|
280,805
|
283,599
|
305,419
|
306,520
|
289,559
|
296,295
|
306,392
|
305,301
|
321,174
|
302,780
|
324,315
|
332,968
|
377,910
|
341,254
|
366,717
|
373,918
|
396,636
|
358,238
|
353,987
|
360,315
|
434,335
|
378,478
|
392,525
|
394,060
|
413,468
|
423,110
|
467,777
|
483,282
|
500,085
|
501,519
|
494,436
|
512,029
|
516,998
|
487,618
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
133,522
|
137,343
|
140,188
|
147,861
|
148,267
|
-
|
142,818
|
151,528
|
154,024
|
-
|
153,730
|
166,667
|
166,064
|
-
|
164,569
|
178,251
|
177,864
|
-
|
177,199
|
194,188
|
191,310
|
-
|
183,607
|
190,896
|
189,992
|
-
|
188,826
|
206,565
|
213,060
|
-
|
215,949
|
235,053
|
238,158
|
-
|
230,616
|
223,407
|
223,288
|
-
|
232,082
|
246,646
|
254,175
|
258,158
|
268,905
|
307,295
|
312,565
|
325,404
|
323,504
|
310,533
|
329,331
|
325,047
|
302,542
|
|
販売管理費
|
59,270
|
60,341
|
65,871
|
67,404
|
66,356
|
-
|
68,262
|
67,604
|
67,647
|
-
|
69,637
|
74,232
|
74,704
|
-
|
84,833
|
83,782
|
81,011
|
-
|
81,559
|
84,641
|
84,193
|
-
|
88,802
|
86,240
|
84,558
|
-
|
89,659
|
90,410
|
88,960
|
-
|
96,519
|
101,450
|
100,130
|
-
|
103,271
|
99,255
|
100,123
|
-
|
109,982
|
106,178
|
99,940
|
117,452
|
114,403
|
118,290
|
123,733
|
126,522
|
131,553
|
129,094
|
127,091
|
132,816
|
131,891
|
|
営業費用
|
64,369
|
65,254
|
71,217
|
73,723
|
72,722
|
-
|
73,454
|
72,745
|
72,877
|
-
|
74,672
|
79,619
|
80,204
|
-
|
92,996
|
91,964
|
89,590
|
-
|
88,706
|
91,873
|
91,434
|
-
|
96,055
|
93,288
|
91,913
|
-
|
96,372
|
96,725
|
95,686
|
-
|
103,416
|
109,122
|
107,096
|
-
|
111,303
|
107,798
|
108,777
|
-
|
118,267
|
113,925
|
107,620
|
127,607
|
124,429
|
132,248
|
139,266
|
142,634
|
146,114
|
142,959
|
140,291
|
145,927
|
146,686
|
|
営業利益
|
15,504
|
16,094
|
16,236
|
18,065
|
16,875
|
14,426
|
17,649
|
17,295
|
17,154
|
12,587
|
16,650
|
17,574
|
18,528
|
16,610
|
15,962
|
18,734
|
21,497
|
19,038
|
17,694
|
19,358
|
23,776
|
21,965
|
16,633
|
22,208
|
23,396
|
20,181
|
17,582
|
21,025
|
24,222
|
29,443
|
21,889
|
22,542
|
28,664
|
28,298
|
16,319
|
22,782
|
28,250
|
21,758
|
28,129
|
31,954
|
32,265
|
27,703
|
29,776
|
28,234
|
31,451
|
32,047
|
31,901
|
40,944
|
42,407
|
46,024
|
38,390
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
14,942
|
15,555
|
14,896
|
17,242
|
15,955
|
-
|
16,959
|
16,660
|
16,818
|
-
|
15,901
|
16,179
|
17,393
|
-
|
13,167
|
15,055
|
18,771
|
-
|
15,524
|
16,841
|
22,101
|
-
|
14,791
|
19,897
|
20,910
|
-
|
16,020
|
18,540
|
21,631
|
-
|
19,024
|
19,794
|
25,699
|
-
|
12,984
|
19,223
|
24,539
|
-
|
25,029
|
29,296
|
29,796
|
24,637
|
25,771
|
21,647
|
21,436
|
21,238
|
24,080
|
34,336
|
34,740
|
37,930
|
30,001
|
|
経常(税引前)利益率(%)
|
7.0
|
7.11
|
6.54
|
7.19
|
6.71
|
-
|
7.25
|
6.9
|
6.89
|
-
|
6.49
|
6.13
|
6.57
|
-
|
4.81
|
5.21
|
6.5
|
-
|
5.47
|
5.51
|
7.21
|
-
|
4.99
|
6.49
|
6.85
|
-
|
5.29
|
5.72
|
6.5
|
-
|
5.57
|
5.4
|
6.87
|
-
|
3.62
|
5.43
|
6.81
|
-
|
6.61
|
7.46
|
7.56
|
5.96
|
6.09
|
4.63
|
4.44
|
4.25
|
4.8
|
6.94
|
6.78
|
7.34
|
6.15
|
|
法人税等合計
|
5,979
|
6,221
|
5,959
|
6,896
|
6,382
|
-
|
6,847
|
6,329
|
5,687
|
-
|
6,185
|
6,181
|
5,840
|
-
|
5,267
|
5,881
|
7,226
|
-
|
5,837
|
6,258
|
8,664
|
-
|
4,614
|
7,960
|
7,218
|
-
|
3,603
|
4,923
|
4,960
|
-
|
3,706
|
5,183
|
6,069
|
-
|
2,372
|
5,567
|
6,668
|
-
|
6,678
|
8,984
|
9,406
|
6,775
|
7,374
|
2,542
|
5,038
|
926
|
340
|
7,019
|
9,129
|
5,251
|
3,150
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
8,963
|
9,334
|
8,937
|
10,346
|
9,573
|
9,219
|
10,112
|
10,331
|
11,131
|
7,756
|
9,716
|
9,998
|
11,553
|
8,763
|
7,900
|
9,174
|
11,545
|
10,750
|
9,687
|
10,583
|
13,437
|
12,673
|
10,177
|
11,937
|
13,692
|
27,070
|
12,417
|
13,617
|
16,671
|
18,695
|
15,318
|
14,611
|
19,630
|
19,379
|
10,612
|
13,656
|
17,871
|
12,820
|
18,351
|
20,312
|
20,390
|
17,862
|
18,397
|
19,105
|
16,398
|
20,312
|
23,740
|
27,317
|
25,611
|
32,679
|
26,851
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.46
|
0.47
|
0.45
|
0.52
|
0.49
|
0.47
|
0.52
|
0.52
|
0.56
|
0.39
|
0.49
|
0.51
|
0.59
|
0.45
|
0.41
|
0.47
|
0.6
|
0.56
|
0.51
|
0.56
|
0.71
|
0.67
|
0.54
|
0.64
|
0.73
|
1.45
|
0.67
|
0.72
|
0.88
|
0.99
|
0.81
|
0.78
|
1.04
|
1.03
|
0.56
|
0.73
|
0.95
|
0.68
|
0.97
|
1.08
|
1.08
|
0.95
|
0.98
|
1.01
|
0.87
|
1.08
|
1.26
|
1.46
|
1.37
|
1.74
|
1.45
|
|
希薄化後一株あたり利益
|
0.45
|
0.47
|
0.45
|
0.52
|
0.48
|
0.47
|
0.51
|
0.52
|
0.55
|
0.38
|
0.48
|
0.5
|
0.59
|
0.44
|
0.4
|
0.47
|
0.59
|
0.55
|
0.5
|
0.55
|
0.7
|
0.65
|
0.52
|
0.63
|
0.72
|
1.41
|
0.65
|
0.71
|
0.86
|
0.97
|
0.8
|
0.76
|
1.02
|
1.01
|
0.55
|
0.72
|
0.94
|
0.67
|
0.96
|
1.07
|
1.07
|
0.94
|
0.97
|
1.01
|
0.87
|
1.07
|
1.25
|
1.44
|
1.36
|
1.73
|
1.44
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|