|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
|
売上高
|
385,086
|
356,520
|
388,722
|
405,480
|
414,613
|
388,075
|
431,725
|
423,663
|
413,932
|
459,089
|
462,332
|
442,782
|
446,324
|
433,742
|
451,198
|
470,642
|
453,474
|
435,941
|
449,006
|
447,046
|
463,327
|
468,129
|
443,058
|
457,388
|
174,712
|
182,670
|
207,322
|
177,890
|
213,959
|
171,616
|
182,394
|
179,836
|
158,048
|
160,766
|
172,004
|
194,542
|
195,158
|
183,031
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
278,917
|
255,219
|
282,654
|
290,151
|
299,309
|
277,809
|
310,468
|
304,806
|
299,071
|
329,755
|
332,827
|
314,871
|
314,372
|
303,816
|
316,768
|
326,876
|
317,984
|
311,125
|
314,043
|
308,111
|
329,220
|
332,486
|
314,500
|
320,603
|
122,123
|
121,537
|
139,620
|
121,222
|
147,084
|
118,711
|
120,448
|
116,771
|
107,461
|
108,659
|
116,179
|
126,998
|
122,320
|
117,977
|
|
売上総利益
|
106,169
|
101,301
|
106,068
|
115,329
|
115,304
|
110,266
|
121,257
|
118,857
|
114,861
|
129,334
|
129,505
|
127,911
|
131,952
|
129,926
|
134,430
|
143,766
|
135,490
|
124,816
|
134,963
|
138,935
|
134,107
|
135,643
|
128,558
|
136,785
|
52,589
|
61,133
|
67,702
|
56,668
|
66,875
|
52,905
|
61,946
|
63,065
|
50,587
|
52,107
|
55,825
|
67,544
|
72,242
|
64,637
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,238
|
2,540
|
5,113
|
5,215
|
3,937
|
5,907
|
5,193
|
4,022
|
|
販売管理費
|
83,033
|
80,945
|
88,912
|
86,838
|
90,142
|
96,420
|
90,219
|
87,436
|
93,761
|
101,590
|
103,502
|
105,554
|
101,953
|
100,153
|
116,108
|
113,905
|
104,404
|
110,628
|
107,556
|
106,349
|
111,753
|
114,339
|
110,246
|
113,216
|
41,808
|
43,855
|
60,989
|
44,880
|
45,224
|
44,991
|
38,719
|
39,335
|
39,721
|
39,250
|
49,009
|
43,698
|
41,566
|
42,501
|
|
営業利益
|
23,102
|
20,342
|
17,180
|
28,499
|
25,109
|
13,767
|
31,017
|
31,421
|
20,989
|
27,687
|
25,956
|
22,330
|
30,431
|
29,783
|
18,350
|
29,847
|
31,062
|
14,208
|
27,392
|
30,298
|
20,724
|
20,875
|
7,256
|
23,364
|
10,575
|
15,627
|
-4,422
|
-2,770
|
-38,927
|
5,613
|
14,832
|
15,962
|
3,057
|
2,280
|
446
|
8,628
|
17,570
|
11,872
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
20,306
|
17,785
|
14,548
|
25,584
|
22,256
|
10,368
|
27,796
|
28,329
|
17,678
|
24,093
|
22,260
|
19,067
|
27,210
|
26,390
|
14,457
|
25,370
|
27,229
|
10,207
|
21,339
|
25,517
|
18,743
|
18,551
|
5,325
|
18,241
|
5,902
|
12,427
|
-850
|
-1,358
|
-37,828
|
8,191
|
17,358
|
19,114
|
5,335
|
4,621
|
753
|
-24
|
7,370
|
1,928
|
|
経常(税引前)利益率(%)
|
5.27
|
4.99
|
3.74
|
6.31
|
5.37
|
2.67
|
6.44
|
6.69
|
4.27
|
5.25
|
4.81
|
4.31
|
6.1
|
6.08
|
3.2
|
5.39
|
6.0
|
2.34
|
4.75
|
5.71
|
4.05
|
3.96
|
1.2
|
3.99
|
3.38
|
6.8
|
-0.41
|
-0.76
|
-17.68
|
4.77
|
9.52
|
10.63
|
3.38
|
2.87
|
0.44
|
-0.01
|
3.78
|
1.05
|
|
法人税等合計
|
6,885
|
5,426
|
5,145
|
9,105
|
7,274
|
3,214
|
9,904
|
9,634
|
6,221
|
7,899
|
7,387
|
6,318
|
5,519
|
9,166
|
4,680
|
8,875
|
9,774
|
3,916
|
7,881
|
9,237
|
4,677
|
3,457
|
3,893
|
4,116
|
-487
|
2,297
|
-443
|
-1,258
|
679
|
207
|
5,502
|
4,447
|
1,307
|
557
|
128
|
-5
|
2,115
|
462
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
13,421
|
12,359
|
9,403
|
16,479
|
14,982
|
7,154
|
17,892
|
19,179
|
11,457
|
16,573
|
14,779
|
12,749
|
21,691
|
17,224
|
9,777
|
16,495
|
17,455
|
6,291
|
13,458
|
16,280
|
14,066
|
15,094
|
1,432
|
14,125
|
13,466
|
142,776
|
285
|
-100
|
-38,507
|
7,984
|
11,856
|
14,667
|
4,028
|
4,064
|
625
|
-19
|
5,255
|
1,466
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.51
|
0.47
|
0.36
|
0.62
|
0.57
|
0.27
|
0.67
|
0.72
|
0.43
|
0.61
|
0.55
|
0.47
|
0.8
|
0.63
|
0.36
|
0.61
|
0.64
|
0.23
|
0.49
|
0.58
|
0.51
|
0.54
|
0.05
|
0.51
|
0.48
|
5.11
|
0.01
|
0
|
-1.39
|
0.29
|
0.43
|
0.53
|
0.14
|
0.15
|
0.02
|
0
|
0.19
|
0.05
|
|
希薄化後一株あたり利益
|
0.5
|
0.47
|
0.36
|
0.62
|
0.56
|
0.26
|
0.67
|
0.7
|
0.42
|
0.6
|
0.53
|
0.46
|
0.77
|
0.62
|
0.35
|
0.59
|
0.62
|
0.22
|
0.48
|
0.58
|
0.5
|
0.53
|
0.05
|
0.5
|
0.48
|
5.08
|
0.01
|
0
|
-1.39
|
0.29
|
0.42
|
0.53
|
0.14
|
0.14
|
0.02
|
0
|
0.19
|
0.05
|
|
一株あたり配当金
|
0.14
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
200
|
0
|
0
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|