|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
1Q23
|
1Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
237,188
|
243,058
|
277,295
|
295,892
|
300,639
|
303,754
|
293,490
|
302,997
|
286,736
|
294,114
|
283,239
|
300,243
|
278,854
|
291,429
|
265,401
|
282,538
|
275,744
|
311,188
|
257,349
|
287,105
|
274,177
|
313,318
|
280,156
|
295,998
|
278,233
|
296,031
|
265,765
|
288,775
|
296,129
|
346,140
|
325,894
|
339,331
|
331,096
|
361,783
|
326,038
|
349,675
|
351,014
|
375,254
|
341,145
|
314,438
|
304,392
|
388,248
|
308,428
|
341,289
|
340,197
|
410,268
|
330,692
|
372,313
|
381,694
|
443,254
|
398,262
|
447,299
|
446,728
|
495,358
|
413,302
|
462,463
|
432,679
|
499,696
|
421,340
|
474,116
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
売上原価
|
146,947
|
151,340
|
166,102
|
175,724
|
177,353
|
-
|
166,494
|
171,612
|
164,313
|
-
|
158,457
|
166,815
|
160,029
|
-
|
143,230
|
152,823
|
151,436
|
-
|
139,885
|
156,522
|
153,965
|
-
|
158,563
|
160,143
|
149,471
|
-
|
146,043
|
155,170
|
163,630
|
-
|
178,555
|
185,495
|
182,794
|
-
|
176,056
|
188,591
|
192,313
|
-
|
183,786
|
172,841
|
172,160
|
-
|
173,688
|
188,374
|
194,199
|
-
|
187,908
|
207,913
|
212,299
|
-
|
216,864
|
233,503
|
227,967
|
-
|
217,771
|
239,434
|
225,223
|
-
|
227,945
|
253,406
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
135,855
|
128,762
|
138,321
|
119,722
|
133,605
|
132,499
|
154,572
|
147,339
|
153,836
|
148,302
|
162,386
|
149,982
|
161,084
|
158,701
|
166,845
|
157,359
|
141,597
|
132,232
|
159,272
|
134,740
|
152,915
|
145,998
|
178,124
|
142,784
|
164,400
|
169,395
|
197,252
|
181,398
|
213,796
|
218,761
|
238,183
|
195,531
|
223,029
|
207,456
|
234,429
|
193,395
|
220,710
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
8,282
|
7,938
|
10,543
|
9,440
|
9,663
|
-
|
9,292
|
10,342
|
10,073
|
-
|
10,584
|
11,398
|
12,298
|
-
|
11,241
|
11,943
|
13,420
|
-
|
10,914
|
12,984
|
12,532
|
-
|
10,363
|
11,144
|
13,116
|
-
|
10,998
|
11,933
|
12,351
|
-
|
12,548
|
13,909
|
13,296
|
-
|
13,705
|
14,256
|
13,520
|
-
|
14,112
|
13,760
|
13,851
|
-
|
13,234
|
13,970
|
14,946
|
-
|
13,333
|
15,268
|
14,416
|
-
|
15,232
|
15,992
|
17,682
|
-
|
15,919
|
17,070
|
16,707
|
-
|
15,669
|
16,996
|
|
販売管理費
|
60,912
|
61,185
|
73,045
|
75,716
|
78,621
|
-
|
77,063
|
77,922
|
81,606
|
-
|
83,587
|
81,021
|
73,311
|
-
|
85,241
|
82,835
|
77,301
|
-
|
81,368
|
77,588
|
72,727
|
-
|
79,195
|
75,716
|
72,945
|
-
|
75,983
|
73,943
|
72,409
|
-
|
80,250
|
81,962
|
78,013
|
-
|
78,429
|
84,009
|
82,900
|
-
|
80,237
|
69,034
|
64,793
|
-
|
75,463
|
83,426
|
87,450
|
-
|
78,551
|
86,076
|
82,753
|
-
|
91,091
|
96,336
|
102,175
|
-
|
94,150
|
105,075
|
95,103
|
-
|
93,965
|
112,078
|
|
営業費用
|
218,967
|
227,776
|
256,880
|
266,584
|
270,270
|
-
|
258,418
|
261,598
|
259,406
|
-
|
256,407
|
265,404
|
251,627
|
-
|
244,494
|
250,743
|
248,605
|
-
|
232,823
|
251,380
|
250,118
|
-
|
254,443
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,899
|
40,022
|
-
|
19,422
|
14,301
|
40,617
|
-
|
44,435
|
46,797
|
40,003
|
-
|
32,160
|
54,478
|
59,614
|
-
|
58,782
|
48,294
|
41,149
|
-
|
44,038
|
35,050
|
28,961
|
-
|
42,668
|
61,536
|
64,313
|
-
|
-60,061
|
95,008
|
94,123
|
-
|
80,112
|
99,944
|
91,477
|
-
|
77,761
|
85,862
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
18,221
|
15,282
|
20,415
|
29,308
|
30,369
|
-
|
35,072
|
41,399
|
27,330
|
-
|
26,712
|
34,839
|
27,227
|
-
|
20,907
|
31,795
|
27,139
|
-
|
24,526
|
35,725
|
24,059
|
-
|
25,713
|
44,473
|
37,651
|
-
|
16,486
|
11,712
|
37,637
|
-
|
41,994
|
43,317
|
38,269
|
-
|
32,379
|
53,350
|
58,284
|
-
|
56,897
|
47,835
|
39,961
|
-
|
46,340
|
35,171
|
27,463
|
-
|
45,394
|
63,377
|
60,710
|
-
|
-67,737
|
87,483
|
87,662
|
-
|
75,607
|
94,428
|
88,157
|
-
|
77,949
|
82,746
|
|
経常(税引前)利益率(%)
|
7.68
|
6.29
|
7.36
|
9.9
|
10.1
|
-
|
11.95
|
13.66
|
9.53
|
-
|
9.43
|
11.6
|
9.76
|
-
|
7.88
|
11.25
|
9.84
|
-
|
9.53
|
12.44
|
8.77
|
-
|
9.18
|
15.02
|
13.53
|
-
|
6.2
|
4.06
|
12.71
|
-
|
12.89
|
12.77
|
11.56
|
-
|
9.93
|
15.26
|
16.6
|
-
|
16.68
|
15.21
|
13.13
|
-
|
15.02
|
10.31
|
8.07
|
-
|
13.73
|
17.02
|
15.91
|
-
|
-17.01
|
19.56
|
19.62
|
-
|
18.29
|
20.42
|
20.37
|
-
|
18.5
|
17.45
|
|
法人税等合計
|
6,287
|
5,297
|
6,919
|
9,827
|
10,188
|
-
|
10,750
|
13,120
|
7,680
|
-
|
7,317
|
10,448
|
8,050
|
-
|
7,604
|
9,753
|
8,699
|
-
|
15,384
|
12,350
|
8,935
|
-
|
12,511
|
15,026
|
11,329
|
-
|
1,796
|
-902
|
5,411
|
-
|
9,505
|
9,896
|
4,206
|
-
|
9,003
|
13,238
|
15,673
|
-
|
13,095
|
11,429
|
11,727
|
-
|
9,740
|
9,784
|
8,640
|
-
|
9,852
|
15,684
|
15,804
|
-
|
82,436
|
20,393
|
22,406
|
-
|
17,468
|
22,194
|
21,509
|
-
|
18,344
|
19,973
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
11,934
|
9,985
|
13,496
|
19,592
|
20,181
|
16,979
|
24,322
|
28,279
|
19,650
|
19,487
|
19,395
|
24,391
|
19,501
|
-
|
14,026
|
22,495
|
19,305
|
-
|
9,682
|
24,298
|
15,976
|
-
|
12,073
|
31,931
|
25,022
|
-
|
14,690
|
12,614
|
32,226
|
-
|
32,489
|
33,421
|
34,063
|
-
|
23,376
|
40,112
|
42,611
|
-
|
43,802
|
36,406
|
28,234
|
-
|
36,600
|
25,387
|
18,823
|
-61,476
|
35,542
|
47,693
|
44,906
|
51,489
|
-150,173
|
67,090
|
65,256
|
76,410
|
58,139
|
72,234
|
66,648
|
-
|
59,605
|
62,773
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
一株あたり利益
|
0.33
|
0.27
|
0.36
|
0.53
|
0.54
|
0.46
|
0.65
|
0.76
|
0.52
|
0.53
|
0.52
|
0.65
|
0.52
|
-
|
0.38
|
0.6
|
0.52
|
-
|
0.26
|
0.65
|
0.43
|
-
|
0.31
|
0.83
|
0.64
|
-
|
0.38
|
0.33
|
0.84
|
-
|
0.85
|
0.86
|
0.88
|
-
|
0.6
|
1.03
|
1.09
|
-
|
1.12
|
0.93
|
0.72
|
-
|
0.93
|
0.64
|
0.48
|
-1.57
|
0.9
|
1.21
|
1.15
|
1.31
|
-3.83
|
1.71
|
1.66
|
1.94
|
1.48
|
1.83
|
1.69
|
2.23
|
1.51
|
1.6
|
|
希薄化後一株あたり利益
|
0.32
|
0.26
|
0.36
|
0.53
|
0.54
|
0.46
|
0.64
|
0.75
|
0.51
|
0.52
|
0.51
|
0.64
|
0.52
|
-
|
0.37
|
0.59
|
0.51
|
-
|
0.26
|
0.63
|
0.42
|
-
|
0.31
|
0.82
|
0.63
|
-
|
0.37
|
0.32
|
0.83
|
-
|
0.83
|
0.85
|
0.86
|
-
|
0.59
|
1.01
|
1.08
|
-
|
1.11
|
0.92
|
0.71
|
-
|
0.92
|
0.64
|
0.48
|
-1.57
|
0.9
|
1.21
|
1.14
|
1.31
|
-3.83
|
1.7
|
1.65
|
1.93
|
1.47
|
1.83
|
1.69
|
2.22
|
1.51
|
1.59
|
|
一株あたり配当金
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
-
|
0.26
|
0.28
|
0.28
|
-
|
0.28
|
0.3
|
0.3
|
-
|
-
|
0.31
|
0.31
|
-
|
0.31
|
0.32
|
0.32
|
-
|
0.32
|
0.33
|
0.33
|
-
|
0.33
|
0.35
|
0.35
|
-
|
0.35
|
0.38
|
0.38
|
-
|
0.38
|
0.42
|
0.42
|
-
|
0.42
|
0.43
|
0.43
|
-
|
0.43
|
0.44
|
0.44
|
-
|
0.44
|
0.46
|
0.46
|
-
|
0.46
|
0.47
|
0.47
|
-
|
0.47
|
0.51
|
0.51
|
-
|
0.51
|
0.53
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|