|
(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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
255,770
|
249,812
|
262,520
|
268,399
|
262,192
|
251,700
|
257,138
|
253,969
|
250,346
|
244,200
|
251,289
|
256,844
|
254,192
|
256,600
|
244,396
|
421,100
|
543,500
|
516,000
|
453,300
|
463,400
|
451,000
|
429,900
|
410,200
|
427,000
|
399,500
|
401,300
|
405,000
|
414,100
|
424,400
|
432,100
|
431,300
|
464,700
|
464,100
|
447,500
|
437,700
|
463,800
|
449,300
|
440,200
|
417,500
|
357,200
|
388,300
|
431,800
|
452,600
|
455,600
|
473,200
|
519,100
|
557,000
|
541,900
|
546,100
|
551,500
|
547,800
|
534,500
|
541,200
|
524,700
|
491,800
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
200,725
|
197,634
|
209,578
|
214,725
|
209,282
|
-
|
202,201
|
197,627
|
195,347
|
-
|
196,401
|
197,995
|
194,272
|
-
|
189,084
|
318,400
|
398,500
|
-
|
336,700
|
337,200
|
332,100
|
-
|
297,500
|
305,900
|
284,300
|
-
|
291,300
|
294,400
|
305,200
|
-
|
317,800
|
348,800
|
344,900
|
-
|
328,000
|
351,800
|
338,100
|
-
|
310,700
|
268,300
|
289,900
|
-
|
340,800
|
340,200
|
359,900
|
397,400
|
429,700
|
423,600
|
425,400
|
423,500
|
414,700
|
398,600
|
397,300
|
389,500
|
372,200
|
|
売上総利益
|
55,045
|
52,178
|
52,942
|
53,674
|
52,910
|
52,700
|
54,937
|
56,342
|
54,999
|
53,100
|
54,888
|
58,849
|
59,920
|
59,000
|
55,312
|
102,700
|
145,000
|
132,400
|
116,600
|
126,200
|
118,900
|
109,300
|
112,700
|
121,100
|
115,200
|
111,400
|
113,700
|
119,700
|
119,200
|
114,500
|
113,500
|
115,900
|
119,200
|
112,800
|
109,700
|
112,000
|
111,200
|
107,700
|
106,800
|
88,900
|
98,400
|
111,300
|
111,800
|
115,400
|
113,300
|
121,700
|
127,300
|
118,300
|
120,700
|
128,000
|
133,100
|
135,900
|
143,900
|
135,200
|
119,600
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
4,928
|
4,635
|
4,869
|
4,897
|
4,723
|
-
|
5,047
|
5,026
|
5,105
|
-
|
4,818
|
4,826
|
5,302
|
-
|
5,094
|
6,300
|
6,600
|
-
|
5,900
|
5,800
|
6,200
|
-
|
5,900
|
6,100
|
5,900
|
-
|
5,800
|
6,100
|
5,900
|
-
|
6,100
|
6,400
|
5,000
|
-
|
4,800
|
4,900
|
5,200
|
-
|
5,100
|
5,100
|
4,800
|
-
|
5,000
|
4,900
|
4,600
|
5,100
|
5,000
|
5,100
|
5,300
|
5,600
|
5,200
|
5,600
|
5,800
|
5,900
|
5,800
|
|
販売管理費
|
22,592
|
22,587
|
23,129
|
23,710
|
22,553
|
-
|
22,898
|
21,840
|
22,046
|
-
|
22,934
|
21,644
|
21,861
|
-
|
21,533
|
46,300
|
59,700
|
-
|
45,500
|
46,200
|
47,900
|
-
|
46,700
|
45,100
|
42,400
|
-
|
44,400
|
44,100
|
45,600
|
-
|
44,400
|
45,300
|
45,400
|
-
|
42,900
|
48,400
|
46,900
|
-
|
43,400
|
41,800
|
42,100
|
-
|
48,000
|
46,400
|
45,500
|
48,800
|
48,800
|
46,000
|
52,300
|
51,800
|
50,900
|
53,000
|
53,300
|
50,100
|
50,600
|
|
営業利益
|
27,512
|
24,956
|
24,714
|
25,067
|
25,394
|
25,200
|
26,992
|
29,476
|
27,848
|
25,700
|
27,136
|
32,379
|
32,757
|
33,500
|
23,584
|
35,800
|
66,800
|
42,600
|
59,900
|
52,800
|
49,900
|
37,700
|
57,600
|
39,500
|
67,300
|
56,500
|
61,700
|
68,500
|
66,800
|
45,700
|
62,600
|
62,800
|
68,200
|
62,300
|
62,000
|
45,500
|
53,500
|
47,700
|
57,700
|
27,200
|
48,500
|
54,500
|
58,800
|
63,700
|
60,600
|
66,200
|
69,400
|
35,600
|
63,000
|
49,900
|
-7,900
|
75,200
|
50,600
|
76,600
|
-160,100
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
28,047
|
24,779
|
23,877
|
24,268
|
23,731
|
-
|
26,394
|
28,708
|
27,198
|
-
|
27,304
|
30,907
|
31,523
|
-
|
23,274
|
20,800
|
51,700
|
-
|
47,700
|
32,300
|
38,200
|
-
|
45,200
|
26,200
|
53,300
|
-
|
45,500
|
57,100
|
54,600
|
-
|
49,200
|
54,400
|
52,000
|
-
|
49,200
|
32,200
|
40,900
|
-
|
49,000
|
14,600
|
35,800
|
-
|
49,400
|
52,300
|
50,500
|
56,000
|
56,300
|
17,100
|
47,700
|
34,000
|
-22,600
|
60,100
|
34,600
|
59,500
|
-176,300
|
|
経常(税引前)利益率(%)
|
10.97
|
9.92
|
9.1
|
9.04
|
9.05
|
-
|
10.26
|
11.3
|
10.86
|
-
|
10.87
|
12.03
|
12.4
|
-
|
9.52
|
4.94
|
9.51
|
-
|
10.52
|
6.97
|
8.47
|
-
|
11.02
|
6.14
|
13.34
|
-
|
11.23
|
13.79
|
12.87
|
-
|
11.41
|
11.71
|
11.2
|
-
|
11.24
|
6.94
|
9.1
|
-
|
11.74
|
4.09
|
9.22
|
-
|
10.91
|
11.48
|
10.67
|
10.79
|
10.11
|
3.16
|
8.73
|
6.17
|
-4.13
|
11.24
|
6.39
|
11.34
|
-35.85
|
|
法人税等合計
|
8,414
|
7,310
|
7,187
|
7,112
|
7,387
|
-
|
7,786
|
8,469
|
8,015
|
-
|
7,700
|
8,221
|
8,952
|
-
|
7,003
|
3,400
|
14,400
|
-
|
12,100
|
5,300
|
8,400
|
-
|
10,700
|
4,500
|
11,500
|
-
|
10,100
|
13,400
|
12,100
|
-
|
9,300
|
10,300
|
9,700
|
-
|
9,300
|
5,100
|
2,600
|
-
|
9,700
|
900
|
7,000
|
-
|
8,900
|
9,800
|
8,900
|
11,200
|
11,400
|
3,200
|
10,500
|
7,500
|
-3,500
|
13,900
|
15,600
|
13,700
|
-32,100
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
19,633
|
17,469
|
16,690
|
17,156
|
16,344
|
19,600
|
18,608
|
20,239
|
19,183
|
17,700
|
19,604
|
17,739
|
22,550
|
22,600
|
16,279
|
19,400
|
37,800
|
21,300
|
36,000
|
27,500
|
30,300
|
17,000
|
34,800
|
22,300
|
42,500
|
36,700
|
35,600
|
43,800
|
42,900
|
76,700
|
41,100
|
45,200
|
42,900
|
44,000
|
40,000
|
27,600
|
39,100
|
29,600
|
39,600
|
14,900
|
29,300
|
32,000
|
41,000
|
43,000
|
42,400
|
44,900
|
45,500
|
14,600
|
38,100
|
27,600
|
-18,100
|
47,600
|
20,900
|
47,700
|
-143,000
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.01
|
0.9
|
0.86
|
0.9
|
0.88
|
1.11
|
1.02
|
1.11
|
1.06
|
0.5
|
0.54
|
0.49
|
0.63
|
0.66
|
0.45
|
0.53
|
1.07
|
0.62
|
1.01
|
0.77
|
0.84
|
0.49
|
0.97
|
-
|
-
|
1.05
|
0.99
|
1.23
|
1.18
|
2.14
|
1.13
|
-
|
-
|
1.22
|
1.11
|
0.76
|
1.09
|
0.83
|
1.12
|
0.42
|
0.83
|
0.91
|
1.18
|
1.24
|
1.24
|
1.33
|
1.37
|
0.41
|
1.14
|
0.82
|
-0.59
|
1.45
|
0.61
|
1.45
|
-4.51
|
|
希薄化後一株あたり利益
|
1.01
|
0.9
|
0.86
|
0.9
|
0.87
|
1.11
|
1.01
|
1.11
|
1.05
|
0.5
|
0.53
|
0.49
|
0.63
|
0.65
|
0.45
|
0.53
|
1.06
|
0.61
|
1.01
|
0.76
|
0.83
|
0.48
|
0.97
|
-
|
-
|
1.04
|
0.97
|
1.21
|
1.17
|
2.12
|
1.12
|
-
|
-
|
1.22
|
1.11
|
0.75
|
1.08
|
0.83
|
1.12
|
0.42
|
0.83
|
0.91
|
1.17
|
1.23
|
1.22
|
1.33
|
1.36
|
0.41
|
1.14
|
0.82
|
-0.59
|
1.44
|
0.61
|
1.45
|
-4.51
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.1
|
0.1
|
0.1
|
0.11
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|