|
(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
|
469,841
|
471,777
|
508,083
|
578,523
|
557,396
|
505,556
|
562,679
|
590,406
|
554,044
|
516,180
|
562,608
|
583,779
|
580,455
|
556,371
|
576,422
|
620,438
|
589,667
|
548,878
|
559,566
|
560,709
|
540,933
|
479,622
|
509,927
|
521,807
|
516,090
|
501,627
|
542,818
|
547,188
|
548,416
|
559,982
|
589,245
|
598,952
|
563,166
|
538,312
|
536,616
|
563,417
|
555,817
|
534,445
|
559,417
|
410,864
|
512,869
|
527,781
|
566,615
|
590,721
|
622,207
|
662,552
|
723,639
|
696,049
|
702,789
|
685,130
|
667,150
|
696,736
|
710,228
|
724,947
|
700,946
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
337,640
|
335,855
|
367,119
|
430,727
|
412,200
|
-
|
393,143
|
425,007
|
391,985
|
-
|
392,411
|
414,351
|
416,632
|
-
|
414,492
|
439,692
|
424,448
|
-
|
378,294
|
391,001
|
366,162
|
-
|
334,377
|
343,407
|
338,689
|
-
|
372,573
|
382,312
|
388,111
|
-
|
432,462
|
453,093
|
422,283
|
-
|
383,747
|
392,584
|
393,090
|
-
|
378,510
|
314,126
|
346,262
|
-
|
404,862
|
449,722
|
483,986
|
507,389
|
566,163
|
547,742
|
504,745
|
489,492
|
465,445
|
480,371
|
491,773
|
481,107
|
464,923
|
|
売上総利益
|
132,201
|
135,922
|
140,964
|
147,796
|
145,196
|
125,071
|
169,536
|
165,399
|
162,059
|
140,536
|
170,197
|
169,428
|
163,823
|
151,638
|
161,930
|
180,746
|
165,219
|
157,528
|
181,272
|
169,708
|
174,771
|
153,305
|
175,550
|
178,400
|
177,401
|
149,410
|
170,245
|
164,876
|
160,305
|
146,592
|
156,783
|
145,859
|
140,883
|
141,838
|
152,869
|
170,833
|
162,727
|
143,440
|
180,907
|
96,738
|
166,607
|
150,780
|
161,753
|
140,999
|
138,221
|
155,163
|
157,476
|
148,307
|
198,044
|
195,638
|
201,705
|
216,365
|
218,455
|
243,840
|
236,023
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
22,064
|
22,719
|
24,461
|
25,379
|
26,888
|
-
|
27,895
|
28,466
|
30,208
|
-
|
31,021
|
36,429
|
35,865
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39,216
|
40,720
|
36,715
|
-
|
36,705
|
35,581
|
35,070
|
-
|
34,295
|
36,729
|
34,994
|
-
|
33,224
|
37,137
|
36,387
|
-
|
35,506
|
33,549
|
33,113
|
-
|
36,337
|
35,517
|
35,387
|
36,251
|
35,396
|
34,388
|
33,156
|
33,958
|
31,894
|
31,200
|
28,663
|
32,193
|
33,176
|
|
販売管理費
|
36,193
|
35,711
|
38,424
|
37,319
|
36,075
|
-
|
36,908
|
40,699
|
37,096
|
-
|
40,941
|
39,921
|
40,886
|
-
|
39,548
|
40,913
|
41,376
|
-
|
41,809
|
40,655
|
38,298
|
-
|
40,940
|
40,388
|
38,848
|
-
|
39,929
|
38,816
|
42,806
|
-
|
40,913
|
41,999
|
37,741
|
-
|
36,773
|
35,021
|
38,122
|
-
|
35,715
|
35,432
|
34,690
|
-
|
36,915
|
34,735
|
39,729
|
35,622
|
38,489
|
35,192
|
39,847
|
37,438
|
37,386
|
44,365
|
42,840
|
42,124
|
42,978
|
|
営業利益
|
73,944
|
77,492
|
78,079
|
85,098
|
120,889
|
-
|
104,733
|
96,234
|
94,755
|
-
|
98,235
|
93,078
|
87,072
|
-
|
90,175
|
104,466
|
88,044
|
-
|
99,778
|
88,935
|
97,624
|
-
|
95,394
|
97,292
|
101,838
|
-
|
93,611
|
90,479
|
82,429
|
-
|
81,575
|
67,131
|
68,148
|
-
|
82,872
|
98,675
|
88,218
|
-
|
109,686
|
27,757
|
98,804
|
-
|
88,501
|
70,747
|
63,105
|
83,290
|
83,591
|
78,727
|
125,041
|
124,242
|
132,425
|
140,800
|
146,952
|
169,523
|
159,869
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
60,420
|
67,574
|
73,367
|
76,418
|
103,267
|
-
|
98,803
|
81,545
|
93,204
|
-
|
93,873
|
93,879
|
82,200
|
-
|
83,795
|
97,917
|
84,261
|
-
|
93,637
|
87,036
|
90,686
|
-
|
88,946
|
92,072
|
98,216
|
-
|
88,233
|
85,290
|
76,977
|
-
|
81,311
|
69,565
|
68,314
|
-
|
80,808
|
96,691
|
87,458
|
-
|
110,078
|
27,268
|
117,618
|
-
|
89,370
|
67,058
|
61,153
|
73,507
|
85,608
|
80,329
|
125,148
|
124,710
|
134,482
|
137,693
|
142,994
|
169,171
|
164,113
|
|
経常(税引前)利益率(%)
|
12.86
|
14.32
|
14.44
|
13.21
|
18.53
|
-
|
17.56
|
13.81
|
16.82
|
-
|
16.69
|
16.08
|
14.16
|
-
|
14.54
|
15.78
|
14.29
|
-
|
16.73
|
15.52
|
16.76
|
-
|
17.44
|
17.64
|
19.03
|
-
|
16.25
|
15.59
|
14.04
|
-
|
13.8
|
11.61
|
12.13
|
-
|
15.06
|
17.16
|
15.74
|
-
|
19.68
|
6.64
|
22.93
|
-
|
15.77
|
11.35
|
9.83
|
11.09
|
11.83
|
11.54
|
17.81
|
18.2
|
20.16
|
19.76
|
20.13
|
23.34
|
23.41
|
|
法人税等合計
|
20,564
|
21,855
|
23,778
|
24,159
|
31,906
|
-
|
32,256
|
26,277
|
28,489
|
-
|
26,038
|
29,495
|
25,179
|
-
|
26,272
|
31,153
|
27,348
|
-
|
29,690
|
28,303
|
28,677
|
-
|
27,015
|
27,683
|
26,767
|
-
|
24,296
|
22,562
|
17,205
|
-
|
20,746
|
16,680
|
9,833
|
-
|
18,603
|
22,517
|
19,653
|
-
|
24,537
|
4,919
|
21,824
|
-
|
19,658
|
15,106
|
9,115
|
14,189
|
19,136
|
17,103
|
27,565
|
25,086
|
23,235
|
29,961
|
31,374
|
36,849
|
38,164
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
39,856
|
45,719
|
49,589
|
52,259
|
71,361
|
33,698
|
66,547
|
55,268
|
64,715
|
53,063
|
67,835
|
64,010
|
78,896
|
54,001
|
57,523
|
66,764
|
56,913
|
52,055
|
63,947
|
58,733
|
62,009
|
53,914
|
61,931
|
64,389
|
71,449
|
45,672
|
63,937
|
62,728
|
59,772
|
4,072
|
60,565
|
52,885
|
58,481
|
62,803
|
62,205
|
74,174
|
67,805
|
50,102
|
85,541
|
22,349
|
95,794
|
66,884
|
69,712
|
51,952
|
52,038
|
59,318
|
66,472
|
63,226
|
97,583
|
99,624
|
111,247
|
107,732
|
111,620
|
132,322
|
125,949
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
2.69
|
3.19
|
3.57
|
3.77
|
5.22
|
2.51
|
4.96
|
4.12
|
4.83
|
3.94
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.54
|
6.32
|
10.09
|
10.36
|
11.6
|
11.23
|
11.63
|
13.79
|
13.26
|
|
希薄化後一株あたり利益
|
2.69
|
3.18
|
3.57
|
3.77
|
5.22
|
2.51
|
4.96
|
4.12
|
4.83
|
3.94
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.54
|
6.32
|
10.09
|
10.36
|
11.6
|
11.23
|
11.63
|
13.79
|
13.26
|
|
一株あたり配当金
|
0.38
|
0.38
|
0.44
|
0.6
|
0.6
|
-
|
0.75
|
0.75
|
0.75
|
-
|
0.9
|
0.9
|
0.9
|
-
|
1.1
|
1.1
|
1.1
|
-
|
1.4
|
1.4
|
1.4
|
-
|
1.6
|
1.6
|
1.6
|
-
|
1.75
|
1.75
|
1.75
|
-
|
1.75
|
1.75
|
1.75
|
-
|
1.75
|
1.75
|
1.9
|
-
|
1.9
|
1.9
|
1.9
|
-
|
1.9
|
1.9
|
2.1
|
2.1
|
2.1
|
2.1
|
2.1
|
2.25
|
2.25
|
2.5
|
2.5
|
2.5
|
2.75
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|