|
(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
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
291,240
|
301,800
|
325,620
|
320,655
|
315,210
|
310,436
|
293,399
|
357,719
|
361,895
|
356,620
|
349,391
|
337,604
|
353,338
|
353,182
|
309,157
|
288,782
|
341,893
|
360,863
|
310,256
|
311,655
|
338,458
|
367,929
|
323,657
|
330,723
|
355,483
|
397,057
|
344,973
|
366,820
|
400,586
|
288,928
|
249,082
|
230,852
|
265,858
|
252,971
|
229,963
|
280,052
|
378,114
|
367,073
|
317,925
|
308,811
|
290,150
|
210,558
|
223,224
|
249,587
|
180,908
|
173,413
|
197,845
|
164,586
|
143,900
|
182,854
|
162,060
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
200,863
|
205,490
|
225,771
|
226,017
|
217,522
|
-
|
205,662
|
254,289
|
260,236
|
-
|
251,466
|
240,418
|
251,005
|
-
|
220,877
|
211,126
|
245,566
|
-
|
209,691
|
213,867
|
235,336
|
-
|
226,725
|
238,787
|
252,388
|
-
|
240,468
|
257,648
|
276,394
|
-
|
167,074
|
165,407
|
188,666
|
-
|
163,722
|
198,751
|
264,620
|
-
|
206,984
|
215,455
|
203,309
|
151,655
|
161,803
|
181,058
|
120,526
|
119,113
|
128,911
|
116,349
|
112,077
|
126,371
|
105,734
|
|
売上総利益
|
90,377
|
96,310
|
99,849
|
94,638
|
97,688
|
91,378
|
87,737
|
103,430
|
101,659
|
100,789
|
97,925
|
97,186
|
102,333
|
100,474
|
88,280
|
77,656
|
96,327
|
105,416
|
100,565
|
97,788
|
103,122
|
110,710
|
96,932
|
91,936
|
103,095
|
104,079
|
104,505
|
109,172
|
124,192
|
90,654
|
82,008
|
65,445
|
77,192
|
69,583
|
66,241
|
81,301
|
113,494
|
111,116
|
110,941
|
93,356
|
86,841
|
58,903
|
61,421
|
68,529
|
60,382
|
54,300
|
68,934
|
48,237
|
31,823
|
56,483
|
56,326
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
11,350
|
12,738
|
14,121
|
14,757
|
17,399
|
-
|
15,338
|
23,981
|
23,320
|
-
|
22,181
|
22,476
|
23,337
|
-
|
20,452
|
21,102
|
21,572
|
-
|
22,137
|
21,804
|
21,935
|
-
|
22,683
|
23,357
|
23,127
|
-
|
28,947
|
31,371
|
35,253
|
-
|
18,832
|
18,814
|
19,537
|
-
|
19,739
|
21,144
|
24,529
|
-
|
23,829
|
22,586
|
23,472
|
23,821
|
22,205
|
22,167
|
22,134
|
20,831
|
20,738
|
20,227
|
19,851
|
20,905
|
18,309
|
|
営業費用
|
62,803
|
63,233
|
63,655
|
63,653
|
67,156
|
-
|
64,072
|
81,848
|
77,420
|
-
|
74,426
|
72,605
|
75,775
|
-
|
70,781
|
66,455
|
70,314
|
-
|
74,951
|
72,274
|
73,266
|
-
|
74,143
|
72,843
|
77,701
|
-
|
96,018
|
112,167
|
114,581
|
-
|
68,000
|
65,119
|
65,127
|
-
|
65,572
|
72,434
|
81,328
|
-
|
79,614
|
71,852
|
73,926
|
117,448
|
71,471
|
70,680
|
72,357
|
72,078
|
69,582
|
69,885
|
78,682
|
-39,325
|
69,125
|
|
営業利益
|
27,574
|
33,077
|
36,194
|
30,985
|
30,532
|
-
|
23,665
|
21,582
|
24,239
|
-
|
23,499
|
24,581
|
26,558
|
-
|
17,499
|
11,201
|
26,013
|
-
|
25,614
|
25,514
|
29,856
|
-
|
22,789
|
19,093
|
25,394
|
-
|
8,487
|
-2,995
|
9,611
|
-
|
14,008
|
326
|
12,065
|
-
|
669
|
8,867
|
32,166
|
-
|
31,327
|
21,504
|
12,915
|
-58,545
|
-10,050
|
-2,151
|
-11,975
|
-17,778
|
-648
|
-21,648
|
-46,859
|
95,808
|
-12,799
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
27,339
|
32,925
|
35,712
|
31,455
|
33,711
|
-
|
23,888
|
21,129
|
24,821
|
-
|
23,448
|
24,403
|
28,872
|
-
|
18,026
|
10,925
|
25,879
|
-
|
25,482
|
25,461
|
30,263
|
-
|
23,529
|
19,958
|
26,561
|
-
|
7,983
|
-862
|
11,930
|
-
|
15,050
|
1,595
|
12,301
|
-
|
-3,700
|
9,230
|
31,749
|
-
|
30,775
|
22,203
|
12,783
|
-59,527
|
-10,870
|
-1,513
|
-10,569
|
-9,779
|
1,632
|
-18,798
|
-44,146
|
99,293
|
-4,628
|
|
経常(税引前)利益率(%)
|
9.39
|
10.91
|
10.97
|
9.81
|
10.69
|
-
|
8.14
|
5.91
|
6.86
|
-
|
6.71
|
7.23
|
8.17
|
-
|
5.83
|
3.78
|
7.57
|
-
|
8.21
|
8.17
|
8.94
|
-
|
7.27
|
6.03
|
7.47
|
-
|
2.31
|
-0.23
|
2.98
|
-
|
6.04
|
0.69
|
4.63
|
-
|
-1.61
|
3.3
|
8.4
|
-
|
9.68
|
7.19
|
4.41
|
-28.27
|
-4.87
|
-0.61
|
-5.84
|
-5.64
|
0.82
|
-11.42
|
-30.68
|
54.3
|
-2.86
|
|
法人税等合計
|
6,742
|
6,178
|
10,565
|
9,933
|
9,920
|
12,325
|
8,545
|
7,144
|
10,364
|
11,712
|
9,037
|
9,698
|
8,847
|
-5,609
|
10,015
|
7,258
|
10,780
|
8,927
|
8,893
|
9,427
|
9,144
|
11,754
|
7,535
|
5,376
|
5,767
|
52,600
|
2,393
|
4,368
|
2,780
|
19,210
|
2,207
|
756
|
-228
|
1,045
|
500
|
3,200
|
6,200
|
2,531
|
7,800
|
4,400
|
3,200
|
-2,300
|
-2,300
|
-4,300
|
-900
|
-1,200
|
86,400
|
-100
|
1,000
|
14,200
|
1,400
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
20,597
|
26,747
|
25,147
|
21,522
|
23,791
|
16,079
|
15,343
|
13,985
|
14,457
|
11,432
|
14,411
|
14,705
|
20,025
|
-40,353
|
8,011
|
3,667
|
15,099
|
21,807
|
16,589
|
16,034
|
21,119
|
22,109
|
15,994
|
14,582
|
20,794
|
-31,934
|
5,590
|
-5,230
|
9,949
|
-19,471
|
12,843
|
839
|
12,529
|
-420
|
-4,173
|
5,983
|
25,535
|
30,948
|
22,960
|
17,834
|
9,584
|
-57,210
|
-8,534
|
2,801
|
-9,712
|
-8,587
|
-84,799
|
-18,650
|
-45,175
|
85,074
|
-6,034
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.56
|
0.71
|
0.67
|
0.57
|
0.62
|
0.42
|
0.4
|
0.36
|
0.37
|
0.3
|
0.39
|
0.41
|
0.56
|
-1.16
|
0.23
|
0.11
|
0.47
|
0.68
|
0.51
|
0.49
|
0.64
|
0.67
|
0.49
|
0.45
|
0.66
|
-1.02
|
0.18
|
-0.17
|
0.31
|
-0.62
|
0.41
|
0.03
|
0.41
|
-0.01
|
-0.14
|
0.2
|
0.85
|
1.02
|
0.75
|
0.58
|
0.32
|
-1.95
|
-0.3
|
0.1
|
-0.33
|
-0.29
|
-2.87
|
-0.63
|
-1.56
|
2.96
|
-0.21
|
|
希薄化後一株あたり利益
|
0.54
|
0.7
|
0.65
|
0.56
|
0.61
|
0.41
|
0.39
|
0.36
|
0.37
|
0.3
|
0.39
|
0.4
|
0.55
|
-1.16
|
0.23
|
0.11
|
0.47
|
0.66
|
0.5
|
0.48
|
0.62
|
0.65
|
0.47
|
0.44
|
0.64
|
-1.02
|
0.17
|
-0.17
|
0.3
|
-0.62
|
0.39
|
0.03
|
0.39
|
-0.01
|
-0.14
|
0.2
|
0.83
|
0.99
|
0.72
|
0.57
|
0.31
|
-1.95
|
-0.3
|
0.1
|
-0.33
|
-0.29
|
-2.87
|
-0.63
|
-1.56
|
2.9
|
-0.21
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|