|
(単位:千ドル)
|
3Q10
|
4Q10
|
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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
242,998
|
268,066
|
266,552
|
269,189
|
291,783
|
339,425
|
318,276
|
301,125
|
310,983
|
325,295
|
319,751
|
313,949
|
314,996
|
344,845
|
324,925
|
328,700
|
336,634
|
366,708
|
325,442
|
314,119
|
303,113
|
312,568
|
291,017
|
272,627
|
288,652
|
288,237
|
286,327
|
280,040
|
291,293
|
306,379
|
306,644
|
307,883
|
314,777
|
312,521
|
334,689
|
290,451
|
295,486
|
335,005
|
356,110
|
359,603
|
351,721
|
390,981
|
429,050
|
461,785
|
435,668
|
480,655
|
457,721
|
505,227
|
462,474
|
507,925
|
465,910
|
542,181
|
542,342
|
546,620
|
550,214
|
603,072
|
518,639
|
626,547
|
565,128
|
636,366
|
643,937
|
893,795
|
685,825
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
2.7
|
5.5
|
24.2
|
42.7
|
21.4
|
|
売上原価
|
67,090
|
70,100
|
80,107
|
75,213
|
82,792
|
89,864
|
90,560
|
93,216
|
92,854
|
87,839
|
97,072
|
93,270
|
91,168
|
91,529
|
92,956
|
93,797
|
91,076
|
95,854
|
92,942
|
86,054
|
79,376
|
76,362
|
80,147
|
80,191
|
82,470
|
82,856
|
82,115
|
81,830
|
82,268
|
82,806
|
82,958
|
83,631
|
81,556
|
78,049
|
77,352
|
79,904
|
82,705
|
85,417
|
87,405
|
83,027
|
79,224
|
84,615
|
86,830
|
89,448
|
95,077
|
99,747
|
95,118
|
93,337
|
101,995
|
95,530
|
95,790
|
113,506
|
115,854
|
115,856
|
110,020
|
110,055
|
111,916
|
112,825
|
111,797
|
106,262
|
110,025
|
116,899
|
117,746
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
207,909
|
218,129
|
237,456
|
222,679
|
220,679
|
223,828
|
253,316
|
231,969
|
234,903
|
245,558
|
270,854
|
232,500
|
228,065
|
223,737
|
236,206
|
210,870
|
192,436
|
206,182
|
205,381
|
204,212
|
198,210
|
209,025
|
223,573
|
223,686
|
224,252
|
233,221
|
234,472
|
257,337
|
210,547
|
212,781
|
249,588
|
268,705
|
276,576
|
272,497
|
306,366
|
342,220
|
372,337
|
340,591
|
380,908
|
362,603
|
411,890
|
360,479
|
412,395
|
370,120
|
428,675
|
426,488
|
430,764
|
440,194
|
493,017
|
406,723
|
513,722
|
453,331
|
530,104
|
533,912
|
776,896
|
568,079
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80.2
|
83.3
|
82.9
|
86.9
|
82.8
|
|
研究開発費
|
50,597
|
50,320
|
51,522
|
53,051
|
51,103
|
55,730
|
54,993
|
54,576
|
53,260
|
52,131
|
57,429
|
55,528
|
53,834
|
55,127
|
53,073
|
55,631
|
57,405
|
60,387
|
61,097
|
60,158
|
54,078
|
52,180
|
57,669
|
56,610
|
57,118
|
57,934
|
57,914
|
57,710
|
59,850
|
60,585
|
63,969
|
62,194
|
61,218
|
62,393
|
60,782
|
61,402
|
60,590
|
64,114
|
65,308
|
59,954
|
61,429
|
69,884
|
70,835
|
72,545
|
78,134
|
78,403
|
80,534
|
81,935
|
88,170
|
88,183
|
88,177
|
100,349
|
103,819
|
102,025
|
105,783
|
106,998
|
110,253
|
110,013
|
115,516
|
111,023
|
116,647
|
114,507
|
119,984
|
|
営業費用
|
231,020
|
239,121
|
249,442
|
244,963
|
267,253
|
288,177
|
285,771
|
201,006
|
187,046
|
179,851
|
208,820
|
199,435
|
180,613
|
-
|
177,098
|
183,690
|
191,174
|
-
|
194,869
|
224,077
|
202,130
|
-
|
224,162
|
190,678
|
198,586
|
-
|
199,651
|
190,697
|
197,769
|
-
|
206,214
|
201,886
|
211,518
|
-
|
227,293
|
233,405
|
203,476
|
-
|
238,280
|
226,551
|
209,096
|
239,354
|
251,882
|
270,647
|
267,009
|
265,771
|
300,425
|
252,700
|
280,502
|
266,378
|
265,219
|
306,136
|
316,588
|
309,630
|
321,481
|
313,462
|
310,902
|
319,749
|
337,807
|
306,640
|
324,084
|
343,327
|
346,948
|
|
営業利益
|
11,978
|
28,945
|
17,110
|
24,226
|
24,530
|
51,248
|
32,505
|
6,903
|
31,083
|
57,605
|
13,859
|
21,244
|
43,215
|
49,006
|
54,871
|
51,213
|
54,384
|
36,108
|
37,631
|
3,988
|
21,607
|
-21,610
|
-13,292
|
1,758
|
7,596
|
-33,075
|
4,561
|
7,513
|
11,256
|
17,568
|
17,472
|
22,366
|
21,703
|
11,697
|
30,044
|
-22,858
|
9,305
|
46,551
|
30,425
|
50,025
|
63,401
|
67,012
|
90,338
|
101,690
|
73,582
|
115,137
|
62,178
|
159,190
|
79,977
|
146,017
|
104,901
|
122,539
|
109,900
|
121,134
|
118,713
|
179,555
|
95,821
|
193,973
|
115,524
|
223,464
|
209,828
|
433,569
|
221,131
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.4
|
35.1
|
32.6
|
48.5
|
32.2
|
|
経常(税引前)利益
|
11,658
|
37,755
|
15,224
|
23,404
|
18,259
|
47,661
|
29,862
|
3,936
|
30,779
|
56,159
|
12,054
|
19,377
|
46,396
|
48,407
|
53,118
|
48,521
|
52,106
|
32,368
|
34,407
|
387
|
17,939
|
-26,209
|
-19,545
|
-3,569
|
-704
|
-43,373
|
-6,503
|
-1,056
|
699
|
5,454
|
6,471
|
11,546
|
9,971
|
669
|
20,423
|
-33,420
|
-500
|
33,800
|
19,000
|
15,800
|
44,500
|
55,406
|
77,407
|
86,357
|
58,469
|
169,522
|
55,376
|
103,566
|
100,778
|
137,378
|
86,424
|
81,069
|
76,526
|
88,547
|
85,599
|
145,745
|
67,373
|
170,245
|
93,154
|
205,249
|
193,676
|
428,098
|
202,975
|
|
経常(税引前)利益率(%)
|
4.8
|
14.1
|
5.7
|
8.7
|
6.3
|
14.0
|
9.4
|
1.3
|
9.9
|
17.3
|
3.8
|
6.2
|
14.7
|
14.0
|
16.3
|
14.8
|
15.5
|
8.8
|
10.6
|
0.1
|
5.9
|
-8.4
|
-6.7
|
-1.3
|
-0.2
|
-15.0
|
-2.3
|
-0.4
|
0.2
|
1.8
|
2.1
|
3.8
|
3.2
|
0.2
|
6.1
|
-11.5
|
-0.2
|
10.1
|
5.3
|
4.4
|
12.7
|
14.2
|
18.0
|
18.7
|
13.4
|
35.3
|
12.1
|
20.5
|
21.8
|
27.0
|
18.5
|
15.0
|
14.1
|
16.2
|
15.6
|
24.2
|
13.0
|
27.2
|
16.5
|
32.3
|
30.1
|
47.9
|
29.6
|
|
法人税等合計
|
940
|
50,970
|
1,964
|
4,387
|
2,733
|
10,040
|
7,739
|
367
|
7,884
|
140,144
|
-23,757
|
2,340
|
11,941
|
-8,059
|
13,461
|
4,765
|
14,080
|
-6,387
|
4,123
|
-5,005
|
504
|
-20,655
|
4,347
|
1,604
|
-3,777
|
-14,900
|
2,638
|
48
|
1,650
|
-11,981
|
-7,406
|
3,624
|
-7,026
|
-12,522
|
-562
|
10,093
|
14,273
|
23,957
|
-16,424
|
8,622
|
9,838
|
1,975
|
53,892
|
-22,905
|
7,266
|
-123,421
|
9,287
|
13,887
|
30,302
|
30,541
|
11,389
|
17,565
|
15,128
|
42,944
|
19,212
|
31,300
|
-1,605
|
43,722
|
10,922
|
42,605
|
52,348
|
80,305
|
36,457
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.7
|
20.8
|
27.0
|
18.8
|
18.0
|
|
純利益
|
10,718
|
-13,215
|
13,260
|
19,017
|
15,526
|
37,621
|
22,123
|
3,569
|
22,895
|
-83,985
|
35,811
|
17,037
|
34,455
|
56,466
|
39,657
|
43,756
|
38,026
|
38,755
|
30,284
|
5,392
|
17,435
|
-5,554
|
-23,892
|
-5,173
|
3,073
|
-28,473
|
-9,141
|
-1,104
|
-951
|
17,435
|
13,877
|
7,922
|
16,997
|
13,191
|
20,985
|
-43,513
|
-14,758
|
9,826
|
35,455
|
7,156
|
34,678
|
53,406
|
23,515
|
109,262
|
51,203
|
292,943
|
46,089
|
89,679
|
70,476
|
106,837
|
75,035
|
63,504
|
61,398
|
45,603
|
66,387
|
114,445
|
68,978
|
126,523
|
82,232
|
162,644
|
141,328
|
347,793
|
166,518
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.6
|
25.6
|
21.9
|
38.9
|
24.3
|
|
一株あたり利益
|
0.09
|
-0.11
|
0.11
|
0.16
|
0.13
|
0.32
|
0.19
|
0.03
|
0.19
|
-0.71
|
0.3
|
0.14
|
0.29
|
0.47
|
0.33
|
0.37
|
0.32
|
0.34
|
0.26
|
0.05
|
0.15
|
-0.05
|
-0.21
|
-0.05
|
0.03
|
-0.25
|
-0.08
|
-0.01
|
-0.01
|
0.15
|
0.12
|
0.07
|
0.15
|
0.12
|
0.18
|
-0.37
|
-0.13
|
0.09
|
0.31
|
0.06
|
0.3
|
0.46
|
0.2
|
0.94
|
0.44
|
2.5
|
0.39
|
0.77
|
0.6
|
0.91
|
0.64
|
0.54
|
0.52
|
0.38
|
0.56
|
0.96
|
0.58
|
1.05
|
0.68
|
1.35
|
1.18
|
2.9
|
1.4
|
|
希薄化後一株あたり利益
|
0.09
|
-0.11
|
0.11
|
0.16
|
0.13
|
0.32
|
0.18
|
0.03
|
0.19
|
-0.7
|
0.29
|
0.14
|
0.29
|
0.47
|
0.33
|
0.36
|
0.32
|
0.33
|
0.26
|
0.05
|
0.15
|
-0.05
|
-0.21
|
-0.05
|
0.03
|
-0.25
|
-0.08
|
-0.01
|
-0.01
|
0.15
|
0.12
|
0.07
|
0.14
|
0.11
|
0.18
|
-0.37
|
-0.13
|
0.09
|
0.31
|
0.06
|
0.3
|
0.45
|
0.2
|
0.92
|
0.43
|
2.47
|
0.39
|
0.76
|
0.6
|
0.9
|
0.63
|
0.53
|
0.51
|
0.38
|
0.55
|
0.95
|
0.57
|
1.05
|
0.68
|
1.35
|
1.17
|
2.88
|
1.39
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
141,347
|
248,904
|
235,368
|
459,270
|
246,429
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
25.0
|
39.1
|
36.6
|
51.4
|
35.9
|