|
(単位:千ドル)
|
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
|
1Q21
|
1Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
207,797
|
171,324
|
188,229
|
197,328
|
172,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201,132
|
218,892
|
243,626
|
-
|
255,585
|
384,468
|
348,647
|
583,565
|
397,032
|
361,860
|
699,275
|
448,756
|
434,618
|
726,450
|
436,700
|
411,255
|
612,069
|
434,406
|
435,255
|
783,626
|
514,907
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
133,693
|
137,943
|
137,156
|
-
|
182,088
|
261,349
|
243,414
|
351,213
|
267,704
|
260,408
|
471,646
|
311,020
|
308,757
|
500,981
|
281,450
|
273,850
|
381,403
|
289,119
|
280,166
|
444,721
|
329,636
|
|
営業利益
|
89,587
|
60,985
|
74,837
|
87,759
|
64,508
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67,439
|
80,949
|
106,470
|
-
|
73,497
|
123,119
|
105,233
|
232,352
|
129,328
|
101,452
|
227,629
|
137,736
|
125,861
|
225,469
|
155,250
|
137,405
|
230,666
|
145,287
|
155,089
|
338,905
|
185,271
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
71,805
|
43,140
|
56,801
|
70,219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,754
|
52,732
|
86,936
|
-
|
44,657
|
75,091
|
59,763
|
188,455
|
84,700
|
52,268
|
182,143
|
90,391
|
73,435
|
159,797
|
91,005
|
76,365
|
255,130
|
77,249
|
85,242
|
263,194
|
112,399
|
|
経常(税引前)利益率(%)
|
34.56
|
25.18
|
30.18
|
35.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.35
|
24.09
|
35.68
|
-
|
17.47
|
19.53
|
17.14
|
32.29
|
21.33
|
14.44
|
26.05
|
20.14
|
16.9
|
22.0
|
20.84
|
18.57
|
41.68
|
17.78
|
19.58
|
33.59
|
21.83
|
|
法人税等合計
|
28,054
|
12,789
|
19,211
|
24,703
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8,170
|
-2,171
|
-1,553
|
-
|
-7,124
|
462
|
4,031
|
4,766
|
3,786
|
1,765
|
-17,233
|
8,100
|
4,797
|
-31,637
|
-263
|
-3,711
|
-10,642
|
1,864
|
15,840
|
-20,595
|
4,572
|
|
実効税率(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
43,751
|
30,351
|
37,590
|
41,123
|
34,005
|
37,904
|
41,445
|
50,659
|
66,555
|
46,565
|
53,586
|
63,617
|
57,532
|
42,859
|
55,569
|
67,996
|
66,815
|
48,545
|
57,382
|
67,429
|
28,434
|
51,737
|
59,626
|
73,170
|
49,649
|
49,072
|
60,968
|
76,225
|
53,473
|
50,839
|
66,590
|
78,216
|
-3,657
|
16,924
|
54,903
|
88,489
|
64,227
|
51,781
|
74,629
|
55,732
|
183,689
|
80,914
|
50,503
|
199,376
|
82,291
|
68,638
|
191,434
|
91,268
|
80,076
|
265,772
|
75,385
|
69,402
|
283,789
|
107,827
|
|
純利益率(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.32
|
0.22
|
0.27
|
0.3
|
0.25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
0.25
|
0.38
|
-
|
0.22
|
0.29
|
0.22
|
0.72
|
0.32
|
0.2
|
0.76
|
0.31
|
0.26
|
0.72
|
0.35
|
0.3
|
0.97
|
0.28
|
0.25
|
1.03
|
0.38
|
|
希薄化後一株あたり利益
|
0.32
|
0.22
|
0.27
|
0.3
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
0.25
|
0.38
|
-
|
0.2
|
0.29
|
0.22
|
0.72
|
0.32
|
0.19
|
0.76
|
0.31
|
0.26
|
0.72
|
0.34
|
0.3
|
0.97
|
0.28
|
0.25
|
1.03
|
0.38
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.3
|
0.15
|
0.15
|
0.32
|
0.17
|
0.17
|
0.17
|
0.34
|
0.17
|
0.17
|
0.36
|
-
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.18
|
0.18
|
0.18
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
0.2
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.25
|
0.27
|
0.27
|
0.27
|
0.29
|
0.29
|
0.29
|
0.31
|
0.31
|
0.31
|
0.33
|
0.33
|
0.33
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|