|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
61,311
|
62,778
|
73,384
|
85,676
|
86,027
|
-
|
86,652
|
89,465
|
93,246
|
371,396
|
113,617
|
141,361
|
127,788
|
-
|
134,124
|
144,744
|
153,018
|
-
|
161,253
|
176,038
|
178,701
|
-
|
200,502
|
211,800
|
210,116
|
-
|
254,669
|
273,174
|
273,616
|
-
|
280,623
|
287,889
|
292,724
|
346,059
|
299,893
|
322,432
|
344,141
|
405,588
|
332,393
|
330,984
|
356,976
|
469,240
|
398,185
|
429,044
|
444,252
|
408,628
|
315,068
|
337,356
|
341,873
|
307,142
|
326,016
|
340,985
|
314,485
|
320,800
|
353,580
|
328,636
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,217
|
-
|
51,013
|
60,266
|
61,716
|
-
|
59,131
|
56,802
|
55,822
|
-
|
57,822
|
63,337
|
64,302
|
-
|
46,100
|
46,004
|
52,603
|
45,730
|
47,421
|
55,526
|
47,067
|
52,590
|
53,243
|
47,208
|
|
売上総利益
|
50,931
|
52,046
|
57,592
|
70,518
|
71,025
|
70,411
|
70,788
|
73,278
|
76,943
|
83,375
|
93,382
|
118,682
|
105,987
|
115,857
|
110,736
|
119,186
|
124,974
|
138,145
|
133,067
|
146,544
|
148,032
|
170,215
|
166,214
|
176,209
|
173,124
|
211,608
|
213,859
|
230,015
|
231,245
|
270,406
|
232,478
|
240,140
|
243,507
|
290,097
|
248,880
|
262,166
|
282,425
|
341,260
|
273,262
|
274,182
|
301,154
|
409,213
|
340,363
|
365,707
|
379,950
|
362,910
|
268,968
|
291,352
|
289,270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
研究開発費
|
2,893
|
3,008
|
4,772
|
3,837
|
4,105
|
-
|
4,489
|
4,617
|
4,692
|
-
|
6,746
|
6,388
|
6,000
|
-
|
7,213
|
7,600
|
7,637
|
-
|
8,447
|
8,969
|
8,289
|
-
|
8,988
|
9,213
|
8,965
|
-
|
11,752
|
11,555
|
12,431
|
-
|
12,210
|
11,252
|
11,950
|
-
|
12,984
|
11,938
|
13,770
|
-
|
15,406
|
13,606
|
14,261
|
-
|
21,351
|
19,644
|
21,639
|
-
|
18,427
|
19,721
|
17,735
|
17,914
|
17,817
|
17,597
|
17,774
|
16,795
|
15,255
|
15,876
|
|
営業費用
|
25,038
|
24,807
|
34,525
|
32,574
|
34,581
|
-
|
33,178
|
33,251
|
34,666
|
-
|
60,395
|
66,075
|
66,679
|
-
|
69,151
|
74,348
|
78,496
|
-
|
92,537
|
96,478
|
92,299
|
-
|
112,876
|
117,264
|
111,002
|
-
|
165,884
|
171,455
|
168,288
|
-
|
186,320
|
185,757
|
186,450
|
-
|
198,018
|
205,552
|
223,066
|
-
|
218,015
|
201,142
|
223,716
|
-
|
261,883
|
271,423
|
283,809
|
-
|
238,406
|
245,465
|
260,236
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
25,893
|
27,239
|
23,067
|
37,944
|
36,444
|
-
|
37,610
|
40,027
|
42,277
|
-
|
32,987
|
52,607
|
39,308
|
-
|
41,585
|
44,838
|
46,478
|
-
|
40,530
|
50,066
|
55,733
|
-
|
53,338
|
58,945
|
62,122
|
-
|
47,975
|
58,560
|
62,957
|
-
|
46,158
|
54,383
|
57,057
|
-
|
50,862
|
56,614
|
59,359
|
-
|
55,247
|
73,040
|
77,438
|
-
|
78,480
|
94,284
|
96,141
|
-
|
30,562
|
45,887
|
29,034
|
26,315
|
38,895
|
-13,319
|
35,861
|
28,569
|
-29,304
|
35,130
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
26,960
|
27,730
|
22,740
|
38,243
|
36,734
|
-
|
36,891
|
40,836
|
39,530
|
-
|
28,271
|
47,790
|
34,732
|
-
|
36,956
|
39,341
|
36,104
|
-
|
31,001
|
39,097
|
44,388
|
-
|
42,979
|
48,857
|
61,404
|
-
|
35,242
|
40,663
|
41,521
|
-
|
25,888
|
38,487
|
40,643
|
-
|
32,628
|
39,656
|
41,224
|
-
|
6,568
|
59,900
|
85,922
|
-
|
59,377
|
23,621
|
53,339
|
-
|
30,402
|
-30,284
|
39,476
|
939
|
23,713
|
-25,726
|
19,503
|
35,083
|
-35,961
|
26,196
|
|
経常(税引前)利益率(%)
|
43.97
|
44.17
|
30.99
|
44.64
|
42.7
|
-
|
42.57
|
45.64
|
42.39
|
-
|
24.88
|
33.81
|
27.18
|
-
|
27.55
|
27.18
|
23.59
|
-
|
19.23
|
22.21
|
24.84
|
-
|
21.44
|
23.07
|
29.22
|
-
|
13.84
|
14.89
|
15.17
|
-
|
9.23
|
13.37
|
13.88
|
-
|
10.88
|
12.3
|
11.98
|
-
|
1.98
|
18.1
|
24.07
|
-
|
14.91
|
5.51
|
12.01
|
-
|
9.65
|
-8.98
|
11.55
|
0.31
|
7.27
|
-7.54
|
6.2
|
10.94
|
-10.17
|
7.97
|
|
法人税等合計
|
8,250
|
7,896
|
-8,195
|
9,729
|
11,236
|
-
|
8,352
|
9,648
|
7,880
|
-
|
5,500
|
11,823
|
7,105
|
-
|
8,191
|
4,292
|
7,345
|
-
|
9,124
|
181
|
7,013
|
-
|
13,036
|
15,087
|
15,835
|
-
|
9,422
|
9,287
|
9,163
|
-
|
7,017
|
7,037
|
9,310
|
-
|
-295
|
11,148
|
6,998
|
-
|
8,703
|
15,978
|
24,330
|
-
|
5,725
|
2,152
|
8,847
|
-
|
5,080
|
10,051
|
18,100
|
-616
|
6,461
|
5,335
|
8,231
|
6,990
|
12,539
|
8,587
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
18,710
|
19,834
|
30,935
|
28,514
|
25,498
|
29,819
|
28,539
|
31,188
|
31,650
|
30,203
|
22,922
|
36,040
|
27,806
|
20,754
|
28,765
|
35,049
|
28,759
|
32,754
|
21,877
|
38,916
|
37,375
|
35,467
|
29,943
|
33,770
|
45,569
|
43,157
|
25,820
|
31,376
|
32,358
|
49,871
|
18,871
|
28,479
|
30,723
|
50,614
|
32,449
|
32,589
|
30,745
|
123,023
|
-6,404
|
38,101
|
60,883
|
58,088
|
77,922
|
15,717
|
42,569
|
360,506
|
24,537
|
-46,436
|
18,185
|
-7,627
|
16,679
|
-30,971
|
10,627
|
36,910
|
-48,577
|
24,239
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.42
|
0.44
|
0.69
|
0.63
|
0.55
|
0.63
|
0.61
|
0.68
|
0.69
|
0.66
|
0.5
|
0.78
|
0.6
|
0.45
|
0.61
|
0.73
|
0.6
|
0.66
|
0.45
|
0.81
|
0.77
|
0.73
|
0.62
|
0.69
|
0.95
|
0.9
|
0.54
|
0.65
|
0.67
|
1.03
|
0.39
|
0.59
|
0.63
|
1.04
|
0.67
|
0.67
|
0.63
|
2.54
|
-0.13
|
0.81
|
1.31
|
1.3
|
1.75
|
0.35
|
0.91
|
7.54
|
0.52
|
-0.99
|
0.39
|
-0.16
|
0.36
|
-0.67
|
0.23
|
0.81
|
-1.11
|
0.57
|
|
希薄化後一株あたり利益
|
0.41
|
0.43
|
0.66
|
0.61
|
0.54
|
0.62
|
0.6
|
0.67
|
0.69
|
0.65
|
0.49
|
0.77
|
0.59
|
0.44
|
0.6
|
0.73
|
0.6
|
0.66
|
0.45
|
0.8
|
0.77
|
0.72
|
0.61
|
0.69
|
0.94
|
0.89
|
0.52
|
0.63
|
0.66
|
1.02
|
0.38
|
0.57
|
0.61
|
1.03
|
0.66
|
0.66
|
0.62
|
2.45
|
-0.13
|
0.8
|
1.31
|
1.27
|
1.67
|
0.33
|
0.88
|
7.43
|
0.51
|
-0.99
|
0.39
|
-0.16
|
0.36
|
-0.67
|
0.23
|
0.77
|
-1.11
|
0.56
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
0.2
|
-
|
0.21
|
0.22
|
0.22
|
-
|
0.23
|
0.24
|
0.25
|
-
|
0.26
|
0.27
|
0.28
|
-
|
0.29
|
0.3
|
0.31
|
-
|
0.33
|
0.34
|
0.34
|
-
|
0.36
|
0.38
|
0.39
|
-
|
0.41
|
0.41
|
0.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|