|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
9,202
|
9,525
|
9,489
|
9,721
|
12,128
|
14,333
|
14,339
|
15,042
|
14,878
|
15,211
|
16,544
|
15,937
|
15,310
|
16,270
|
16,151
|
16,926
|
17,408
|
16,844
|
16,791
|
17,732
|
17,853
|
18,743
|
18,669
|
19,245
|
18,790
|
19,269
|
21,319
|
21,025
|
20,463
|
21,165
|
20,983
|
21,915
|
22,791
|
21,735
|
22,135
|
27,846
|
26,859
|
26,858
|
26,827
|
28,398
|
26,609
|
23,715
|
25,532
|
27,708
|
27,205
|
28,546
|
30,298
|
31,010
|
30,016
|
29,849
|
29,691
|
30,513
|
30,115
|
30,058
|
29,688
|
32,070
|
29,887
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
1,905
|
1,961
|
2,119
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
7,267
|
7,447
|
7,535
|
-
|
9,904
|
11,395
|
11,698
|
-
|
12,120
|
12,132
|
13,496
|
-
|
12,243
|
12,835
|
12,737
|
-
|
13,840
|
13,040
|
13,046
|
-
|
13,963
|
14,638
|
14,668
|
-
|
14,701
|
15,203
|
16,879
|
-
|
15,933
|
16,607
|
16,191
|
-
|
18,146
|
16,721
|
17,299
|
-
|
21,677
|
21,502
|
21,487
|
-
|
21,757
|
19,068
|
21,456
|
-
|
22,166
|
23,039
|
24,848
|
25,440
|
23,649
|
32,274
|
24,045
|
23,804
|
23,640
|
24,248
|
23,053
|
26,211
|
24,228
|
|
営業利益
|
1,935
|
2,078
|
1,954
|
2,013
|
2,224
|
2,938
|
2,641
|
2,918
|
2,758
|
3,079
|
3,048
|
3,294
|
3,067
|
3,435
|
3,414
|
3,647
|
3,568
|
3,804
|
3,745
|
3,787
|
3,890
|
4,105
|
4,001
|
4,002
|
4,089
|
4,066
|
4,440
|
4,264
|
4,530
|
4,558
|
4,792
|
4,107
|
4,645
|
5,014
|
4,836
|
4,514
|
5,182
|
5,356
|
5,340
|
5,247
|
4,852
|
4,647
|
4,076
|
3,918
|
5,039
|
5,507
|
5,450
|
5,569
|
6,367
|
-2,425
|
5,646
|
6,709
|
6,475
|
5,810
|
6,635
|
5,859
|
5,658
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,470
|
1,474
|
1,454
|
-
|
1,635
|
2,381
|
1,805
|
-
|
2,197
|
2,444
|
4,383
|
-
|
2,570
|
2,792
|
2,799
|
-
|
3,056
|
3,259
|
3,040
|
-
|
3,402
|
3,488
|
3,264
|
-
|
3,535
|
3,358
|
3,724
|
-
|
3,905
|
3,899
|
4,096
|
-
|
3,994
|
4,285
|
3,895
|
-
|
4,708
|
4,164
|
4,063
|
-
|
2,924
|
3,955
|
2,770
|
-
|
4,411
|
5,630
|
5,166
|
4,764
|
4,502
|
-3,652
|
5,243
|
5,726
|
5,465
|
5,105
|
5,175
|
4,819
|
4,492
|
|
経常(税引前)利益率(%)
|
15.97
|
15.48
|
15.32
|
-
|
13.48
|
16.61
|
12.59
|
-
|
14.77
|
16.07
|
26.49
|
-
|
16.79
|
17.16
|
17.33
|
-
|
17.56
|
19.35
|
18.1
|
-
|
19.06
|
18.61
|
17.48
|
-
|
18.81
|
17.43
|
17.47
|
-
|
19.08
|
18.42
|
19.52
|
-
|
17.52
|
19.71
|
17.6
|
-
|
17.53
|
15.5
|
15.15
|
-
|
10.99
|
16.68
|
10.85
|
-
|
16.21
|
19.72
|
17.05
|
15.36
|
15.0
|
-12.23
|
17.66
|
18.77
|
18.15
|
16.98
|
17.43
|
15.03
|
15.03
|
|
法人税等合計
|
591
|
588
|
584
|
-
|
596
|
1,014
|
639
|
-
|
750
|
811
|
1,405
|
-
|
925
|
1,048
|
1,021
|
-
|
1,118
|
1,234
|
407
|
-
|
1,261
|
1,313
|
1,223
|
-
|
1,311
|
1,278
|
1,400
|
-
|
1,258
|
1,364
|
1,413
|
-
|
818
|
1,077
|
999
|
-
|
1,076
|
961
|
775
|
-
|
700
|
946
|
739
|
-
|
1,119
|
2,000
|
1,235
|
1,288
|
1,261
|
1,014
|
1,476
|
1,537
|
1,468
|
1,328
|
1,336
|
1,243
|
1,196
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
879
|
886
|
870
|
1,018
|
1,039
|
1,367
|
1,166
|
1,287
|
1,447
|
1,633
|
2,978
|
1,518
|
1,645
|
1,744
|
1,778
|
1,913
|
1,938
|
2,025
|
2,633
|
1,925
|
2,141
|
2,175
|
2,041
|
1,971
|
2,224
|
2,080
|
2,324
|
2,296
|
2,647
|
2,535
|
2,683
|
14,985
|
3,176
|
3,216
|
2,896
|
2,511
|
3,632
|
3,203
|
3,288
|
3,162
|
2,224
|
3,009
|
2,031
|
3,380
|
3,329
|
3,738
|
4,035
|
3,549
|
3,396
|
-4,598
|
3,834
|
4,248
|
4,046
|
3,857
|
3,929
|
3,629
|
3,375
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.31
|
0.31
|
0.31
|
0.37
|
0.34
|
0.37
|
0.33
|
0.47
|
0.45
|
0.5
|
0.79
|
0.57
|
0.55
|
0.66
|
0.66
|
0.73
|
0.72
|
0.77
|
1
|
0.75
|
0.82
|
0.85
|
0.81
|
0.8
|
0.88
|
0.84
|
0.93
|
0.96
|
0.54
|
0.53
|
0.56
|
3.22
|
0.67
|
0.7
|
0.63
|
0.55
|
0.78
|
0.69
|
0.71
|
0.69
|
0.47
|
0.65
|
0.44
|
0.74
|
0.73
|
0.81
|
0.88
|
0.79
|
0.76
|
-1.05
|
0.91
|
1.02
|
0.98
|
0.97
|
1.01
|
0.94
|
0.9
|
|
希薄化後一株あたり利益
|
0.31
|
0.31
|
0.31
|
0.36
|
0.34
|
0.37
|
0.33
|
0.47
|
0.45
|
0.5
|
0.78
|
0.56
|
0.54
|
0.65
|
0.65
|
0.72
|
0.71
|
0.76
|
0.99
|
0.74
|
0.81
|
0.84
|
0.8
|
0.79
|
0.87
|
0.83
|
0.92
|
0.95
|
0.53
|
0.52
|
0.55
|
3.17
|
0.66
|
0.69
|
0.62
|
0.55
|
0.77
|
0.68
|
0.7
|
0.68
|
0.46
|
0.65
|
0.44
|
0.73
|
0.71
|
0.8
|
0.86
|
0.78
|
0.76
|
-1.05
|
0.91
|
1.02
|
0.98
|
0.97
|
1
|
0.94
|
0.89
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.09
|
0.09
|
0.11
|
0.11
|
0.11
|
0.11
|
0.16
|
0.16
|
0.16
|
0.16
|
0.2
|
0.2
|
0.2
|
0.2
|
0.23
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.25
|
0.25
|
0.28
|
0.28
|
0.28
|
0.28
|
0.16
|
0.16
|
0.16
|
0.16
|
0.19
|
0.19
|
0.19
|
0.19
|
0.21
|
0.21
|
0.21
|
0.21
|
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
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|