|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
23,760
|
24,007
|
23,875
|
24,771
|
25,880
|
26,629
|
26,674
|
28,317
|
30,798
|
30,714
|
30,227
|
31,394
|
30,763
|
31,248
|
31,968
|
32,830
|
32,689
|
34,602
|
35,021
|
37,055
|
36,332
|
37,169
|
38,644
|
41,145
|
43,215
|
43,725
|
44,615
|
45,971
|
44,514
|
45,685
|
46,181
|
48,385
|
45,693
|
46,708
|
47,269
|
54,424
|
61,646
|
63,431
|
64,810
|
66,889
|
66,755
|
65,341
|
67,056
|
69,097
|
72,616
|
73,794
|
76,826
|
80,636
|
81,159
|
85,278
|
88,921
|
89,764
|
88,437
|
91,234
|
95,428
|
-
|
94,588
|
98,915
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
売上原価
|
19,014
|
18,987
|
18,851
|
-
|
21,129
|
21,534
|
21,496
|
-
|
25,685
|
25,265
|
24,580
|
-
|
25,181
|
25,412
|
25,933
|
-
|
26,747
|
28,278
|
28,553
|
-
|
30,168
|
30,767
|
31,983
|
-
|
36,471
|
36,710
|
37,123
|
-
|
37,934
|
38,750
|
39,055
|
-
|
38,834
|
39,507
|
39,941
|
-
|
37,247
|
38,970
|
40,437
|
-
|
40,347
|
40,242
|
40,940
|
40,894
|
43,520
|
45,011
|
45,509
|
49,290
|
50,365
|
51,455
|
53,536
|
54,688
|
48,073
|
49,998
|
52,948
|
-
|
51,057
|
54,005
|
|
売上総利益
|
4,746
|
5,020
|
5,024
|
5,467
|
4,751
|
5,095
|
5,178
|
5,555
|
5,113
|
5,449
|
5,647
|
6,297
|
5,582
|
5,836
|
6,035
|
6,338
|
5,942
|
6,324
|
6,468
|
6,633
|
6,164
|
6,402
|
6,661
|
7,301
|
6,744
|
7,015
|
7,492
|
7,606
|
6,580
|
6,935
|
7,126
|
7,904
|
6,859
|
7,201
|
7,328
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
3,336
|
3,519
|
3,540
|
-
|
3,440
|
3,605
|
3,594
|
-
|
3,709
|
3,741
|
3,833
|
-
|
3,883
|
3,868
|
3,874
|
-
|
3,918
|
4,116
|
4,222
|
-
|
4,032
|
4,140
|
4,330
|
-
|
4,568
|
4,665
|
4,675
|
-
|
4,787
|
4,818
|
4,627
|
-
|
4,913
|
-
|
-
|
-
|
58,956
|
60,099
|
61,882
|
-
|
63,297
|
60,661
|
63,807
|
65,520
|
68,290
|
70,733
|
73,336
|
76,067
|
85,090
|
81,832
|
85,687
|
86,074
|
86,166
|
88,189
|
94,596
|
-
|
91,214
|
96,534
|
|
営業利益
|
1,410
|
1,501
|
1,484
|
1,770
|
1,311
|
1,490
|
1,584
|
1,957
|
1,404
|
1,708
|
1,814
|
2,302
|
1,699
|
1,968
|
2,161
|
2,217
|
2,024
|
2,208
|
2,246
|
2,321
|
2,132
|
2,262
|
2,331
|
2,729
|
2,176
|
2,350
|
2,817
|
2,995
|
1,793
|
2,117
|
2,499
|
3,108
|
1,946
|
-1,587
|
2,353
|
824
|
2,690
|
3,332
|
2,928
|
3,037
|
3,458
|
4,680
|
3,249
|
3,577
|
4,326
|
3,061
|
3,490
|
4,569
|
-3,931
|
3,446
|
3,234
|
3,690
|
2,271
|
3,045
|
832
|
-
|
3,374
|
2,381
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
1,282
|
1,366
|
1,347
|
-
|
1,177
|
1,342
|
1,429
|
-
|
1,272
|
1,576
|
1,680
|
-
|
1,573
|
1,842
|
2,039
|
-
|
1,866
|
2,050
|
1,572
|
-
|
1,998
|
2,096
|
2,070
|
-
|
1,893
|
1,528
|
2,463
|
-
|
1,534
|
1,863
|
2,062
|
-
|
1,470
|
-2,065
|
1,899
|
-
|
1,939
|
2,591
|
2,133
|
-
|
2,779
|
3,960
|
1,806
|
2,970
|
3,735
|
2,145
|
2,946
|
4,029
|
-4,456
|
2,879
|
2,570
|
3,019
|
1,580
|
2,337
|
105
|
-
|
2,617
|
1,647
|
|
経常(税引前)利益率(%)
|
5.4
|
5.69
|
5.64
|
-
|
4.55
|
5.04
|
5.36
|
-
|
4.13
|
5.13
|
5.56
|
-
|
5.11
|
5.89
|
6.38
|
-
|
5.71
|
5.92
|
4.49
|
-
|
5.5
|
5.64
|
5.36
|
-
|
4.38
|
3.49
|
5.52
|
-
|
3.45
|
4.08
|
4.47
|
-
|
3.22
|
-4.42
|
4.02
|
-
|
3.15
|
4.08
|
3.29
|
-
|
4.16
|
6.06
|
2.69
|
4.3
|
5.14
|
2.91
|
3.83
|
5.0
|
-5.49
|
3.38
|
2.89
|
3.36
|
1.79
|
2.56
|
0.11
|
-
|
2.77
|
1.67
|
|
法人税等合計
|
510
|
544
|
528
|
-
|
464
|
526
|
562
|
-
|
496
|
610
|
669
|
-
|
617
|
720
|
779
|
-
|
737
|
804
|
624
|
-
|
777
|
824
|
833
|
-
|
746
|
604
|
921
|
-
|
572
|
766
|
777
|
-
|
472
|
497
|
509
|
-
|
512
|
660
|
604
|
-
|
767
|
974
|
587
|
746
|
944
|
558
|
633
|
1,068
|
-1,047
|
737
|
656
|
754
|
456
|
569
|
34
|
-
|
835
|
634
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
純利益
|
771
|
821
|
809
|
1,026
|
713
|
816
|
867
|
1,063
|
775
|
965
|
1,006
|
1,129
|
956
|
1,121
|
1,254
|
1,265
|
1,129
|
1,246
|
948
|
-
|
1,221
|
1,272
|
1,247
|
-
|
1,147
|
924
|
1,541
|
1,707
|
953
|
1,098
|
1,285
|
3,287
|
998
|
-2,563
|
1,390
|
-419
|
1,427
|
1,936
|
1,530
|
1,747
|
2,012
|
2,986
|
1,224
|
2,224
|
2,791
|
1,598
|
2,313
|
2,961
|
-3,409
|
2,142
|
1,914
|
2,265
|
1,124
|
1,770
|
87
|
-
|
1,782
|
1,021
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
一株あたり利益
|
0.56
|
0.61
|
0.59
|
0.75
|
0.52
|
0.6
|
0.65
|
0.82
|
0.6
|
0.76
|
0.8
|
0.91
|
0.78
|
0.91
|
1.03
|
1.06
|
0.96
|
1.07
|
0.82
|
1.15
|
1.08
|
1.13
|
1.11
|
1.35
|
1.04
|
0.86
|
1.44
|
1.6
|
0.92
|
1.07
|
1.26
|
3.23
|
0.98
|
-2.52
|
1.36
|
-0.37
|
1.09
|
1.49
|
1.17
|
1.34
|
1.54
|
2.27
|
0.93
|
1.69
|
2.11
|
1.21
|
1.76
|
2.25
|
-2.6
|
1.66
|
1.48
|
1.76
|
0.88
|
1.41
|
0.07
|
-
|
1.41
|
0.81
|
|
希薄化後一株あたり利益
|
0.55
|
0.6
|
0.59
|
0.75
|
0.52
|
0.6
|
0.65
|
0.81
|
0.59
|
0.75
|
0.79
|
0.9
|
0.77
|
0.91
|
1.02
|
1.05
|
0.95
|
1.06
|
0.81
|
1.14
|
1.07
|
1.12
|
1.11
|
1.34
|
1.04
|
0.86
|
1.43
|
1.59
|
0.92
|
1.07
|
1.26
|
3.22
|
0.98
|
-2.52
|
1.36
|
-0.37
|
1.09
|
1.49
|
1.17
|
1.33
|
1.53
|
2.26
|
0.93
|
1.68
|
2.1
|
1.2
|
1.74
|
2.23
|
-2.6
|
1.65
|
1.48
|
1.75
|
0.88
|
1.41
|
0.07
|
-
|
1.41
|
0.8
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.09
|
0.09
|
0.13
|
0.13
|
0.13
|
0.13
|
0.16
|
0.16
|
0.16
|
0.16
|
0.23
|
0.23
|
0.23
|
0.23
|
0.28
|
0.28
|
0.28
|
0.28
|
0.35
|
0.35
|
0.35
|
0.35
|
0.42
|
0.42
|
0.42
|
0.42
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.55
|
0.55
|
0.55
|
0.6
|
0.6
|
0.6
|
0.67
|
0.67
|
0.67
|
0.67
|
0.67
|
0.67
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|