|
(単位:百万ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
96,413
|
107,100
|
123,133
|
126,761
|
139,367
|
153,290
|
177,526
|
184,765
|
194,579
|
256,776
|
268,706
|
292,111
|
322,467
|
357,776
|
372,809
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
76,156
|
86,539
|
100,627
|
102,978
|
114,000
|
126,762
|
148,669
|
156,220
|
156,447
|
158,719
|
163,981
|
175,803
|
196,892
|
217,098
|
206,287
|
|
売上総利益
|
20,257
|
20,561
|
22,506
|
23,783
|
25,367
|
26,528
|
28,857
|
28,545
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
14,092
|
14,231
|
15,278
|
15,746
|
16,568
|
17,074
|
18,519
|
19,028
|
190,558
|
244,789
|
254,795
|
278,918
|
314,721
|
344,033
|
364,293
|
|
営業利益
|
6,165
|
6,330
|
7,228
|
8,037
|
8,799
|
9,454
|
10,338
|
9,517
|
4,021
|
11,987
|
13,911
|
13,193
|
7,746
|
13,743
|
8,516
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,629
|
5,746
|
6,323
|
7,528
|
7,678
|
8,616
|
8,637
|
8,268
|
1,406
|
8,997
|
9,770
|
10,420
|
5,628
|
11,173
|
6,148
|
|
経常(税引前)利益率(%)
|
5.84
|
5.37
|
5.14
|
5.94
|
5.51
|
5.62
|
4.87
|
4.47
|
0.72
|
3.5
|
3.64
|
3.57
|
1.75
|
3.12
|
1.65
|
|
法人税等合計
|
2,190
|
2,258
|
2,441
|
2,928
|
3,033
|
3,386
|
3,317
|
1,637
|
2,002
|
2,366
|
2,569
|
2,522
|
1,463
|
2,805
|
1,562
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
3,427
|
3,457
|
3,875
|
4,592
|
4,644
|
5,239
|
5,319
|
6,623
|
-594
|
6,634
|
7,192
|
7,910
|
4,165
|
8,368
|
4,614
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
2.51
|
2.59
|
3.05
|
3.77
|
3.98
|
4.66
|
4.93
|
6.47
|
-0.57
|
5.1
|
5.48
|
6
|
3.16
|
6.49
|
3.67
|
|
希薄化後一株あたり利益
|
2.49
|
2.57
|
3.03
|
3.74
|
3.96
|
4.63
|
4.9
|
6.44
|
-0.57
|
5.08
|
5.46
|
5.95
|
3.14
|
6.47
|
3.66
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり配当金
|
0.35
|
0.5
|
0.65
|
0.9
|
1.1
|
1.4
|
1.7
|
2
|
2
|
2
|
2
|
2
|
2.2
|
2.42
|
2.66
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|