|
(単位:百万ドル)
|
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
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
16,863
|
19,410
|
16,598
|
15,126
|
16,823
|
20,232
|
17,326
|
16,014
|
17,808
|
20,570
|
18,130
|
18,246
|
19,124
|
22,522
|
19,470
|
17,696
|
19,687
|
23,811
|
20,516
|
19,162
|
20,891
|
24,829
|
21,819
|
20,980
|
22,762
|
26,472
|
23,154
|
22,207
|
23,887
|
28,108
|
25,026
|
23,883
|
24,947
|
30,463
|
26,302
|
26,491
|
26,381
|
30,839
|
27,223
|
25,782
|
28,260
|
38,053
|
33,536
|
37,500
|
41,118
|
36,820
|
38,908
|
43,792
|
38,872
|
37,257
|
42,916
|
37,710
|
36,418
|
43,175
|
40,217
|
39,856
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
11,069
|
12,828
|
10,913
|
-
|
10,995
|
13,356
|
11,365
|
-
|
11,625
|
13,544
|
11,863
|
-
|
12,445
|
14,801
|
12,672
|
-
|
12,802
|
15,650
|
13,331
|
-
|
13,712
|
16,464
|
14,254
|
-
|
14,971
|
17,545
|
15,112
|
-
|
15,733
|
18,647
|
16,378
|
-
|
16,330
|
20,098
|
17,151
|
-
|
17,364
|
20,407
|
17,836
|
-
|
18,635
|
25,112
|
22,080
|
24,758
|
27,453
|
24,257
|
25,763
|
29,309
|
25,648
|
24,700
|
28,759
|
24,972
|
23,985
|
28,759
|
26,792
|
26,397
|
|
売上総利益
|
5,794
|
6,582
|
5,685
|
5,243
|
5,828
|
6,876
|
5,961
|
5,597
|
6,183
|
7,026
|
6,267
|
6,366
|
6,679
|
7,721
|
6,798
|
6,192
|
6,885
|
8,161
|
7,185
|
6,723
|
7,179
|
8,365
|
7,565
|
7,156
|
7,791
|
8,927
|
8,042
|
7,553
|
8,154
|
9,461
|
8,648
|
8,093
|
8,617
|
10,365
|
9,151
|
9,027
|
9,017
|
10,432
|
9,387
|
8,736
|
9,625
|
12,941
|
11,456
|
12,742
|
13,665
|
12,563
|
13,145
|
14,483
|
13,224
|
12,557
|
14,157
|
12,738
|
12,433
|
14,416
|
13,425
|
13,459
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
4,078
|
4,127
|
3,837
|
-
|
4,009
|
4,186
|
3,956
|
-
|
4,086
|
4,066
|
4,139
|
-
|
4,183
|
4,294
|
4,096
|
-
|
4,194
|
4,298
|
4,217
|
-
|
4,163
|
4,299
|
4,161
|
-
|
4,281
|
4,388
|
4,280
|
-
|
4,361
|
4,549
|
4,514
|
-
|
4,779
|
5,004
|
4,808
|
-
|
4,940
|
5,044
|
4,942
|
-
|
5,829
|
6,355
|
6,076
|
6,374
|
6,433
|
6,168
|
6,610
|
6,657
|
6,468
|
6,355
|
6,915
|
6,649
|
6,667
|
7,144
|
7,212
|
7,530
|
|
営業費用
|
4,489
|
4,533
|
4,237
|
-
|
4,406
|
4,582
|
4,346
|
-
|
4,469
|
4,457
|
4,534
|
-
|
4,585
|
4,703
|
4,505
|
-
|
4,608
|
4,713
|
4,632
|
-
|
4,582
|
4,718
|
4,584
|
-
|
4,714
|
4,824
|
4,722
|
-
|
4,805
|
4,998
|
4,968
|
-
|
5,236
|
5,464
|
5,281
|
-
|
5,420
|
5,536
|
5,440
|
-
|
6,349
|
6,874
|
6,604
|
6,961
|
7,026
|
6,768
|
7,216
|
7,273
|
7,076
|
7,006
|
7,568
|
7,332
|
7,354
|
7,882
|
8,007
|
8,326
|
|
営業利益
|
1,305
|
2,049
|
1,448
|
-
|
1,422
|
2,294
|
1,615
|
-
|
1,714
|
2,569
|
1,733
|
-
|
2,094
|
3,018
|
2,293
|
-
|
2,277
|
3,448
|
2,553
|
-
|
2,597
|
3,647
|
2,981
|
-
|
3,077
|
4,103
|
3,320
|
-
|
3,349
|
4,463
|
3,680
|
-
|
3,381
|
4,901
|
3,870
|
-
|
3,597
|
4,896
|
3,947
|
-
|
3,276
|
6,067
|
4,852
|
5,781
|
6,639
|
5,795
|
5,929
|
7,210
|
6,148
|
5,551
|
6,589
|
5,406
|
5,079
|
6,534
|
5,418
|
5,133
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,116
|
1,901
|
1,306
|
-
|
1,283
|
2,148
|
1,457
|
-
|
1,630
|
2,418
|
1,583
|
-
|
1,933
|
2,846
|
2,105
|
-
|
2,186
|
3,257
|
2,440
|
-
|
2,404
|
3,563
|
2,741
|
-
|
2,840
|
3,875
|
3,084
|
-
|
3,108
|
4,214
|
3,433
|
-
|
3,142
|
4,655
|
3,646
|
-
|
3,324
|
4,613
|
3,667
|
-
|
2,969
|
5,730
|
4,523
|
5,448
|
6,318
|
5,469
|
5,560
|
6,831
|
5,742
|
5,110
|
6,161
|
4,968
|
4,651
|
6,045
|
4,823
|
4,542
|
|
経常(税引前)利益率(%)
|
6.62
|
9.79
|
7.87
|
-
|
7.63
|
10.62
|
8.41
|
-
|
9.15
|
11.75
|
8.73
|
-
|
10.11
|
12.64
|
10.81
|
-
|
11.1
|
13.68
|
11.89
|
-
|
11.51
|
14.35
|
12.56
|
-
|
12.48
|
14.64
|
13.32
|
-
|
13.01
|
14.99
|
13.72
|
-
|
12.59
|
15.28
|
13.86
|
-
|
12.6
|
14.96
|
13.47
|
-
|
10.51
|
15.06
|
13.49
|
14.53
|
15.37
|
14.85
|
14.29
|
15.6
|
14.77
|
13.72
|
14.36
|
13.17
|
12.77
|
14.0
|
11.99
|
11.4
|
|
法人税等合計
|
391
|
709
|
472
|
-
|
471
|
785
|
523
|
-
|
595
|
886
|
636
|
-
|
707
|
1,051
|
754
|
-
|
807
|
1,207
|
903
|
-
|
825
|
1,329
|
1,016
|
-
|
1,037
|
1,434
|
1,115
|
-
|
1,094
|
1,542
|
1,268
|
-
|
738
|
1,149
|
779
|
-
|
811
|
1,134
|
898
|
-
|
724
|
1,398
|
1,091
|
1,303
|
1,511
|
1,340
|
1,329
|
1,658
|
1,403
|
1,237
|
1,502
|
1,158
|
1,051
|
1,484
|
1,175
|
1,109
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
725
|
1,192
|
834
|
-
|
812
|
1,363
|
934
|
-
|
1,035
|
1,532
|
947
|
1,021
|
1,226
|
1,795
|
1,351
|
1,013
|
1,379
|
2,050
|
1,537
|
1,379
|
1,579
|
2,234
|
1,725
|
1,471
|
1,803
|
2,441
|
1,969
|
1,744
|
2,014
|
2,672
|
2,165
|
1,779
|
2,404
|
3,506
|
2,867
|
2,344
|
2,513
|
3,479
|
2,769
|
2,481
|
2,245
|
4,332
|
3,432
|
4,145
|
4,807
|
4,129
|
4,231
|
5,173
|
4,339
|
3,873
|
4,659
|
3,810
|
3,600
|
4,561
|
3,648
|
3,433
|
|
純利益率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.43
|
0.72
|
0.51
|
-
|
0.51
|
0.87
|
0.61
|
-
|
0.68
|
1.02
|
0.64
|
0.69
|
0.84
|
1.25
|
0.96
|
0.73
|
1.01
|
1.52
|
1.16
|
1.06
|
1.22
|
1.74
|
1.36
|
1.17
|
1.45
|
1.98
|
1.61
|
1.45
|
1.68
|
2.26
|
1.85
|
1.53
|
2.09
|
3.06
|
2.53
|
2.1
|
2.28
|
3.18
|
2.54
|
2.29
|
2.09
|
4.04
|
3.2
|
3.87
|
4.54
|
3.94
|
4.11
|
5.06
|
4.25
|
3.83
|
4.66
|
3.83
|
3.64
|
4.61
|
3.68
|
3.46
|
|
希薄化後一株あたり利益
|
0.43
|
0.72
|
0.51
|
-
|
0.5
|
0.86
|
0.6
|
-
|
0.68
|
1.01
|
0.63
|
0.68
|
0.83
|
1.24
|
0.95
|
0.73
|
1
|
1.52
|
1.15
|
1.05
|
1.21
|
1.73
|
1.35
|
1.17
|
1.44
|
1.97
|
1.6
|
1.44
|
1.67
|
2.25
|
1.84
|
1.52
|
2.08
|
3.05
|
2.51
|
2.09
|
2.27
|
3.17
|
2.53
|
2.28
|
2.08
|
4.02
|
3.18
|
3.86
|
4.53
|
3.92
|
4.09
|
5.05
|
4.24
|
3.82
|
4.65
|
3.81
|
3.63
|
4.6
|
3.67
|
3.45
|
|
一株あたり配当金
|
0.24
|
0.24
|
0.24
|
-
|
0.25
|
0.25
|
0.29
|
-
|
0.29
|
0.29
|
0.29
|
-
|
0.39
|
0.39
|
0.39
|
-
|
0.47
|
0.47
|
0.47
|
-
|
0.59
|
0.59
|
0.59
|
-
|
0.69
|
0.69
|
0.69
|
-
|
0.89
|
0.89
|
0.89
|
-
|
1.03
|
1.03
|
1.03
|
-
|
1.36
|
1.36
|
1.36
|
-
|
1.5
|
1.5
|
1.5
|
1.65
|
1.65
|
1.65
|
1.9
|
1.9
|
1.9
|
2.09
|
2.09
|
2.09
|
2.25
|
2.25
|
2.25
|
2.3
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|