|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
7,525
|
8,674
|
8,426
|
10,517
|
12,737
|
12,248
|
11,137
|
13,085
|
12,340
|
11,035
|
12,749
|
12,030
|
10,576
|
12,574
|
11,976
|
10,711
|
12,156
|
11,427
|
10,282
|
11,539
|
10,633
|
9,118
|
9,702
|
9,078
|
7,626
|
8,927
|
8,245
|
8,020
|
9,997
|
9,507
|
8,601
|
7,150
|
8,652
|
9,020
|
10,129
|
10,042
|
10,491
|
11,325
|
11,063
|
10,980
|
11,972
|
11,953
|
11,300
|
12,363
|
11,854
|
11,129
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
2,541
|
2,955
|
2,918
|
3,949
|
4,989
|
4,875
|
4,348
|
5,224
|
4,853
|
4,324
|
4,989
|
4,793
|
4,083
|
4,819
|
4,630
|
4,103
|
4,748
|
4,577
|
4,069
|
4,471
|
4,131
|
3,513
|
3,659
|
3,395
|
2,738
|
3,252
|
3,059
|
2,990
|
3,921
|
3,767
|
3,371
|
3,013
|
3,471
|
3,505
|
3,787
|
3,977
|
4,091
|
4,830
|
4,566
|
4,317
|
4,912
|
4,657
|
4,235
|
4,812
|
4,664
|
4,163
|
|
売上総利益
|
4,984
|
5,719
|
5,508
|
6,568
|
7,748
|
7,373
|
6,789
|
7,861
|
7,487
|
6,711
|
7,760
|
7,237
|
6,493
|
7,755
|
7,346
|
6,608
|
7,408
|
6,850
|
6,213
|
7,068
|
6,502
|
5,605
|
6,043
|
5,683
|
4,888
|
5,675
|
5,186
|
5,030
|
6,076
|
5,740
|
5,230
|
4,137
|
5,181
|
5,515
|
6,342
|
6,065
|
6,400
|
6,495
|
6,497
|
6,663
|
7,060
|
7,296
|
7,065
|
7,551
|
7,190
|
6,966
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
2,705
|
2,878
|
3,064
|
4,080
|
4,422
|
4,527
|
4,181
|
4,497
|
4,630
|
4,182
|
4,385
|
4,424
|
3,989
|
4,384
|
4,507
|
4,079
|
4,204
|
4,207
|
3,761
|
3,912
|
4,009
|
3,315
|
3,142
|
3,203
|
2,541
|
2,723
|
2,505
|
2,567
|
2,996
|
3,116
|
2,648
|
1,983
|
2,511
|
2,669
|
3,017
|
3,122
|
2,967
|
3,203
|
3,279
|
3,185
|
3,321
|
3,667
|
3,351
|
3,549
|
3,636
|
3,234
|
|
営業利益
|
2,183
|
2,763
|
2,344
|
2,279
|
3,174
|
2,750
|
2,509
|
3,294
|
2,793
|
2,408
|
3,243
|
2,472
|
2,376
|
3,170
|
2,711
|
2,296
|
2,535
|
2,379
|
2,141
|
2,859
|
2,271
|
1,982
|
2,078
|
2,120
|
1,811
|
2,727
|
2,526
|
2,336
|
2,988
|
2,499
|
2,380
|
1,981
|
2,298
|
2,722
|
3,016
|
2,898
|
3,405
|
2,341
|
3,088
|
3,367
|
2,401
|
3,270
|
2,141
|
2,632
|
2,510
|
3,659
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
2,511
|
3,794
|
2,923
|
2,725
|
3,623
|
3,084
|
2,344
|
3,525
|
3,380
|
2,205
|
3,384
|
2,660
|
1,981
|
4,361
|
1,725
|
1,894
|
4,299
|
1,428
|
1,507
|
2,624
|
1,674
|
1,833
|
2,883
|
2,847
|
2,132
|
3,049
|
3,092
|
3,010
|
2,197
|
2,181
|
2,763
|
3,618
|
3,084
|
3,458
|
2,284
|
3,444
|
4,053
|
2,880
|
3,537
|
3,872
|
3,028
|
3,380
|
4,057
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
23.88
|
29.79
|
23.87
|
24.47
|
27.69
|
24.99
|
21.24
|
27.65
|
28.1
|
20.85
|
26.91
|
22.21
|
18.5
|
35.88
|
15.1
|
18.42
|
37.26
|
13.43
|
16.53
|
27.05
|
18.44
|
24.04
|
32.3
|
34.53
|
26.58
|
30.5
|
32.52
|
35.0
|
30.73
|
25.21
|
30.63
|
35.72
|
30.71
|
32.96
|
20.17
|
31.13
|
36.91
|
24.06
|
29.59
|
34.27
|
24.49
|
28.51
|
36.45
|
|
法人税等合計
|
553
|
741
|
633
|
598
|
990
|
680
|
658
|
823
|
755
|
575
|
831
|
925
|
579
|
779
|
538
|
415
|
1,250
|
272
|
401
|
839
|
378
|
323
|
1,252
|
230
|
506
|
594
|
528
|
486
|
421
|
503
|
215
|
438
|
441
|
508
|
994
|
609
|
665
|
384
|
622
|
940
|
359
|
454
|
687
|
627
|
530
|
722
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,626
|
2,382
|
2,067
|
1,913
|
2,804
|
2,243
|
2,067
|
2,800
|
2,329
|
1,769
|
2,694
|
2,455
|
1,626
|
2,605
|
2,122
|
1,566
|
3,111
|
1,453
|
1,493
|
3,460
|
1,050
|
1,184
|
1,372
|
1,447
|
1,400
|
2,331
|
1,880
|
1,703
|
2,628
|
2,593
|
2,795
|
1,779
|
1,740
|
2,255
|
2,641
|
2,475
|
2,793
|
1,905
|
2,825
|
3,113
|
2,547
|
3,087
|
3,185
|
2,411
|
2,850
|
3,335
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.7
|
1.03
|
0.89
|
0.83
|
1.22
|
0.97
|
0.91
|
1.24
|
0.51
|
0.39
|
0.6
|
0.55
|
0.37
|
0.59
|
0.48
|
0.36
|
0.71
|
0.33
|
0.34
|
0.8
|
0.24
|
0.28
|
0.32
|
0.34
|
0.32
|
0.54
|
0.44
|
0.39
|
0.61
|
0.61
|
0.65
|
0.41
|
0.4
|
0.52
|
0.61
|
0.57
|
0.64
|
0.44
|
0.65
|
0.72
|
0.59
|
0.71
|
0.74
|
0.56
|
0.66
|
0.77
|
|
希薄化後一株あたり利益
|
0.69
|
1.02
|
0.88
|
0.82
|
1.2
|
0.95
|
0.89
|
1.21
|
0.5
|
0.39
|
0.59
|
0.54
|
0.36
|
0.58
|
0.48
|
0.35
|
0.71
|
0.33
|
0.34
|
0.79
|
0.24
|
0.27
|
0.32
|
0.33
|
0.32
|
0.54
|
0.44
|
0.39
|
0.61
|
0.6
|
0.64
|
0.41
|
0.4
|
0.52
|
0.61
|
0.57
|
0.64
|
0.44
|
0.65
|
0.72
|
0.59
|
0.71
|
0.74
|
0.56
|
0.66
|
0.77
|
|
一株あたり配当金
|
0.44
|
0.44
|
0.44
|
0.47
|
0.47
|
0.47
|
0.51
|
0.51
|
0.26
|
0.28
|
0.28
|
0.28
|
0.3
|
0.3
|
0.3
|
0.33
|
0.33
|
0.33
|
0.35
|
0.35
|
0.35
|
0.37
|
0.37
|
0.37
|
0.39
|
0.39
|
0.39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.46
|
0.46
|
0.46
|
0.48
|
0.48
|
0.48
|
0.51
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|