|
(単位:百万ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
19,178
|
18,926
|
20,122
|
21,347
|
20,230
|
20,860
|
21,917
|
22,135
|
20,194
|
20,212
|
20,739
|
22,175
|
20,598
|
20,655
|
21,205
|
22,280
|
20,559
|
20,157
|
20,792
|
20,161
|
18,142
|
17,790
|
16,527
|
16,915
|
15,755
|
16,102
|
16,518
|
16,856
|
15,605
|
16,079
|
16,653
|
17,395
|
16,281
|
16,503
|
16,690
|
17,438
|
16,462
|
17,094
|
17,798
|
18,240
|
17,214
|
17,698
|
19,318
|
19,745
|
18,109
|
18,946
|
20,338
|
20,953
|
19,381
|
19,515
|
20,612
|
20,773
|
20,068
|
20,553
|
21,871
|
21,441
|
20,195
|
20,532
|
21,737
|
21,882
|
19,776
|
20,889
|
22,386
|
22,208
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
-2.1
|
1.7
|
3.0
|
1.5
|
|
売上原価
|
9,225
|
9,560
|
9,689
|
10,287
|
10,005
|
10,787
|
11,061
|
11,125
|
10,237
|
10,497
|
10,350
|
10,880
|
10,344
|
10,854
|
10,810
|
11,130
|
10,601
|
9,919
|
10,552
|
10,083
|
9,327
|
9,257
|
8,152
|
8,460
|
7,915
|
8,382
|
8,102
|
8,298
|
7,836
|
8,299
|
8,229
|
8,667
|
8,343
|
9,029
|
8,484
|
8,919
|
8,427
|
8,938
|
8,723
|
8,869
|
8,716
|
8,942
|
9,142
|
9,253
|
8,922
|
9,791
|
10,365
|
10,664
|
10,326
|
10,802
|
10,846
|
10,897
|
10,404
|
10,613
|
10,501
|
10,144
|
9,855
|
10,348
|
10,421
|
10,418
|
9,694
|
10,631
|
10,887
|
10,834
|
|
販売管理費
|
5,985
|
6,416
|
5,932
|
6,800
|
6,453
|
6,788
|
6,522
|
6,717
|
6,636
|
6,652
|
6,438
|
6,803
|
6,849
|
6,860
|
6,244
|
6,598
|
6,500
|
5,972
|
6,327
|
6,131
|
5,680
|
5,575
|
4,607
|
4,602
|
4,522
|
5,218
|
4,645
|
4,683
|
4,409
|
4,831
|
4,689
|
4,725
|
4,642
|
4,797
|
4,652
|
4,623
|
4,806
|
5,003
|
4,785
|
4,889
|
5,045
|
5,275
|
4,895
|
5,112
|
5,402
|
5,615
|
4,950
|
5,121
|
5,031
|
5,115
|
4,827
|
5,091
|
5,416
|
5,778
|
5,604
|
5,522
|
5,880
|
6,299
|
5,519
|
5,723
|
5,524
|
5,904
|
5,643
|
6,008
|
|
営業利益
|
3,968
|
2,950
|
4,501
|
4,260
|
3,772
|
3,285
|
4,334
|
2,739
|
3,299
|
3,063
|
3,951
|
4,492
|
3,405
|
2,633
|
4,151
|
4,552
|
3,458
|
3,240
|
2,940
|
3,947
|
3,135
|
930
|
3,768
|
3,853
|
3,318
|
2,502
|
3,771
|
3,875
|
3,360
|
2,949
|
3,735
|
4,003
|
3,296
|
2,677
|
3,554
|
3,896
|
3,229
|
-5,192
|
4,290
|
4,482
|
3,453
|
3,481
|
5,281
|
5,380
|
3,785
|
3,540
|
5,023
|
5,168
|
4,024
|
3,598
|
4,939
|
4,785
|
4,248
|
4,162
|
5,767
|
4,433
|
4,460
|
3,885
|
5,797
|
5,741
|
4,558
|
4,355
|
5,856
|
5,366
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.2
|
23.0
|
20.8
|
26.2
|
24.2
|
|
経常(税引前)利益
|
3,762
|
2,617
|
4,282
|
4,061
|
3,641
|
3,205
|
4,095
|
2,708
|
3,187
|
2,905
|
3,826
|
5,218
|
3,288
|
2,511
|
4,012
|
4,431
|
3,328
|
3,114
|
2,823
|
3,840
|
3,077
|
1,269
|
3,654
|
3,803
|
3,226
|
2,686
|
3,738
|
3,256
|
3,336
|
2,927
|
3,751
|
4,033
|
3,253
|
2,289
|
3,940
|
3,916
|
3,278
|
-5,065
|
4,343
|
4,532
|
3,498
|
3,461
|
5,297
|
4,877
|
3,877
|
3,564
|
5,035
|
5,239
|
4,071
|
3,650
|
4,997
|
4,835
|
4,288
|
4,233
|
5,802
|
4,496
|
4,592
|
-
|
5,140
|
5,845
|
4,661
|
4,521
|
6,034
|
5,421
|
|
経常(税引前)利益率(%)
|
19.6
|
13.8
|
21.3
|
19.0
|
18.0
|
15.4
|
18.7
|
12.2
|
15.8
|
14.4
|
18.4
|
23.5
|
16.0
|
12.2
|
18.9
|
19.9
|
16.2
|
15.4
|
13.6
|
19.0
|
17.0
|
7.1
|
22.1
|
22.5
|
20.5
|
16.7
|
22.6
|
19.3
|
21.4
|
18.2
|
22.5
|
23.2
|
20.0
|
13.9
|
23.6
|
22.5
|
19.9
|
-29.6
|
24.4
|
24.8
|
20.3
|
19.6
|
27.4
|
24.7
|
21.4
|
18.8
|
24.8
|
25.0
|
21.0
|
18.7
|
24.2
|
23.3
|
21.4
|
20.6
|
26.5
|
21.0
|
22.7
|
-
|
23.6
|
26.7
|
23.6
|
21.6
|
27.0
|
24.4
|
|
法人税等合計
|
1,177
|
432
|
1,201
|
728
|
768
|
695
|
1,071
|
995
|
754
|
692
|
973
|
1,142
|
697
|
629
|
955
|
959
|
692
|
572
|
820
|
865
|
602
|
629
|
877
|
898
|
889
|
678
|
863
|
695
|
780
|
725
|
881
|
1,472
|
713
|
399
|
729
|
700
|
502
|
172
|
726
|
789
|
541
|
675
|
989
|
990
|
628
|
656
|
909
|
997
|
704
|
592
|
1,034
|
876
|
864
|
841
|
1,246
|
1,003
|
812
|
726
|
1,152
|
1,187
|
868
|
895
|
1,253
|
1,090
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
20.3
|
18.6
|
19.8
|
20.8
|
20.1
|
|
純利益
|
2,585
|
2,185
|
3,081
|
3,333
|
2,873
|
2,510
|
3,024
|
1,713
|
2,467
|
3,667
|
2,853
|
4,076
|
2,591
|
1,882
|
3,057
|
3,472
|
2,636
|
2,620
|
2,020
|
2,398
|
2,188
|
538
|
2,635
|
3,228
|
2,783
|
1,958
|
2,757
|
7,896
|
2,556
|
2,215
|
2,870
|
2,561
|
2,540
|
1,891
|
3,211
|
3,216
|
2,776
|
-5,237
|
3,617
|
3,743
|
2,957
|
2,800
|
4,308
|
3,887
|
3,269
|
2,908
|
4,126
|
4,242
|
3,367
|
3,058
|
3,963
|
3,959
|
3,424
|
3,392
|
4,556
|
3,493
|
3,781
|
3,144
|
3,987
|
4,659
|
3,793
|
3,626
|
4,781
|
4,331
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.3
|
19.2
|
17.4
|
21.4
|
19.5
|
|
一株あたり利益
|
0.88
|
0.75
|
1.07
|
1.17
|
1.01
|
0.88
|
1.08
|
0.59
|
0.85
|
1.3
|
1
|
1.46
|
0.92
|
0.66
|
-
|
-
|
-
|
-
|
0.71
|
0.85
|
0.77
|
0.17
|
0.93
|
1.16
|
1
|
0.71
|
0.99
|
3.01
|
0.96
|
0.85
|
1.09
|
0.96
|
0.97
|
0.73
|
1.26
|
1.25
|
1.07
|
-2.13
|
1.41
|
1.47
|
1.15
|
1.1
|
1.69
|
1.53
|
1.3
|
1.16
|
1.66
|
1.72
|
1.37
|
1.24
|
1.62
|
1.63
|
1.41
|
1.4
|
1.89
|
1.44
|
1.56
|
1.29
|
1.65
|
1.94
|
1.58
|
1.51
|
2
|
1.82
|
|
希薄化後一株あたり利益
|
0.83
|
0.71
|
1.02
|
1.11
|
0.96
|
0.84
|
1.03
|
0.57
|
0.82
|
1.24
|
0.96
|
1.39
|
0.88
|
0.64
|
-
|
-
|
-
|
0.89
|
0.69
|
0.82
|
0.75
|
0.18
|
0.91
|
1.12
|
0.97
|
0.69
|
0.96
|
2.88
|
0.93
|
0.82
|
1.06
|
0.93
|
0.95
|
0.72
|
1.22
|
1.22
|
1.04
|
-2.12
|
1.36
|
1.41
|
1.12
|
1.07
|
1.63
|
1.47
|
1.26
|
1.13
|
1.61
|
1.66
|
1.33
|
1.22
|
1.57
|
1.59
|
1.37
|
1.37
|
1.83
|
1.4
|
1.52
|
1.27
|
1.61
|
1.88
|
1.54
|
1.48
|
1.95
|
1.78
|
|
配当性向(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
71.6
|
-
|
-
|
|
一株あたり配当金
|
0.44
|
0.48
|
0.48
|
0.48
|
0.48
|
0.52
|
0.53
|
0.53
|
0.53
|
0.57
|
0.56
|
0.56
|
0.56
|
0.6
|
0.6
|
0.6
|
0.6
|
0.65
|
0.64
|
0.64
|
0.64
|
0.66
|
0.66
|
0.66
|
0.66
|
0.67
|
0.67
|
0.67
|
0.67
|
0.69
|
0.69
|
0.69
|
0.69
|
0.72
|
0.72
|
0.72
|
0.72
|
0.85
|
0.75
|
0.75
|
0.75
|
0.79
|
0.79
|
0.79
|
0.79
|
0.87
|
0.87
|
0.87
|
0.87
|
0.91
|
0.91
|
0.91
|
0.91
|
0.94
|
0.94
|
0.94
|
0.94
|
1.01
|
1.01
|
1.01
|
1.01
|
1.06
|
1.06
|
1.06
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
6,447
|
5,248
|
5,078
|
6,617
|
6,169
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
29.5
|
26.5
|
24.3
|
29.6
|
27.8
|