|
(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
|
3Q23
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
15,593
|
15,532
|
15,605
|
20,661
|
15,935
|
16,240
|
16,402
|
21,288
|
16,867
|
16,779
|
16,929
|
22,726
|
16,706
|
17,117
|
17,258
|
21,516
|
17,050
|
17,406
|
17,732
|
21,751
|
17,119
|
17,427
|
17,613
|
21,626
|
16,196
|
16,169
|
16,441
|
20,690
|
16,017
|
16,429
|
16,667
|
22,766
|
16,781
|
17,776
|
17,821
|
22,977
|
17,627
|
18,422
|
18,665
|
23,398
|
19,615
|
22,975
|
22,632
|
24,197
|
25,160
|
25,652
|
25,170
|
26,037
|
26,518
|
25,322
|
24,773
|
25,398
|
24,531
|
25,452
|
25,668
|
23,846
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
売上原価
|
10,412
|
10,293
|
10,562
|
-
|
10,838
|
10,872
|
11,165
|
14,986
|
11,541
|
11,297
|
11,569
|
16,160
|
11,563
|
11,745
|
12,133
|
15,719
|
12,067
|
12,165
|
12,555
|
15,563
|
11,911
|
12,051
|
12,440
|
15,594
|
11,185
|
11,102
|
11,471
|
15,116
|
11,134
|
11,419
|
11,712
|
16,795
|
11,625
|
12,239
|
12,535
|
16,900
|
12,248
|
12,625
|
12,935
|
17,056
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,680
|
18,386
|
17,798
|
18,149
|
17,449
|
17,799
|
18,375
|
17,128
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,032
|
5,011
|
5,067
|
4,970
|
5,574
|
4,883
|
5,010
|
4,955
|
5,971
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
3,143
|
3,263
|
3,345
|
-
|
3,233
|
3,473
|
3,525
|
3,876
|
3,392
|
3,588
|
3,704
|
4,229
|
3,590
|
3,698
|
3,853
|
4,235
|
3,593
|
3,816
|
3,894
|
4,058
|
3,514
|
3,495
|
3,736
|
3,921
|
3,153
|
3,249
|
3,339
|
3,614
|
3,132
|
3,382
|
3,512
|
4,221
|
3,545
|
3,865
|
3,937
|
4,376
|
3,663
|
3,912
|
4,153
|
4,504
|
4,060
|
4,460
|
4,647
|
4,509
|
4,849
|
4,859
|
4,762
|
5,002
|
5,219
|
5,025
|
5,184
|
5,316
|
5,168
|
5,392
|
5,486
|
4,591
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,117
|
1,135
|
1,324
|
1,002
|
1,198
|
468
|
2,300
|
1,935
|
2,374
|
2,467
|
2,010
|
1,346
|
321
|
1,022
|
1,328
|
1,197
|
1,317
|
1,296
|
1,635
|
1,168
|
1,472
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,055
|
1,081
|
773
|
1,588
|
1,081
|
1,109
|
857
|
1,408
|
1,101
|
1,071
|
972
|
1,464
|
779
|
961
|
538
|
825
|
641
|
366
|
512
|
1,434
|
999
|
1,182
|
725
|
2,017
|
897
|
941
|
919
|
1,208
|
1,034
|
979
|
615
|
1,018
|
927
|
1,022
|
713
|
1,014
|
1,021
|
1,217
|
901
|
1,051
|
329
|
2,189
|
1,298
|
2,609
|
2,370
|
1,911
|
1,249
|
217
|
909
|
1,204
|
1,072
|
1,235
|
1,219
|
1,545
|
1,091
|
1,382
|
|
経常(税引前)利益率(%)
|
6.77
|
6.96
|
4.95
|
7.69
|
6.78
|
6.83
|
5.22
|
6.61
|
6.53
|
6.38
|
5.74
|
6.44
|
4.66
|
5.61
|
3.12
|
3.83
|
3.76
|
2.1
|
2.89
|
6.59
|
5.84
|
6.78
|
4.12
|
9.33
|
5.54
|
5.82
|
5.59
|
5.84
|
6.46
|
5.96
|
3.69
|
4.47
|
5.52
|
5.75
|
4.0
|
4.41
|
5.79
|
6.61
|
4.83
|
4.49
|
1.68
|
9.53
|
5.74
|
10.78
|
9.42
|
7.45
|
4.96
|
0.83
|
3.43
|
4.75
|
4.33
|
4.86
|
4.97
|
6.07
|
4.25
|
5.8
|
|
法人税等合計
|
384
|
402
|
238
|
-
|
392
|
405
|
302
|
427
|
404
|
367
|
335
|
503
|
281
|
350
|
197
|
305
|
223
|
132
|
160
|
474
|
348
|
409
|
249
|
596
|
283
|
316
|
311
|
387
|
357
|
308
|
137
|
-84
|
210
|
223
|
97
|
216
|
229
|
279
|
195
|
218
|
45
|
499
|
284
|
512
|
553
|
423
|
240
|
34
|
197
|
254
|
237
|
264
|
277
|
353
|
237
|
346
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
671
|
679
|
535
|
1,035
|
689
|
704
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
714
|
-
|
284
|
1,690
|
1,014
|
2,097
|
1,817
|
1,488
|
1,009
|
183
|
712
|
950
|
835
|
971
|
942
|
1,192
|
854
|
1,036
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.91
|
0.93
|
0.75
|
1.46
|
0.99
|
1.03
|
0.82
|
1.46
|
1.05
|
1.07
|
0.97
|
1.48
|
0.78
|
0.96
|
0.54
|
0.82
|
0.66
|
0.37
|
0.55
|
-4.14
|
0.99
|
1.18
|
0.88
|
2.33
|
1.06
|
1.17
|
1.07
|
1.46
|
1.23
|
1.22
|
0.88
|
2.03
|
1.34
|
1.5
|
1.18
|
1.54
|
1.54
|
1.83
|
1.4
|
1.65
|
0.57
|
3.38
|
2.02
|
4.2
|
3.68
|
3.07
|
2.17
|
0.4
|
1.55
|
2.06
|
1.81
|
2.1
|
2.04
|
2.58
|
1.86
|
2.28
|
|
希薄化後一株あたり利益
|
0.9
|
0.92
|
0.74
|
1.45
|
0.99
|
1.03
|
0.82
|
1.45
|
1.04
|
1.06
|
0.96
|
1.47
|
0.77
|
0.95
|
0.54
|
0.81
|
0.66
|
0.37
|
0.55
|
-4.1
|
0.98
|
1.18
|
0.87
|
2.32
|
1.05
|
1.16
|
1.06
|
1.45
|
1.23
|
1.22
|
0.88
|
2.02
|
1.33
|
1.49
|
1.17
|
1.52
|
1.53
|
1.82
|
1.39
|
1.63
|
0.56
|
3.35
|
2.01
|
4.17
|
3.65
|
3.04
|
2.16
|
0.39
|
1.54
|
2.05
|
1.8
|
2.1
|
2.03
|
2.57
|
1.85
|
2.27
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.17
|
0.25
|
0.25
|
0.25
|
0.25
|
0.3
|
0.3
|
0.3
|
0.3
|
0.36
|
0.36
|
0.36
|
0.36
|
0.43
|
1.22
|
0.43
|
0.43
|
-
|
-
|
0.52
|
0.52
|
-
|
-
|
0.56
|
0.56
|
0.6
|
0.6
|
0.6
|
0.6
|
0.62
|
0.62
|
0.62
|
0.62
|
0.64
|
-
|
0.64
|
0.64
|
0.66
|
0.66
|
0.66
|
0.66
|
0.68
|
0.68
|
0.68
|
0.9
|
0.9
|
0.9
|
1.08
|
1.08
|
1.08
|
1.1
|
1.1
|
1.1
|
1.12
|
1.12
|
1.12
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|