|
(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
|
|
売上高
|
5,975
|
5,833
|
6,478
|
6,496
|
7,204
|
7,174
|
7,589
|
7,260
|
7,641
|
7,288
|
7,668
|
7,493
|
7,708
|
7,525
|
7,800
|
7,567
|
8,240
|
8,267
|
8,343
|
7,932
|
8,275
|
8,365
|
8,466
|
8,397
|
8,969
|
8,966
|
9,006
|
8,762
|
9,357
|
9,641
|
10,054
|
10,068
|
10,839
|
10,642
|
10,606
|
10,454
|
11,100
|
11,056
|
11,359
|
11,142
|
10,991
|
10,835
|
11,762
|
12,088
|
13,264
|
13,419
|
14,965
|
15,047
|
16,159
|
15,424
|
15,748
|
15,814
|
16,565
|
15,985
|
16,224
|
15,800
|
16,467
|
16,406
|
17,690
|
16,659
|
17,728
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
4,044
|
3,988
|
4,534
|
4,579
|
4,895
|
4,959
|
5,338
|
5,143
|
5,270
|
5,039
|
5,302
|
5,263
|
5,270
|
5,175
|
5,350
|
5,337
|
5,704
|
5,799
|
5,804
|
5,691
|
5,750
|
5,860
|
5,903
|
6,027
|
6,279
|
6,310
|
6,276
|
6,258
|
6,447
|
6,754
|
7,002
|
7,219
|
7,520
|
7,419
|
7,308
|
7,400
|
7,571
|
7,621
|
7,711
|
7,782
|
7,463
|
7,395
|
7,864
|
8,493
|
8,859
|
8,953
|
10,048
|
10,523
|
10,844
|
10,478
|
10,562
|
10,979
|
11,036
|
10,804
|
10,776
|
10,921
|
10,968
|
11,068
|
11,867
|
11,684
|
11,901
|
|
営業費用
|
5,172
|
5,119
|
5,651
|
5,725
|
6,255
|
6,252
|
6,608
|
6,371
|
6,580
|
6,348
|
6,619
|
6,329
|
6,566
|
6,541
|
6,709
|
6,616
|
7,061
|
7,188
|
7,156
|
6,911
|
7,142
|
7,271
|
7,245
|
7,309
|
7,663
|
7,770
|
7,674
|
7,624
|
8,491
|
8,344
|
8,569
|
8,785
|
9,219
|
9,190
|
8,977
|
9,068
|
9,382
|
9,484
|
9,592
|
9,653
|
9,279
|
9,291
|
9,872
|
10,435
|
11,145
|
11,461
|
12,531
|
12,985
|
13,556
|
13,155
|
13,155
|
13,870
|
14,205
|
14,072
|
13,659
|
13,753
|
13,836
|
14,052
|
14,741
|
14,415
|
14,745
|
|
営業利益
|
803
|
713
|
826
|
771
|
949
|
922
|
981
|
889
|
1,060
|
940
|
1,048
|
1,164
|
1,141
|
983
|
1,091
|
951
|
1,178
|
1,079
|
1,187
|
1,021
|
1,133
|
1,093
|
1,221
|
1,088
|
1,305
|
1,195
|
1,331
|
1,138
|
865
|
1,296
|
1,485
|
1,282
|
1,619
|
1,452
|
1,629
|
1,386
|
1,717
|
1,571
|
1,767
|
1,488
|
1,712
|
1,544
|
1,890
|
1,653
|
2,118
|
1,958
|
2,434
|
2,061
|
2,603
|
2,268
|
2,593
|
1,944
|
2,359
|
1,912
|
2,565
|
2,046
|
2,631
|
2,354
|
2,948
|
2,245
|
2,983
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
803
|
716
|
844
|
774
|
957
|
935
|
993
|
898
|
1,066
|
946
|
1,046
|
1,181
|
1,146
|
964
|
1,083
|
950
|
1,175
|
1,088
|
1,192
|
1,004
|
1,132
|
1,081
|
1,228
|
1,622
|
1,293
|
1,458
|
1,331
|
1,118
|
874
|
1,292
|
1,494
|
1,244
|
1,612
|
1,456
|
1,610
|
1,376
|
1,704
|
1,560
|
1,800
|
1,509
|
1,680
|
1,783
|
1,986
|
1,762
|
2,094
|
1,917
|
2,406
|
2,050
|
2,495
|
2,245
|
2,602
|
1,946
|
2,632
|
1,959
|
2,617
|
2,095
|
2,654
|
2,333
|
2,955
|
2,289
|
2,951
|
|
経常(税引前)利益率(%)
|
13.44
|
12.29
|
13.04
|
11.92
|
13.3
|
13.04
|
13.08
|
12.38
|
13.96
|
12.98
|
13.65
|
15.77
|
14.88
|
12.82
|
13.89
|
12.56
|
14.27
|
13.16
|
14.29
|
12.67
|
13.68
|
12.93
|
14.51
|
19.32
|
14.42
|
16.27
|
14.78
|
12.77
|
9.35
|
13.4
|
14.86
|
12.36
|
14.88
|
13.69
|
15.19
|
13.16
|
15.35
|
14.12
|
15.85
|
13.55
|
15.29
|
16.46
|
16.89
|
14.58
|
15.79
|
14.29
|
16.08
|
13.63
|
15.44
|
14.56
|
16.52
|
12.31
|
15.89
|
12.26
|
16.13
|
13.26
|
16.12
|
14.22
|
16.71
|
13.74
|
16.65
|
|
法人税等合計
|
239
|
206
|
239
|
208
|
258
|
252
|
281
|
184
|
303
|
309
|
280
|
-6
|
272
|
237
|
271
|
227
|
294
|
327
|
299
|
261
|
281
|
293
|
359
|
222
|
343
|
328
|
271
|
231
|
169
|
308
|
305
|
325
|
554
|
408
|
319
|
235
|
435
|
415
|
425
|
257
|
428
|
477
|
464
|
300
|
524
|
480
|
586
|
392
|
675
|
552
|
605
|
396
|
583
|
550
|
606
|
386
|
673
|
613
|
639
|
466
|
707
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
490
|
445
|
534
|
503
|
628
|
611
|
642
|
643
|
689
|
578
|
698
|
1,101
|
810
|
671
|
751
|
671
|
817
|
701
|
831
|
690
|
793
|
737
|
818
|
1,326
|
897
|
1,069
|
1,004
|
838
|
669
|
932
|
1,123
|
863
|
1,043
|
1,029
|
1,274
|
1,124
|
1,249
|
1,130
|
1,356
|
1,234
|
1,228
|
1,287
|
1,500
|
1,440
|
1,549
|
1,416
|
1,791
|
1,634
|
1,786
|
1,665
|
1,964
|
1,523
|
2,009
|
1,372
|
1,973
|
1,674
|
1,932
|
1,684
|
2,279
|
1,788
|
2,198
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.76
|
0.7
|
0.84
|
0.78
|
0.96
|
0.95
|
1
|
1
|
1.07
|
0.91
|
1.09
|
1.7
|
1.25
|
1.04
|
1.18
|
1.06
|
1.29
|
1.11
|
1.32
|
1.1
|
1.27
|
1.18
|
1.31
|
2.12
|
1.44
|
1.72
|
1.62
|
1.35
|
1.08
|
1.51
|
1.82
|
1.4
|
1.63
|
1.61
|
2
|
1.76
|
1.96
|
1.77
|
2.13
|
1.94
|
1.93
|
2.03
|
2.37
|
2.27
|
2.44
|
2.24
|
2.83
|
2.58
|
2.82
|
2.63
|
3.12
|
2.42
|
3.18
|
2.18
|
3.14
|
2.66
|
3.07
|
2.69
|
3.64
|
2.85
|
3.52
|
|
希薄化後一株あたり利益
|
0.73
|
0.66
|
0.81
|
0.75
|
0.93
|
0.91
|
0.96
|
0.97
|
1.03
|
0.88
|
1.06
|
1.65
|
1.21
|
1.01
|
1.15
|
1.03
|
1.26
|
1.08
|
1.29
|
1.08
|
1.24
|
1.15
|
1.28
|
2.08
|
1.41
|
1.68
|
1.58
|
1.33
|
1.05
|
1.48
|
1.79
|
1.37
|
1.6
|
1.58
|
1.96
|
1.73
|
1.93
|
1.74
|
2.09
|
1.91
|
1.9
|
1.99
|
2.32
|
2.23
|
2.4
|
2.2
|
2.78
|
2.54
|
2.79
|
2.6
|
3.08
|
2.39
|
3.15
|
2.15
|
3.1
|
2.63
|
3.04
|
2.66
|
3.59
|
2.82
|
3.49
|
|
配当性向(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.38
|
0
|
0.45
|
0
|
0.45
|
0
|
0.68
|
0
|
0.68
|
0
|
0.81
|
0
|
0.81
|
0
|
0.93
|
0
|
0.93
|
0
|
1.02
|
0
|
1.02
|
0
|
1.1
|
0
|
1.1
|
0
|
1.21
|
0
|
1.21
|
0
|
1.33
|
0
|
1.33
|
0
|
1.46
|
0
|
1.46
|
0
|
0.8
|
0.8
|
0.8
|
0.8
|
0.88
|
0.88
|
0.88
|
0.88
|
0.97
|
0.97
|
0.97
|
0.97
|
1.12
|
1.12
|
1.12
|
1.12
|
1.29
|
1.29
|
1.29
|
1.29
|
1.48
|
1.48
|
1.48
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|