|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
3,829
|
3,814
|
3,943
|
3,978
|
3,994
|
4,185
|
4,383
|
4,172
|
4,200
|
4,267
|
4,332
|
4,286
|
4,315
|
4,346
|
4,398
|
4,361
|
4,325
|
4,352
|
4,379
|
4,221
|
4,070
|
4,066
|
3,999
|
3,899
|
3,762
|
3,845
|
3,867
|
3,721
|
3,762
|
3,826
|
3,974
|
3,892
|
4,002
|
3,886
|
3,845
|
3,811
|
3,884
|
3,866
|
3,928
|
4,015
|
4,097
|
3,897
|
4,153
|
4,324
|
4,344
|
4,260
|
4,414
|
4,399
|
4,484
|
4,455
|
4,770
|
4,822
|
4,915
|
5,065
|
5,058
|
5,033
|
4,911
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,561
|
1,572
|
1,599
|
-
|
1,663
|
1,781
|
1,921
|
-
|
1,763
|
1,806
|
1,803
|
-
|
1,800
|
1,812
|
1,813
|
-
|
1,801
|
1,800
|
1,821
|
-
|
1,678
|
1,699
|
1,652
|
-
|
1,514
|
1,541
|
1,543
|
-
|
1,493
|
1,526
|
1,591
|
-
|
1,594
|
1,585
|
1,576
|
-
|
1,597
|
1,558
|
1,612
|
-
|
1,632
|
1,528
|
1,613
|
-
|
1,707
|
1,704
|
1,791
|
1,827
|
1,930
|
1,907
|
2,058
|
2,035
|
2,038
|
2,026
|
1,992
|
1,959
|
1,924
|
|
売上総利益
|
2,268
|
2,242
|
2,344
|
2,350
|
2,331
|
2,404
|
2,462
|
2,393
|
2,437
|
2,461
|
2,529
|
2,505
|
2,515
|
2,534
|
2,585
|
2,567
|
2,524
|
2,552
|
2,558
|
2,475
|
2,392
|
2,367
|
2,347
|
2,293
|
2,248
|
2,304
|
2,324
|
2,247
|
2,269
|
2,300
|
2,383
|
2,328
|
2,408
|
2,301
|
2,269
|
2,253
|
2,287
|
2,308
|
2,316
|
2,414
|
2,465
|
2,369
|
2,540
|
2,643
|
2,637
|
2,556
|
2,623
|
2,572
|
2,554
|
2,548
|
2,712
|
2,787
|
2,877
|
3,039
|
3,066
|
3,074
|
2,987
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
1,355
|
1,292
|
1,391
|
-
|
1,404
|
1,421
|
1,489
|
-
|
1,478
|
1,464
|
1,501
|
-
|
1,536
|
1,526
|
1,549
|
-
|
1,544
|
1,507
|
1,497
|
-
|
1,450
|
1,381
|
1,347
|
-
|
1,354
|
1,320
|
1,322
|
-
|
1,362
|
1,333
|
1,429
|
-
|
1,392
|
1,300
|
1,369
|
-
|
1,365
|
1,369
|
1,429
|
-
|
1,473
|
1,395
|
1,518
|
-
|
1,605
|
1,568
|
1,636
|
1,641
|
1,657
|
1,634
|
1,758
|
1,768
|
1,822
|
1,916
|
1,939
|
1,979
|
1,898
|
|
営業利益
|
678
|
948
|
958
|
-
|
915
|
968
|
1,035
|
-
|
938
|
982
|
1,027
|
-
|
742
|
906
|
1,016
|
-
|
634
|
980
|
948
|
-
|
860
|
932
|
1,136
|
-
|
867
|
944
|
1,071
|
-
|
885
|
853
|
927
|
-
|
983
|
946
|
874
|
-
|
879
|
888
|
856
|
-
|
952
|
946
|
1,018
|
-
|
1,004
|
996
|
967
|
860
|
884
|
947
|
909
|
974
|
1,029
|
1,047
|
1,092
|
1,065
|
1,076
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
928
|
976
|
1,023
|
-
|
745
|
911
|
1,016
|
-
|
627
|
971
|
944
|
-
|
852
|
926
|
1,131
|
-
|
839
|
919
|
1,046
|
-
|
862
|
829
|
900
|
-
|
924
|
888
|
820
|
-
|
814
|
823
|
794
|
-
|
895
|
891
|
967
|
-
|
957
|
953
|
853
|
795
|
841
|
892
|
561
|
887
|
956
|
967
|
1,010
|
986
|
953
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.1
|
22.87
|
23.61
|
-
|
17.27
|
20.96
|
23.1
|
-
|
14.5
|
22.31
|
21.56
|
-
|
20.93
|
22.77
|
28.28
|
-
|
22.3
|
23.9
|
27.05
|
-
|
22.91
|
21.67
|
22.65
|
-
|
23.09
|
22.85
|
21.33
|
-
|
20.96
|
21.29
|
20.21
|
-
|
21.85
|
22.86
|
23.28
|
-
|
22.03
|
22.37
|
19.32
|
18.07
|
18.76
|
20.02
|
11.76
|
18.39
|
19.45
|
19.09
|
19.97
|
19.59
|
19.41
|
|
法人税等合計
|
275
|
304
|
300
|
-
|
292
|
311
|
349
|
-
|
295
|
311
|
326
|
-
|
239
|
307
|
317
|
-
|
195
|
310
|
364
|
-
|
269
|
310
|
361
|
-
|
265
|
281
|
300
|
-
|
251
|
269
|
250
|
-
|
246
|
213
|
258
|
-
|
214
|
205
|
167
|
-
|
147
|
216
|
222
|
-
|
229
|
212
|
172
|
192
|
202
|
210
|
147
|
353
|
209
|
238
|
243
|
210
|
227
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
387
|
630
|
645
|
651
|
607
|
646
|
676
|
625
|
633
|
665
|
697
|
636
|
506
|
604
|
699
|
601
|
432
|
661
|
580
|
666
|
583
|
616
|
770
|
-421
|
574
|
638
|
746
|
628
|
611
|
560
|
650
|
353
|
678
|
675
|
562
|
643
|
600
|
618
|
627
|
682
|
748
|
675
|
745
|
692
|
728
|
741
|
681
|
603
|
639
|
682
|
414
|
534
|
747
|
729
|
767
|
776
|
726
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.71
|
1.21
|
1.26
|
1.28
|
1.17
|
1.27
|
1.32
|
1.22
|
1.24
|
1.31
|
1.38
|
1.27
|
0.98
|
0.6
|
0.71
|
0.61
|
0.42
|
0.68
|
0.59
|
0.69
|
0.6
|
0.63
|
0.81
|
-0.51
|
0.6
|
0.67
|
0.79
|
0.68
|
0.64
|
0.59
|
0.69
|
0.37
|
0.72
|
0.73
|
0.6
|
0.7
|
0.65
|
0.68
|
0.67
|
0.75
|
0.83
|
0.74
|
0.81
|
0.76
|
0.8
|
0.83
|
0.75
|
0.67
|
0.72
|
0.74
|
0.45
|
0.61
|
0.86
|
0.83
|
0.89
|
0.9
|
0.85
|
|
希薄化後一株あたり利益
|
0.69
|
1.17
|
1.21
|
1.24
|
1.16
|
1.26
|
1.31
|
1.21
|
1.23
|
1.3
|
1.36
|
1.26
|
0.97
|
0.6
|
0.7
|
0.6
|
0.42
|
0.67
|
0.59
|
0.68
|
0.59
|
0.63
|
0.8
|
-0.51
|
0.59
|
0.67
|
0.78
|
0.68
|
0.64
|
0.59
|
0.68
|
0.37
|
0.72
|
0.73
|
0.6
|
0.7
|
0.65
|
0.68
|
0.67
|
0.75
|
0.83
|
0.74
|
0.81
|
0.75
|
0.8
|
0.83
|
0.75
|
0.66
|
0.72
|
0.74
|
0.45
|
0.6
|
0.86
|
0.83
|
0.89
|
0.9
|
0.85
|
|
一株あたり配当金
|
0.97
|
0
|
0.53
|
-
|
1.11
|
0
|
0.58
|
-
|
1.2
|
0
|
0.62
|
-
|
1.3
|
0.34
|
0.34
|
-
|
0.7
|
0.36
|
0.36
|
-
|
0.74
|
0.38
|
0.38
|
-
|
0.77
|
0.39
|
0.39
|
-
|
0.79
|
0.4
|
0.4
|
-
|
0.82
|
0.42
|
0.42
|
-
|
0.85
|
0.43
|
0.43
|
-
|
0.87
|
0.44
|
0.44
|
-
|
0.89
|
0.45
|
0.45
|
0.92
|
0.47
|
0.47
|
0.95
|
0.48
|
0.48
|
0.98
|
0.5
|
0.5
|
0.52
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|