|
(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
|
1,583
|
1,786
|
1,887
|
1,875
|
1,959
|
2,157
|
2,203
|
2,004
|
2,063
|
2,157
|
2,209
|
2,013
|
2,039
|
2,229
|
2,252
|
2,209
|
1,884
|
2,047
|
2,092
|
1,977
|
1,715
|
1,758
|
1,787
|
1,694
|
1,622
|
1,686
|
1,707
|
1,777
|
1,813
|
1,993
|
2,006
|
2,017
|
1,921
|
1,798
|
1,747
|
1,808
|
1,724
|
1,810
|
1,825
|
1,775
|
1,655
|
1,499
|
1,748
|
1,780
|
1,867
|
2,031
|
2,018
|
2,051
|
2,159
|
2,158
|
2,079
|
2,100
|
2,153
|
2,093
|
2,178
|
1,983
|
1,866
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
971
|
1,097
|
1,175
|
-
|
1,210
|
1,341
|
1,381
|
-
|
1,283
|
1,338
|
1,361
|
-
|
1,262
|
1,372
|
1,375
|
-
|
1,148
|
1,251
|
1,290
|
-
|
1,088
|
1,104
|
1,114
|
-
|
1,033
|
1,055
|
1,075
|
-
|
1,152
|
1,243
|
1,261
|
-
|
1,212
|
1,132
|
1,100
|
-
|
1,101
|
1,138
|
1,151
|
-
|
1,043
|
947
|
1,089
|
-
|
1,146
|
1,259
|
1,263
|
1,308
|
1,377
|
1,385
|
1,332
|
1,341
|
1,360
|
1,336
|
1,356
|
1,220
|
1,120
|
|
売上総利益
|
612
|
688
|
711
|
720
|
748
|
815
|
822
|
757
|
780
|
817
|
846
|
773
|
776
|
855
|
876
|
830
|
736
|
796
|
801
|
723
|
627
|
654
|
672
|
613
|
589
|
631
|
631
|
619
|
661
|
749
|
744
|
735
|
708
|
665
|
646
|
644
|
623
|
672
|
673
|
651
|
612
|
551
|
658
|
651
|
721
|
772
|
754
|
743
|
781
|
772
|
747
|
758
|
793
|
757
|
821
|
763
|
745
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
409
|
423
|
414
|
-
|
478
|
474
|
484
|
-
|
480
|
494
|
476
|
-
|
484
|
505
|
482
|
-
|
452
|
456
|
442
|
-
|
434
|
402
|
395
|
-
|
443
|
437
|
421
|
-
|
485
|
484
|
470
|
-
|
514
|
428
|
426
|
-
|
408
|
396
|
390
|
-
|
386
|
366
|
381
|
-
|
408
|
428
|
412
|
443
|
424
|
402
|
432
|
434
|
420
|
463
|
452
|
429
|
449
|
|
営業利益
|
202
|
264
|
297
|
-
|
270
|
341
|
337
|
-
|
299
|
323
|
370
|
-
|
292
|
350
|
394
|
-
|
283
|
340
|
359
|
-
|
192
|
251
|
276
|
-
|
145
|
193
|
210
|
-
|
175
|
265
|
273
|
-
|
194
|
236
|
220
|
-
|
168
|
275
|
282
|
-
|
225
|
184
|
276
|
-
|
312
|
344
|
342
|
299
|
356
|
370
|
314
|
324
|
372
|
294
|
369
|
333
|
296
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
177
|
242
|
261
|
-
|
240
|
312
|
307
|
-
|
266
|
293
|
336
|
-
|
266
|
317
|
363
|
-
|
250
|
314
|
328
|
-
|
164
|
221
|
245
|
-
|
127
|
164
|
181
|
-
|
231
|
230
|
237
|
-
|
160
|
211
|
193
|
-
|
138
|
249
|
257
|
-
|
213
|
156
|
250
|
-
|
289
|
323
|
327
|
275
|
335
|
353
|
286
|
300
|
354
|
798
|
353
|
386
|
295
|
|
経常(税引前)利益率(%)
|
11.18
|
13.58
|
13.86
|
-
|
12.29
|
14.48
|
13.95
|
-
|
12.93
|
13.62
|
15.21
|
-
|
13.08
|
14.25
|
16.12
|
-
|
13.31
|
15.35
|
15.71
|
-
|
9.6
|
12.57
|
13.72
|
-
|
7.87
|
9.75
|
10.61
|
-
|
12.79
|
11.58
|
11.83
|
-
|
8.37
|
11.76
|
11.05
|
-
|
8.02
|
13.79
|
14.13
|
-
|
12.89
|
10.46
|
14.36
|
-
|
15.49
|
15.92
|
16.23
|
13.44
|
15.53
|
16.36
|
13.77
|
14.29
|
16.46
|
38.15
|
16.22
|
19.48
|
15.83
|
|
法人税等合計
|
55
|
70
|
38
|
-
|
57
|
63
|
78
|
-
|
69
|
80
|
93
|
-
|
69
|
23
|
99
|
-
|
74
|
96
|
95
|
-
|
47
|
65
|
58
|
-
|
28
|
46
|
51
|
-
|
59
|
66
|
58
|
-
|
29
|
44
|
35
|
-
|
-33
|
-52
|
-52
|
-
|
-38
|
32
|
50
|
-
|
56
|
58
|
63
|
49
|
45
|
67
|
57
|
57
|
64
|
166
|
71
|
73
|
56
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
108
|
169
|
223
|
198
|
194
|
249
|
172
|
278
|
196
|
214
|
241
|
159
|
210
|
330
|
269
|
193
|
160
|
213
|
231
|
169
|
209
|
332
|
186
|
141
|
99
|
118
|
130
|
161
|
172
|
164
|
178
|
-
|
131
|
139
|
157
|
141
|
105
|
198
|
206
|
168
|
176
|
124
|
200
|
182
|
232
|
264
|
263
|
226
|
289
|
286
|
228
|
242
|
289
|
632
|
281
|
347
|
230
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.58
|
0.91
|
1.2
|
1.06
|
1.04
|
1.34
|
0.93
|
1.51
|
1.07
|
1.17
|
1.33
|
0.9
|
1.21
|
1.93
|
1.58
|
1.14
|
0.94
|
1.29
|
1.4
|
1.03
|
1.3
|
2.1
|
1.2
|
0.92
|
0.64
|
0.76
|
0.84
|
1.04
|
1.11
|
1.05
|
1.15
|
-
|
0.85
|
0.92
|
1.07
|
0.97
|
0.73
|
1.36
|
1.42
|
1.16
|
1.22
|
0.87
|
1.39
|
1.27
|
1.62
|
1.84
|
1.83
|
1.57
|
2.01
|
2.01
|
1.64
|
1.73
|
2.07
|
4.55
|
2.05
|
2.53
|
1.68
|
|
希薄化後一株あたり利益
|
0.58
|
0.9
|
1.19
|
1.04
|
1.03
|
1.32
|
0.91
|
1.49
|
1.05
|
1.15
|
1.31
|
0.89
|
1.2
|
1.91
|
1.56
|
1.13
|
0.93
|
1.27
|
1.38
|
1.02
|
1.28
|
2.07
|
1.19
|
0.91
|
0.64
|
0.76
|
0.83
|
1.03
|
1.09
|
1.04
|
1.14
|
-
|
0.84
|
0.91
|
1.05
|
0.96
|
0.72
|
1.35
|
1.4
|
1.15
|
1.21
|
0.86
|
1.38
|
1.25
|
1.61
|
1.82
|
1.81
|
1.56
|
2
|
2
|
1.63
|
1.72
|
2.06
|
4.52
|
2.04
|
2.51
|
1.67
|
|
一株あたり配当金
|
0.26
|
0.26
|
0.28
|
-
|
0.28
|
0.28
|
0.32
|
-
|
0.32
|
0.32
|
0.35
|
-
|
0.35
|
0.35
|
0.38
|
-
|
0.38
|
0.38
|
0.4
|
-
|
0.4
|
0.4
|
0.42
|
-
|
0.42
|
0.42
|
0.44
|
-
|
0.44
|
0.44
|
0.47
|
-
|
0.47
|
0.47
|
0.48
|
-
|
0.48
|
0.48
|
0.49
|
-
|
0.49
|
0.49
|
0.49
|
-
|
0.49
|
0.49
|
0.5
|
0.5
|
0.5
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.52
|
0.52
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|