|
(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
|
2Q25
|
|
売上高
|
1,201
|
1,516
|
1,667
|
1,582
|
1,460
|
1,581
|
1,606
|
1,501
|
1,411
|
1,504
|
1,531
|
1,532
|
1,410
|
1,500
|
1,535
|
1,625
|
1,491
|
1,599
|
1,705
|
1,768
|
1,677
|
1,691
|
1,651
|
1,596
|
1,418
|
1,475
|
1,562
|
1,642
|
1,545
|
1,672
|
1,802
|
1,901
|
1,854
|
1,957
|
2,090
|
2,236
|
2,020
|
2,035
|
2,074
|
2,044
|
1,901
|
2,581
|
2,465
|
3,169
|
3,358
|
3,609
|
4,319
|
4,664
|
4,603
|
4,362
|
2,593
|
2,240
|
2,190
|
2,207
|
2,439
|
3,000
|
2,666
|
2,652
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
1,100
|
1,378
|
1,507
|
-
|
1,313
|
1,429
|
1,442
|
-
|
1,286
|
1,372
|
1,386
|
-
|
1,281
|
1,356
|
1,388
|
-
|
1,356
|
1,456
|
1,545
|
-
|
1,508
|
1,508
|
1,459
|
-
|
1,266
|
1,296
|
1,395
|
-
|
1,399
|
1,504
|
1,615
|
-
|
1,661
|
1,773
|
1,887
|
-
|
1,832
|
1,843
|
1,868
|
-
|
1,742
|
2,333
|
2,213
|
-
|
2,972
|
3,198
|
3,830
|
4,203
|
4,097
|
3,835
|
2,317
|
1,991
|
1,973
|
1,991
|
2,215
|
2,699
|
2,401
|
2,404
|
|
営業利益
|
100
|
138
|
159
|
-
|
147
|
152
|
163
|
-
|
125
|
132
|
145
|
-
|
128
|
143
|
146
|
-
|
135
|
142
|
159
|
-
|
168
|
182
|
191
|
-
|
151
|
178
|
167
|
-
|
146
|
168
|
186
|
-
|
192
|
183
|
203
|
-
|
187
|
192
|
206
|
180
|
159
|
247
|
251
|
281
|
385
|
410
|
489
|
461
|
505
|
526
|
275
|
248
|
216
|
214
|
223
|
301
|
265
|
247
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
102
|
150
|
159
|
-
|
150
|
155
|
177
|
-
|
129
|
138
|
148
|
-
|
133
|
150
|
150
|
-
|
137
|
148
|
164
|
-
|
171
|
189
|
191
|
-
|
155
|
183
|
171
|
-
|
149
|
173
|
190
|
-
|
197
|
189
|
208
|
-
|
195
|
200
|
213
|
-
|
167
|
250
|
254
|
-
|
390
|
415
|
492
|
471
|
508
|
534
|
300
|
266
|
231
|
233
|
235
|
312
|
275
|
257
|
|
経常(税引前)利益率(%)
|
8.56
|
9.9
|
9.56
|
-
|
10.3
|
9.82
|
11.03
|
-
|
9.15
|
9.23
|
9.73
|
-
|
9.45
|
10.06
|
9.8
|
-
|
9.23
|
9.28
|
9.63
|
-
|
10.23
|
11.18
|
11.6
|
-
|
10.96
|
12.43
|
10.95
|
-
|
9.65
|
10.39
|
10.57
|
-
|
10.66
|
9.7
|
9.97
|
-
|
9.67
|
9.87
|
10.31
|
-
|
8.79
|
9.73
|
10.32
|
-
|
11.63
|
11.51
|
11.41
|
10.1
|
11.05
|
12.26
|
11.59
|
11.88
|
10.59
|
10.57
|
9.67
|
10.41
|
10.35
|
9.73
|
|
法人税等合計
|
41
|
59
|
63
|
-
|
59
|
60
|
70
|
-
|
52
|
54
|
60
|
-
|
52
|
58
|
57
|
-
|
53
|
56
|
61
|
-
|
64
|
70
|
72
|
-
|
58
|
66
|
63
|
-
|
55
|
65
|
69
|
-
|
61
|
48
|
45
|
-
|
55
|
47
|
53
|
-
|
44
|
66
|
62
|
-
|
102
|
98
|
132
|
121
|
126
|
120
|
74
|
70
|
61
|
62
|
60
|
82
|
71
|
74
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
61
|
90
|
96
|
96
|
91
|
95
|
106
|
93
|
76
|
84
|
88
|
84
|
80
|
92
|
92
|
84
|
84
|
91
|
102
|
100
|
107
|
118
|
118
|
115
|
97
|
116
|
107
|
111
|
93
|
108
|
120
|
167
|
136
|
140
|
163
|
179
|
140
|
153
|
160
|
137
|
122
|
184
|
191
|
199
|
287
|
316
|
359
|
349
|
382
|
414
|
226
|
196
|
171
|
170
|
175
|
229
|
204
|
183
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.29
|
0.43
|
0.45
|
0.45
|
0.43
|
0.45
|
0.5
|
0.44
|
0.36
|
0.4
|
0.42
|
0.41
|
0.39
|
0.45
|
0.45
|
0.41
|
0.42
|
0.46
|
0.53
|
0.52
|
0.56
|
0.62
|
0.63
|
0.62
|
0.53
|
0.64
|
0.59
|
0.61
|
0.52
|
0.6
|
0.67
|
0.94
|
0.77
|
0.8
|
0.94
|
1.04
|
0.81
|
0.9
|
0.94
|
0.81
|
0.73
|
1.1
|
1.14
|
1.17
|
1.7
|
1.87
|
2.12
|
2.07
|
2.29
|
2.56
|
1.47
|
1.31
|
1.16
|
1.18
|
1.24
|
1.63
|
1.48
|
1.35
|
|
希薄化後一株あたり利益
|
0.28
|
0.42
|
0.44
|
0.45
|
0.42
|
0.44
|
0.5
|
0.43
|
0.36
|
0.39
|
0.42
|
0.4
|
0.39
|
0.45
|
0.45
|
0.41
|
0.42
|
0.46
|
0.53
|
0.51
|
0.55
|
0.61
|
0.62
|
0.61
|
0.53
|
0.63
|
0.59
|
0.61
|
0.51
|
0.6
|
0.66
|
0.92
|
0.76
|
0.79
|
0.92
|
1.02
|
0.8
|
0.88
|
0.92
|
0.79
|
0.71
|
1.09
|
1.12
|
1.16
|
1.67
|
1.84
|
2.09
|
2.05
|
2.27
|
2.54
|
1.45
|
1.3
|
1.16
|
1.17
|
1.24
|
1.63
|
1.47
|
1.34
|
|
一株あたり配当金
|
-
|
0.2
|
0
|
-
|
-
|
0.25
|
0
|
-
|
-
|
0.28
|
0
|
-
|
-
|
0.3
|
0
|
-
|
-
|
0.32
|
0
|
-
|
-
|
0.36
|
0
|
-
|
-
|
0.4
|
0
|
-
|
-
|
0.42
|
0
|
-
|
-
|
0.45
|
0
|
-
|
-
|
0.5
|
-
|
-
|
-
|
0.52
|
-
|
-
|
-
|
0.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|