|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
958
|
961
|
971
|
1,140
|
997
|
1,125
|
1,121
|
1,265
|
1,074
|
1,182
|
1,165
|
1,328
|
1,096
|
1,239
|
1,229
|
1,389
|
1,068
|
1,224
|
1,204
|
1,381
|
1,014
|
1,162
|
1,096
|
1,287
|
947
|
1,026
|
943
|
1,074
|
863
|
877
|
883
|
1,034
|
919
|
973
|
952
|
986
|
890
|
990
|
996
|
1,068
|
894
|
924
|
924
|
985
|
857
|
898
|
866
|
919
|
821
|
882
|
872
|
1,038
|
980
|
1,080
|
1,094
|
1,165
|
1,087
|
1,156
|
1,133
|
1,180
|
1,144
|
1,188
|
1,174
|
1,222
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.3
|
5.3
|
2.7
|
3.7
|
3.5
|
|
売上原価
|
610
|
617
|
638
|
755
|
649
|
756
|
745
|
845
|
715
|
797
|
776
|
880
|
723
|
817
|
806
|
918
|
691
|
794
|
782
|
895
|
682
|
793
|
707
|
889
|
639
|
701
|
677
|
741
|
599
|
632
|
615
|
729
|
648
|
687
|
644
|
665
|
595
|
672
|
662
|
718
|
628
|
657
|
639
|
689
|
606
|
619
|
612
|
652
|
611
|
632
|
633
|
743
|
683
|
757
|
777
|
825
|
748
|
790
|
776
|
808
|
775
|
781
|
794
|
796
|
|
売上総利益
|
348
|
343
|
333
|
384
|
347
|
369
|
376
|
420
|
359
|
384
|
389
|
447
|
373
|
421
|
422
|
470
|
377
|
430
|
421
|
485
|
331
|
369
|
388
|
397
|
308
|
324
|
265
|
333
|
263
|
244
|
267
|
304
|
271
|
286
|
308
|
321
|
294
|
318
|
333
|
349
|
265
|
267
|
285
|
295
|
250
|
278
|
253
|
267
|
209
|
249
|
239
|
295
|
296
|
322
|
317
|
339
|
338
|
366
|
357
|
372
|
369
|
406
|
380
|
425
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.5
|
32.3
|
34.2
|
32.4
|
34.8
|
|
販売管理費
|
211
|
201
|
207
|
224
|
222
|
232
|
225
|
232
|
221
|
223
|
227
|
248
|
234
|
240
|
231
|
260
|
216
|
238
|
230
|
251
|
239
|
243
|
223
|
264
|
236
|
228
|
271
|
228
|
222
|
252
|
206
|
222
|
229
|
240
|
241
|
231
|
205
|
223
|
226
|
244
|
243
|
227
|
200
|
202
|
198
|
210
|
200
|
187
|
206
|
194
|
221
|
193
|
244
|
230
|
252
|
234
|
228
|
238
|
259
|
251
|
243
|
265
|
305
|
247
|
|
営業利益
|
142
|
146
|
129
|
163
|
130
|
140
|
154
|
193
|
142
|
164
|
165
|
202
|
170
|
183
|
193
|
212
|
164
|
194
|
192
|
238
|
93
|
127
|
167
|
136
|
74
|
98
|
-3
|
107
|
47
|
126
|
74
|
85
|
45
|
46
|
62
|
93
|
91
|
98
|
109
|
107
|
25
|
42
|
87
|
95
|
56
|
72
|
57
|
85
|
7
|
60
|
24
|
105
|
57
|
96
|
70
|
109
|
113
|
121
|
103
|
124
|
131
|
146
|
79
|
42
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
11.5
|
12.3
|
6.7
|
3.5
|
|
法人税等合計
|
31
|
33
|
35
|
40
|
33
|
38
|
32
|
54
|
35
|
39
|
37
|
47
|
48
|
50
|
55
|
49
|
38
|
50
|
52
|
66
|
28
|
30
|
52
|
37
|
17
|
25
|
4
|
27
|
6
|
60
|
19
|
172
|
8
|
13
|
14
|
14
|
16
|
22
|
25
|
15
|
36
|
5
|
18
|
0
|
3
|
2
|
-11
|
1
|
3
|
11
|
1
|
-61
|
4
|
21
|
-12
|
4
|
20
|
23
|
18
|
22
|
17
|
15
|
93
|
28
|
|
純利益
|
80
|
91
|
104
|
112
|
96
|
98
|
107
|
125
|
93
|
108
|
106
|
141
|
98
|
120
|
126
|
141
|
108
|
125
|
130
|
160
|
29
|
76
|
94
|
72
|
38
|
62
|
-21
|
66
|
15
|
42
|
48
|
-106
|
16
|
14
|
29
|
64
|
59
|
60
|
70
|
71
|
1
|
10
|
53
|
60
|
17
|
47
|
51
|
19
|
-14
|
46
|
40
|
124
|
29
|
55
|
52
|
67
|
77
|
76
|
63
|
83
|
79
|
88
|
223
|
-22
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.1
|
6.9
|
7.4
|
19.1
|
-1.8
|
|
一株あたり利益
|
1.44
|
1.64
|
1.86
|
2.02
|
1.74
|
1.77
|
1.94
|
2.27
|
1.71
|
1.99
|
2.09
|
2.85
|
2.03
|
0.85
|
0.9
|
1.01
|
0.78
|
0.9
|
0.94
|
1.17
|
0.21
|
0.56
|
0.71
|
0.55
|
0.29
|
0.48
|
-0.16
|
0.5
|
0.11
|
0.32
|
0.36
|
-0.81
|
0.12
|
0.1
|
0.22
|
0.48
|
0.44
|
0.44
|
0.52
|
0.53
|
-
|
0.07
|
0.39
|
0.44
|
0.11
|
0.35
|
0.38
|
0.13
|
-0.12
|
0.34
|
0.29
|
0.92
|
0.2
|
0.39
|
0.35
|
0.47
|
0.56
|
0.55
|
0.44
|
0.59
|
0.56
|
0.62
|
1.69
|
-0.21
|
|
希薄化後一株あたり利益
|
1.42
|
1.62
|
1.84
|
1.99
|
1.72
|
1.76
|
1.92
|
2.25
|
1.69
|
1.98
|
2.07
|
2.83
|
2.01
|
0.84
|
0.9
|
1.01
|
0.78
|
0.9
|
0.93
|
1.16
|
0.2
|
0.56
|
0.7
|
0.54
|
0.29
|
0.48
|
-0.16
|
0.5
|
0.11
|
0.32
|
0.36
|
-0.81
|
0.12
|
0.1
|
0.21
|
0.48
|
0.44
|
0.44
|
0.52
|
0.53
|
-
|
0.07
|
0.39
|
0.43
|
0.11
|
0.35
|
0.38
|
0.13
|
-0.12
|
0.34
|
0.29
|
0.93
|
0.2
|
0.39
|
0.35
|
0.48
|
0.56
|
0.55
|
0.44
|
0.59
|
0.56
|
0.62
|
1.67
|
-0.21
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
35.6
|
-
|
-
|
-
|
-100
|
|
一株あたり配当金
|
0.29
|
0.29
|
0.29
|
0.29
|
0.32
|
0.32
|
0.32
|
0.32
|
0.36
|
0.36
|
0.36
|
0.36
|
0.42
|
0.14
|
0.14
|
0.14
|
0.16
|
0.16
|
0.16
|
0.16
|
0.18
|
0.18
|
0.18
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|