|
(単位:百万ドル)
|
3Q10
|
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
|
1,730
|
1,921
|
1,959
|
1,910
|
2,103
|
2,039
|
2,012
|
2,008
|
2,170
|
2,116
|
2,153
|
2,160
|
2,323
|
2,243
|
2,245
|
-
|
-
|
-
|
-
|
2,189
|
2,401
|
2,293
|
2,300
|
2,302
|
2,628
|
2,280
|
2,187
|
2,207
|
2,493
|
2,331
|
2,331
|
2,359
|
2,525
|
2,360
|
2,345
|
2,291
|
2,502
|
2,384
|
2,422
|
2,381
|
2,420
|
2,461
|
2,607
|
2,864
|
3,044
|
3,097
|
3,034
|
2,971
|
2,978
|
2,963
|
2,997
|
2,887
|
2,898
|
2,989
|
2,899
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,445
|
1,547
|
1,632
|
1,612
|
-
|
1,702
|
1,677
|
1,701
|
-
|
1,772
|
1,799
|
1,829
|
-
|
1,844
|
1,866
|
-
|
-
|
-
|
-
|
1,779
|
-
|
1,734
|
1,773
|
1,827
|
-
|
1,727
|
1,700
|
1,754
|
-
|
1,829
|
1,833
|
1,899
|
-
|
1,872
|
1,875
|
1,857
|
-
|
1,916
|
1,945
|
1,959
|
-
|
2,010
|
2,130
|
2,440
|
2,506
|
2,543
|
2,528
|
2,475
|
2,486
|
2,465
|
2,488
|
2,384
|
2,410
|
2,514
|
2,414
|
|
売上総利益
|
284
|
374
|
326
|
297
|
336
|
337
|
335
|
307
|
351
|
344
|
352
|
330
|
385
|
398
|
378
|
-
|
-
|
-
|
-
|
409
|
495
|
558
|
526
|
475
|
598
|
552
|
486
|
452
|
511
|
502
|
496
|
459
|
537
|
488
|
469
|
433
|
493
|
468
|
477
|
422
|
457
|
450
|
476
|
423
|
538
|
553
|
506
|
495
|
491
|
498
|
508
|
503
|
488
|
475
|
484
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
146
|
145
|
160
|
156
|
-
|
152
|
148
|
145
|
-
|
155
|
173
|
150
|
-
|
166
|
165
|
-
|
-
|
-
|
-
|
184
|
-
|
209
|
211
|
206
|
-
|
210
|
181
|
176
|
-
|
219
|
203
|
210
|
-
|
193
|
170
|
180
|
-
|
195
|
193
|
181
|
-
|
196
|
199
|
226
|
225
|
224
|
222
|
222
|
212
|
291
|
240
|
266
|
259
|
263
|
251
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
359
|
323
|
274
|
-
|
355
|
316
|
279
|
-
|
306
|
306
|
261
|
-
|
306
|
312
|
256
|
-
|
280
|
293
|
249
|
-
|
268
|
289
|
207
|
319
|
334
|
291
|
289
|
295
|
216
|
284
|
252
|
236
|
228
|
248
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
141
|
-
|
194
|
193
|
169
|
-
|
196
|
184
|
177
|
-
|
235
|
213
|
-
|
-
|
-
|
-
|
228
|
-
|
354
|
324
|
274
|
-
|
354
|
315
|
278
|
-
|
305
|
296
|
257
|
-
|
306
|
318
|
261
|
-
|
290
|
286
|
259
|
-
|
277
|
292
|
204
|
308
|
321
|
289
|
281
|
278
|
207
|
285
|
244
|
225
|
218
|
230
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
7.4
|
-
|
9.53
|
9.63
|
8.44
|
-
|
9.31
|
8.59
|
8.2
|
-
|
10.49
|
9.5
|
-
|
-
|
-
|
-
|
10.43
|
-
|
15.45
|
14.09
|
11.91
|
-
|
15.56
|
14.44
|
12.6
|
-
|
13.09
|
12.74
|
10.92
|
-
|
13.01
|
13.56
|
11.39
|
-
|
12.17
|
11.83
|
10.89
|
-
|
11.26
|
11.23
|
7.13
|
10.15
|
10.39
|
9.55
|
9.46
|
9.36
|
7.01
|
9.53
|
8.46
|
7.79
|
7.3
|
7.95
|
|
法人税等合計
|
48
|
79
|
56
|
41
|
-
|
64
|
64
|
57
|
-
|
65
|
58
|
63
|
-
|
80
|
72
|
-
|
-
|
-
|
-
|
81
|
-
|
119
|
108
|
78
|
-
|
119
|
104
|
95
|
-
|
1
|
59
|
47
|
-
|
65
|
35
|
61
|
-
|
47
|
58
|
56
|
-
|
54
|
64
|
27
|
69
|
60
|
71
|
63
|
61
|
45
|
66
|
54
|
48
|
47
|
50
|
|
実効税率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
86
|
150
|
110
|
99
|
118
|
129
|
128
|
112
|
134
|
131
|
126
|
113
|
158
|
154
|
140
|
139
|
171
|
172
|
180
|
146
|
187
|
235
|
215
|
195
|
244
|
235
|
210
|
182
|
218
|
303
|
237
|
210
|
261
|
241
|
282
|
199
|
255
|
242
|
227
|
203
|
234
|
222
|
227
|
177
|
239
|
261
|
218
|
217
|
217
|
162
|
218
|
189
|
176
|
170
|
180
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.64
|
0.56
|
0.41
|
0.37
|
0.44
|
0.49
|
0.49
|
0.42
|
0.5
|
0.49
|
0.47
|
0.43
|
0.6
|
0.58
|
0.53
|
-
|
-
|
-
|
-
|
0.56
|
0.71
|
0.44
|
0.41
|
0.37
|
0.46
|
0.44
|
0.4
|
0.35
|
0.41
|
0.57
|
0.45
|
0.4
|
0.49
|
0.45
|
0.53
|
0.37
|
0.48
|
0.45
|
0.42
|
0.38
|
0.43
|
0.41
|
0.42
|
0.33
|
0.44
|
0.48
|
0.4
|
0.4
|
0.4
|
0.3
|
0.4
|
0.35
|
0.32
|
0.31
|
0.33
|
|
希薄化後一株あたり利益
|
0.63
|
0.55
|
0.4
|
0.36
|
0.43
|
0.48
|
0.48
|
0.41
|
0.49
|
0.48
|
0.46
|
0.42
|
0.58
|
0.57
|
0.52
|
-
|
-
|
-
|
-
|
0.54
|
0.69
|
0.43
|
0.4
|
0.36
|
0.45
|
0.44
|
0.39
|
0.34
|
0.41
|
0.56
|
0.44
|
0.39
|
0.48
|
0.44
|
0.52
|
0.37
|
0.47
|
0.45
|
0.42
|
0.37
|
0.43
|
0.41
|
0.42
|
0.32
|
0.44
|
0.48
|
0.4
|
0.4
|
0.4
|
0.3
|
0.4
|
0.34
|
0.32
|
0.31
|
0.33
|
|
一株あたり配当金
|
0.21
|
0.13
|
0.13
|
0.13
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.21
|
0.21
|
0.21
|
-
|
0.23
|
0.23
|
0.23
|
-
|
0.24
|
0.24
|
0.24
|
0.26
|
0.26
|
0.26
|
0.28
|
0.28
|
0.28
|
0.28
|
0.28
|
0.28
|
0.29
|
0.29
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|