|
(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
|
0
|
4,857
|
4,979
|
5,075
|
5,029
|
5,259
|
5,382
|
5,176
|
5,241
|
5,269
|
5,246
|
5,307
|
5,318
|
5,267
|
5,262
|
5,305
|
5,278
|
5,343
|
-
|
-
|
-
|
-
|
-
|
-
|
4,476
|
4,588
|
4,594
|
4,544
|
4,483
|
4,554
|
4,640
|
4,582
|
4,731
|
4,604
|
4,582
|
4,569
|
4,600
|
4,600
|
4,600
|
4,600
|
5,000
|
4,600
|
4,700
|
4,800
|
4,700
|
4,700
|
5,000
|
4,900
|
5,100
|
5,100
|
5,100
|
5,000
|
5,200
|
5,100
|
5,100
|
4,900
|
5,100
|
5,000
|
4,952
|
4,928
|
4,840
|
4,163
|
4,150
|
4,080
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
-5.1
|
-16.7
|
-16.2
|
-17.2
|
|
売上原価
|
0
|
3,213
|
3,365
|
3,430
|
3,566
|
3,702
|
3,794
|
3,632
|
3,537
|
3,514
|
3,480
|
3,783
|
3,496
|
3,467
|
3,457
|
3,492
|
3,453
|
3,534
|
-
|
-
|
-
|
-
|
-
|
-
|
2,837
|
2,924
|
2,924
|
2,866
|
2,831
|
2,910
|
2,981
|
2,984
|
3,407
|
3,149
|
3,166
|
3,167
|
3,205
|
3,108
|
3,085
|
3,017
|
3,218
|
2,835
|
3,093
|
3,172
|
3,154
|
3,242
|
3,527
|
3,529
|
3,575
|
3,534
|
3,510
|
3,337
|
3,469
|
3,403
|
3,294
|
3,233
|
3,238
|
3,219
|
3,168
|
3,253
|
3,107
|
2,707
|
2,657
|
2,615
|
|
売上総利益
|
0
|
1,644
|
1,614
|
1,645
|
1,463
|
1,557
|
1,588
|
1,544
|
1,704
|
1,755
|
1,766
|
1,524
|
1,822
|
1,800
|
1,805
|
1,813
|
1,825
|
1,809
|
-
|
-
|
-
|
-
|
-
|
-
|
1,639
|
1,664
|
1,670
|
1,678
|
1,652
|
1,644
|
1,659
|
1,598
|
1,324
|
1,455
|
1,416
|
1,402
|
1,428
|
1,486
|
1,555
|
1,566
|
1,791
|
1,777
|
1,590
|
1,664
|
1,589
|
1,480
|
1,483
|
1,436
|
1,520
|
1,529
|
1,543
|
1,627
|
1,726
|
1,731
|
1,838
|
1,737
|
1,911
|
1,810
|
1,784
|
1,675
|
1,733
|
1,456
|
1,493
|
1,465
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.0
|
35.8
|
35.0
|
36.0
|
35.9
|
|
営業利益
|
0
|
711
|
698
|
699
|
544
|
625
|
662
|
611
|
700
|
754
|
783
|
449
|
783
|
796
|
807
|
822
|
797
|
790
|
-
|
-
|
-
|
-
|
-
|
-
|
804
|
838
|
836
|
839
|
834
|
799
|
854
|
812
|
247
|
674
|
669
|
639
|
655
|
670
|
915
|
751
|
904
|
925
|
666
|
749
|
770
|
613
|
657
|
521
|
693
|
621
|
655
|
712
|
787
|
113
|
774
|
670
|
853
|
655
|
1,154
|
548
|
769
|
592
|
621
|
507
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
15.9
|
14.2
|
15.0
|
12.4
|
|
経常(税引前)利益
|
0
|
657
|
644
|
640
|
484
|
558
|
597
|
544
|
633
|
688
|
717
|
382
|
721
|
730
|
740
|
754
|
729
|
723
|
-
|
-
|
-
|
-
|
-
|
-
|
732
|
760
|
757
|
760
|
753
|
716
|
779
|
743
|
174
|
573
|
577
|
489
|
582
|
594
|
841
|
633
|
834
|
856
|
566
|
674
|
702
|
495
|
584
|
444
|
626
|
527
|
568
|
619
|
705
|
4
|
698
|
614
|
781
|
577
|
1,090
|
479
|
694
|
513
|
546
|
436
|
|
経常(税引前)利益率(%)
|
12.6
|
13.5
|
12.9
|
12.6
|
9.6
|
10.6
|
11.1
|
10.5
|
12.1
|
13.1
|
13.7
|
7.2
|
13.6
|
13.9
|
14.1
|
14.2
|
13.8
|
13.5
|
-
|
-
|
-
|
-
|
-
|
-
|
16.4
|
16.6
|
16.5
|
16.7
|
16.8
|
15.7
|
16.8
|
16.2
|
3.7
|
12.4
|
12.6
|
10.7
|
12.7
|
12.9
|
18.3
|
13.8
|
16.7
|
18.6
|
12.0
|
14.0
|
14.9
|
10.5
|
11.7
|
9.1
|
12.3
|
10.3
|
11.1
|
12.4
|
13.6
|
0.1
|
13.7
|
12.5
|
15.3
|
11.5
|
22.0
|
9.7
|
14.3
|
12.3
|
13.2
|
10.7
|
|
法人税等合計
|
0
|
181
|
195
|
171
|
152
|
173
|
174
|
161
|
185
|
213
|
223
|
147
|
223
|
238
|
224
|
244
|
226
|
233
|
-
|
-
|
-
|
-
|
-
|
-
|
207
|
217
|
227
|
271
|
207
|
202
|
224
|
143
|
104
|
138
|
138
|
91
|
143
|
132
|
192
|
109
|
197
|
199
|
114
|
166
|
147
|
113
|
126
|
93
|
114
|
115
|
127
|
139
|
173
|
-32
|
157
|
155
|
184
|
87
|
223
|
71
|
165
|
116
|
248
|
104
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.8
|
23.8
|
22.6
|
45.4
|
23.9
|
|
純利益
|
0
|
523
|
489
|
520
|
372
|
432
|
458
|
422
|
487
|
518
|
537
|
286
|
551
|
547
|
565
|
558
|
546
|
530
|
582
|
-63
|
486
|
-293
|
529
|
344
|
560
|
578
|
563
|
518
|
575
|
540
|
579
|
625
|
97
|
465
|
462
|
421
|
466
|
495
|
680
|
556
|
675
|
692
|
483
|
546
|
594
|
410
|
479
|
361
|
535
|
441
|
470
|
515
|
575
|
102
|
591
|
512
|
658
|
553
|
915
|
452
|
573
|
512
|
454
|
510
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.2
|
11.8
|
12.3
|
10.9
|
12.5
|
|
一株あたり利益
|
0.92
|
-
|
1.14
|
1.2
|
0.87
|
1.04
|
1.1
|
1.02
|
1.19
|
1.27
|
1.31
|
0.68
|
1.37
|
1.37
|
1.43
|
1.42
|
1.42
|
1.35
|
-
|
-
|
-
|
-
|
-
|
-
|
1.51
|
1.57
|
1.53
|
1.42
|
1.58
|
1.5
|
1.61
|
1.75
|
0.27
|
1.3
|
1.3
|
1.19
|
1.32
|
1.41
|
1.95
|
1.6
|
1.93
|
2
|
1.38
|
1.58
|
1.73
|
1.2
|
1.39
|
1.06
|
1.55
|
1.3
|
1.38
|
1.5
|
1.68
|
0.3
|
1.74
|
1.51
|
1.92
|
1.61
|
2.7
|
1.35
|
1.71
|
1.53
|
1.34
|
1.5
|
|
希薄化後一株あたり利益
|
0.92
|
-
|
1.14
|
1.2
|
0.86
|
1.03
|
1.09
|
1.01
|
1.18
|
1.26
|
1.3
|
0.69
|
1.36
|
1.36
|
1.42
|
1.4
|
1.41
|
1.35
|
-
|
-
|
-
|
-
|
-
|
-
|
1.5
|
1.56
|
1.52
|
1.41
|
1.57
|
1.49
|
1.6
|
1.74
|
0.26
|
1.3
|
1.29
|
1.18
|
1.31
|
1.4
|
1.94
|
1.59
|
1.92
|
1.99
|
1.38
|
1.57
|
1.72
|
1.19
|
1.39
|
1.04
|
1.55
|
1.29
|
1.38
|
1.5
|
1.67
|
0.3
|
1.73
|
1.51
|
1.91
|
1.61
|
2.69
|
1.34
|
1.7
|
1.53
|
1.34
|
1.5
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
91.0
|
-
|
-
|
-
|
84
|
|
一株あたり配当金
|
0.66
|
-
|
0.66
|
0.66
|
0.7
|
0.7
|
0.7
|
0.7
|
0.74
|
0.74
|
0.74
|
-
|
0.81
|
0.81
|
0.81
|
0.81
|
0.84
|
0.84
|
0.84
|
0.84
|
0.88
|
0.88
|
0.88
|
0.88
|
0.92
|
0.92
|
0.92
|
0.92
|
0.97
|
0.97
|
0.97
|
0.97
|
1
|
1
|
1
|
-
|
1.03
|
1.03
|
1.03
|
-
|
1.07
|
1.07
|
1.07
|
-
|
1.14
|
1.14
|
1.14
|
1.14
|
1.16
|
1.16
|
1.16
|
1.16
|
1.18
|
1.18
|
1.18
|
1.18
|
1.22
|
1.22
|
1.22
|
1.22
|
1.26
|
1.26
|
1.26
|
1.26
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
765
|
987
|
814
|
797
|
696
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
20.4
|
19.6
|
19.2
|
17.1
|