|
(単位:百万ドル)
|
1Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
3,924
|
2,943
|
3,867
|
3,514
|
3,595
|
4,071
|
3,415
|
2,529
|
3,029
|
3,660
|
3,541
|
3,349
|
3,572
|
4,140
|
3,163
|
3,067
|
3,120
|
2,845
|
1,805
|
2,128
|
1,898
|
1,930
|
1,774
|
2,134
|
2,358
|
2,654
|
2,750
|
2,726
|
2,906
|
3,792
|
3,102
|
2,961
|
3,394
|
3,137
|
2,780
|
2,458
|
2,263
|
2,664
|
2,136
|
1,660
|
2,174
|
2,571
|
3,195
|
3,389
|
4,536
|
-
|
5,445
|
5,997
|
5,914
|
-
|
4,521
|
3,732
|
4,189
|
-
|
4,781
|
4,894
|
5,023
|
-
|
8,043
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
3,305
|
2,491
|
3,233
|
2,993
|
3,061
|
-
|
2,771
|
1,980
|
2,475
|
-
|
2,918
|
2,896
|
3,011
|
-
|
2,653
|
2,571
|
2,583
|
-
|
1,343
|
1,603
|
1,360
|
-
|
1,195
|
1,527
|
1,751
|
-
|
2,143
|
2,091
|
2,229
|
-
|
2,368
|
2,176
|
2,561
|
-
|
1,956
|
1,625
|
1,414
|
-
|
1,276
|
940
|
1,265
|
-
|
2,121
|
2,367
|
3,449
|
-
|
4,366
|
4,878
|
4,773
|
-
|
3,347
|
2,482
|
2,799
|
-
|
2,897
|
2,891
|
3,027
|
-
|
5,655
|
|
売上総利益
|
619
|
451
|
633
|
521
|
533
|
699
|
643
|
548
|
553
|
604
|
623
|
453
|
561
|
651
|
510
|
495
|
536
|
563
|
461
|
524
|
538
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
281
|
280
|
303
|
304
|
285
|
-
|
317
|
315
|
310
|
-
|
349
|
325
|
331
|
-
|
216
|
244
|
247
|
-
|
264
|
252
|
252
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
337
|
186
|
330
|
216
|
248
|
-
|
325
|
234
|
242
|
-
|
273
|
128
|
230
|
-
|
294
|
251
|
291
|
-
|
196
|
272
|
284
|
-
|
311
|
315
|
329
|
-
|
314
|
316
|
351
|
-
|
419
|
448
|
495
|
-
|
468
|
476
|
482
|
487
|
-84
|
355
|
550
|
538
|
664
|
611
|
667
|
-
|
662
|
688
|
699
|
-
|
1,497
|
737
|
739
|
-
|
1,064
|
1,229
|
1,128
|
-
|
1,220
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
170
|
194
|
-
|
293
|
189
|
207
|
-
|
233
|
80
|
187
|
-
|
219
|
191
|
152
|
-
|
133
|
199
|
202
|
-
|
225
|
232
|
249
|
-
|
241
|
219
|
263
|
-
|
341
|
369
|
416
|
-
|
415
|
410
|
406
|
-
|
-198
|
177
|
418
|
-
|
508
|
452
|
513
|
-
|
513
|
545
|
563
|
-
|
1,379
|
613
|
595
|
-
|
847
|
1,023
|
912
|
-
|
888
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
4.86
|
5.41
|
-
|
8.59
|
7.49
|
6.85
|
-
|
6.58
|
2.41
|
5.24
|
-
|
6.95
|
6.23
|
4.88
|
-
|
7.38
|
9.36
|
10.69
|
-
|
12.73
|
10.9
|
10.59
|
-
|
8.77
|
8.07
|
9.07
|
-
|
11.02
|
12.49
|
12.28
|
-
|
14.93
|
16.72
|
17.96
|
-
|
-9.23
|
10.69
|
19.26
|
-
|
15.91
|
13.34
|
11.33
|
-
|
9.43
|
9.09
|
9.54
|
-
|
30.5
|
16.43
|
14.2
|
-
|
17.72
|
20.9
|
18.16
|
-
|
11.04
|
|
法人税等合計
|
97
|
29
|
84
|
36
|
33
|
-
|
73
|
40
|
42
|
-
|
67
|
1
|
39
|
-
|
14
|
42
|
37
|
-
|
37
|
48
|
38
|
-
|
50
|
52
|
55
|
-
|
54
|
43
|
97
|
-
|
75
|
87
|
102
|
-
|
77
|
98
|
97
|
-
|
-56
|
43
|
106
|
-
|
122
|
110
|
121
|
-
|
122
|
130
|
132
|
-
|
330
|
145
|
141
|
-
|
208
|
243
|
219
|
-
|
197
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
186
|
120
|
199
|
134
|
160
|
264
|
233
|
149
|
164
|
195
|
165
|
79
|
147
|
184
|
206
|
140
|
114
|
201
|
95
|
150
|
160
|
25
|
174
|
179
|
194
|
194
|
186
|
175
|
166
|
64
|
266
|
282
|
313
|
292
|
337
|
311
|
309
|
320
|
-142
|
134
|
312
|
308
|
386
|
342
|
392
|
-
|
391
|
414
|
431
|
-
|
1,049
|
468
|
454
|
-
|
639
|
780
|
693
|
-
|
691
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
1.46
|
0.52
|
1.22
|
0.52
|
0.58
|
-
|
1.18
|
0.29
|
0.32
|
-
|
0.55
|
0
|
0.3
|
-
|
0.45
|
0.29
|
0.31
|
-
|
0.29
|
0.36
|
0.39
|
-
|
0.4
|
0.41
|
0.44
|
-
|
0.41
|
0.34
|
0.43
|
-
|
0.65
|
0.68
|
0.76
|
0.71
|
0.82
|
0.75
|
0.75
|
0.77
|
-0.34
|
0.32
|
0.7
|
0.69
|
0.87
|
0.77
|
0.88
|
-
|
0.87
|
0.93
|
0.96
|
-
|
2.34
|
1.04
|
0.99
|
-
|
1.09
|
1.33
|
1.18
|
-
|
1.04
|
|
希薄化後一株あたり利益
|
1.44
|
0.51
|
1.19
|
0.51
|
0.57
|
-
|
1.16
|
0.29
|
0.31
|
-
|
0.54
|
0
|
0.3
|
-
|
0.45
|
0.29
|
0.31
|
-
|
0.29
|
0.36
|
0.39
|
-
|
0.4
|
0.4
|
0.43
|
-
|
0.41
|
0.33
|
0.43
|
-
|
0.64
|
0.68
|
0.75
|
0.7
|
0.81
|
0.75
|
0.74
|
0.77
|
-0.34
|
0.32
|
0.7
|
0.69
|
0.86
|
0.77
|
0.88
|
-
|
0.87
|
0.92
|
0.96
|
-
|
2.34
|
1.04
|
0.99
|
-
|
1.09
|
1.33
|
1.18
|
-
|
1.04
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.44
|
0.46
|
0.52
|
0.56
|
0.56
|
0.61
|
0.61
|
0.33
|
0.33
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.56
|
0.57
|
0.59
|
0.59
|
0.6
|
0.6
|
0.6
|
0.61
|
0.61
|
0.61
|
0.61
|
0.61
|
0.61
|
0.61
|
0.74
|
0.74
|
0.77
|
0.8
|
0.82
|
0.85
|
0.86
|
0.86
|
0.89
|
0.92
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.94
|
0.95
|
0.95
|
0.95
|
0.95
|
0.99
|
0.99
|
0.99
|
0.99
|
1.03
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|