|
(単位:百万ドル)
|
2Q10
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
1,259
|
1,324
|
1,431
|
1,524
|
1,580
|
1,589
|
1,606
|
1,672
|
1,656
|
1,644
|
1,808
|
1,893
|
1,931
|
1,880
|
1,810
|
2,005
|
2,078
|
1,995
|
1,816
|
1,916
|
1,923
|
1,861
|
1,775
|
1,911
|
1,855
|
1,793
|
1,772
|
1,909
|
2,000
|
1,996
|
1,993
|
2,103
|
2,067
|
2,011
|
1,961
|
2,150
|
2,148
|
2,099
|
1,968
|
2,086
|
4,142
|
4,129
|
4,041
|
4,596
|
4,728
|
4,932
|
5,484
|
5,446
|
5,522
|
5,746
|
5,644
|
-
|
5,350
|
5,480
|
5,489
|
-
|
5,344
|
5,900
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
売上原価
|
1,016
|
1,066
|
1,145
|
1,217
|
1,264
|
1,261
|
1,286
|
1,337
|
1,317
|
1,307
|
1,426
|
1,501
|
1,535
|
1,503
|
1,436
|
1,593
|
1,655
|
1,593
|
1,448
|
1,535
|
1,543
|
1,497
|
1,420
|
1,532
|
1,490
|
1,444
|
1,422
|
1,543
|
1,614
|
1,613
|
1,613
|
1,704
|
1,670
|
1,621
|
1,578
|
1,741
|
1,747
|
1,709
|
1,592
|
1,692
|
3,356
|
3,357
|
3,230
|
3,631
|
3,720
|
3,883
|
4,294
|
4,241
|
4,313
|
4,503
|
4,422
|
-
|
4,212
|
4,282
|
4,277
|
-
|
4,218
|
4,657
|
|
販売管理費
|
185
|
190
|
213
|
214
|
216
|
-
|
228
|
231
|
225
|
-
|
227
|
265
|
255
|
-
|
265
|
278
|
271
|
-
|
264
|
275
|
258
|
-
|
269
|
274
|
255
|
-
|
266
|
267
|
280
|
-
|
290
|
292
|
284
|
-
|
296
|
295
|
290
|
-
|
299
|
359
|
561
|
-
|
636
|
699
|
721
|
718
|
772
|
760
|
817
|
831
|
796
|
-
|
829
|
828
|
831
|
-
|
836
|
872
|
|
営業利益
|
51
|
61
|
64
|
84
|
91
|
91
|
83
|
96
|
103
|
50
|
136
|
109
|
123
|
110
|
92
|
115
|
133
|
124
|
87
|
90
|
106
|
89
|
69
|
87
|
92
|
82
|
67
|
83
|
89
|
81
|
73
|
91
|
97
|
90
|
70
|
97
|
93
|
83
|
60
|
15
|
178
|
92
|
133
|
218
|
229
|
284
|
370
|
401
|
346
|
363
|
380
|
-
|
263
|
323
|
335
|
-
|
240
|
322
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
79
|
74
|
84
|
90
|
32
|
114
|
88
|
100
|
76
|
72
|
95
|
112
|
103
|
66
|
71
|
85
|
80
|
50
|
68
|
-53
|
64
|
50
|
66
|
71
|
63
|
53
|
73
|
80
|
73
|
53
|
80
|
80
|
67
|
44
|
-46
|
104
|
19
|
65
|
152
|
165
|
219
|
301
|
325
|
241
|
264
|
278
|
-
|
147
|
320
|
274
|
-
|
154
|
236
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
5.0
|
4.64
|
5.06
|
5.46
|
1.95
|
6.36
|
4.65
|
5.18
|
4.08
|
3.99
|
4.76
|
5.41
|
5.21
|
3.65
|
3.74
|
4.47
|
4.3
|
2.85
|
3.59
|
-2.81
|
3.6
|
2.84
|
3.47
|
3.6
|
3.2
|
2.68
|
3.49
|
3.89
|
3.66
|
2.73
|
3.75
|
3.73
|
3.22
|
2.26
|
-2.17
|
2.52
|
0.47
|
1.63
|
3.31
|
3.49
|
4.45
|
5.49
|
5.98
|
4.37
|
4.6
|
4.93
|
-
|
2.75
|
5.85
|
4.99
|
-
|
2.89
|
4.01
|
|
法人税等合計
|
10
|
13
|
14
|
20
|
22
|
-
|
21
|
25
|
26
|
-
|
30
|
22
|
30
|
-
|
20
|
26
|
31
|
-
|
19
|
21
|
23
|
-
|
16
|
18
|
-22
|
-
|
12
|
16
|
18
|
-
|
10
|
15
|
13
|
-
|
11
|
17
|
15
|
-
|
10
|
-11
|
24
|
-
|
6
|
32
|
44
|
37
|
79
|
85
|
44
|
71
|
44
|
-
|
30
|
87
|
69
|
-
|
36
|
61
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
27
|
33
|
37
|
50
|
53
|
54
|
52
|
58
|
63
|
26
|
84
|
65
|
69
|
57
|
51
|
68
|
80
|
74
|
47
|
51
|
63
|
48
|
36
|
49
|
-32
|
47
|
37
|
49
|
53
|
22
|
44
|
57
|
66
|
58
|
42
|
63
|
64
|
53
|
34
|
-35
|
80
|
20
|
59
|
119
|
120
|
181
|
221
|
240
|
197
|
193
|
234
|
-
|
116
|
232
|
204
|
-
|
118
|
174
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
一株あたり利益
|
0.65
|
0.79
|
0.87
|
1.16
|
1.24
|
1.27
|
1.22
|
1.35
|
1.45
|
0.6
|
1.91
|
1.48
|
1.57
|
1.31
|
1.17
|
1.55
|
1.82
|
1.67
|
1.06
|
1.18
|
1.47
|
1.15
|
0.85
|
1.18
|
-0.73
|
0.97
|
0.77
|
1.03
|
1.13
|
0.48
|
0.94
|
1.23
|
1.42
|
1.27
|
0.94
|
1.46
|
1.53
|
1.27
|
0.82
|
-0.84
|
1.32
|
0.11
|
-
|
2.09
|
2.09
|
3.3
|
4.07
|
4.43
|
3.58
|
3.48
|
4.28
|
-
|
1.99
|
4.34
|
3.87
|
-
|
2.13
|
3.88
|
|
希薄化後一株あたり利益
|
0.6
|
0.74
|
0.74
|
1
|
1.11
|
1.12
|
1.03
|
1.15
|
1.25
|
0.52
|
1.6
|
1.25
|
1.32
|
1.09
|
0.97
|
1.29
|
1.52
|
1.4
|
0.9
|
1
|
1.28
|
1.03
|
0.77
|
1.02
|
-0.73
|
0.96
|
0.76
|
1.02
|
1.12
|
0.47
|
0.93
|
1.22
|
1.41
|
1.26
|
0.93
|
1.45
|
1.52
|
1.26
|
0.82
|
-0.84
|
1.31
|
0.11
|
-
|
2.02
|
2.02
|
3.19
|
3.95
|
4.3
|
3.48
|
3.41
|
4.2
|
-
|
1.95
|
4.28
|
3.81
|
-
|
2.1
|
3.83
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.38
|
0.38
|
0.38
|
0.41
|
0.41
|
0.41
|
0.41
|
0.45
|
0.45
|
|
EBITDA
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|