|
(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
|
2,935
|
3,158
|
3,235
|
3,187
|
3,103
|
3,347
|
3,522
|
3,406
|
3,295
|
3,459
|
3,461
|
3,434
|
3,336
|
3,526
|
3,621
|
3,500
|
3,396
|
3,561
|
3,602
|
3,437
|
3,040
|
3,315
|
3,360
|
3,246
|
3,176
|
3,425
|
3,548
|
3,460
|
3,440
|
3,677
|
3,716
|
3,652
|
3,511
|
3,739
|
3,822
|
3,842
|
3,696
|
3,946
|
3,967
|
3,846
|
3,729
|
3,561
|
3,861
|
4,067
|
4,112
|
4,476
|
4,665
|
4,678
|
4,661
|
5,027
|
5,075
|
4,935
|
4,892
|
5,119
|
5,198
|
5,217
|
5,159
|
5,402
|
5,609
|
5,893
|
6,018
|
6,430
|
6,443
|
6,313
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.0
|
16.7
|
19.0
|
14.9
|
7.1
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,260
|
2,229
|
-
|
2,209
|
2,311
|
2,325
|
-
|
2,232
|
2,301
|
2,299
|
2,170
|
1,946
|
2,163
|
2,095
|
2,027
|
1,993
|
2,130
|
2,216
|
2,147
|
2,166
|
2,290
|
2,302
|
2,263
|
2,184
|
2,313
|
2,373
|
2,379
|
2,298
|
2,443
|
2,441
|
2,314
|
2,329
|
2,180
|
2,332
|
2,500
|
2,514
|
2,736
|
2,906
|
2,955
|
2,903
|
3,142
|
3,156
|
3,093
|
3,086
|
3,186
|
3,188
|
3,146
|
3,140
|
3,291
|
3,399
|
3,553
|
3,647
|
3,839
|
3,833
|
3,693
|
|
販売管理費
|
351
|
345
|
369
|
396
|
382
|
382
|
380
|
407
|
407
|
374
|
335
|
356
|
390
|
353
|
349
|
376
|
375
|
353
|
377
|
376
|
348
|
322
|
330
|
343
|
362
|
340
|
330
|
378
|
390
|
353
|
356
|
369
|
373
|
365
|
345
|
370
|
409
|
391
|
386
|
445
|
425
|
377
|
416
|
510
|
458
|
445
|
469
|
492
|
491
|
487
|
473
|
487
|
476
|
467
|
470
|
513
|
491
|
501
|
525
|
747
|
687
|
696
|
665
|
674
|
|
営業費用
|
2,523
|
2,572
|
2,691
|
2,613
|
2,676
|
2,841
|
2,979
|
2,854
|
2,894
|
2,993
|
2,961
|
2,950
|
2,934
|
3,016
|
3,044
|
3,910
|
2,927
|
3,029
|
3,056
|
2,685
|
2,600
|
2,813
|
2,759
|
2,744
|
2,668
|
2,814
|
2,988
|
2,843
|
2,882
|
3,004
|
3,015
|
2,948
|
2,903
|
3,024
|
3,123
|
3,075
|
3,075
|
3,250
|
3,233
|
3,191
|
3,156
|
3,034
|
3,181
|
3,413
|
3,462
|
3,685
|
3,859
|
3,960
|
3,893
|
4,137
|
4,133
|
4,170
|
4,067
|
4,175
|
4,177
|
4,432
|
4,143
|
4,393
|
4,490
|
4,974
|
5,005
|
5,279
|
5,454
|
5,158
|
|
営業利益
|
412
|
586
|
544
|
574
|
427
|
506
|
543
|
552
|
401
|
466
|
500
|
484
|
402
|
510
|
577
|
-410
|
469
|
532
|
546
|
752
|
440
|
502
|
601
|
502
|
508
|
611
|
560
|
617
|
558
|
673
|
701
|
704
|
608
|
715
|
699
|
767
|
621
|
696
|
734
|
655
|
573
|
527
|
680
|
654
|
650
|
791
|
806
|
718
|
768
|
890
|
942
|
765
|
825
|
944
|
1,021
|
785
|
1,016
|
1,009
|
1,119
|
919
|
1,013
|
1,151
|
989
|
1,155
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.6
|
16.8
|
17.9
|
15.3
|
18.3
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
334
|
348
|
349
|
262
|
383
|
452
|
-603
|
336
|
402
|
414
|
599
|
-222
|
389
|
496
|
397
|
396
|
459
|
457
|
510
|
434
|
570
|
603
|
584
|
511
|
609
|
597
|
659
|
462
|
497
|
615
|
531
|
435
|
395
|
516
|
547
|
545
|
456
|
706
|
642
|
671
|
776
|
828
|
643
|
696
|
809
|
872
|
644
|
869
|
894
|
995
|
700
|
788
|
928
|
775
|
935
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.7
|
10.1
|
10.2
|
7.9
|
10.9
|
12.5
|
-17.2
|
9.9
|
11.3
|
11.5
|
17.4
|
-7.3
|
11.7
|
14.8
|
12.2
|
12.5
|
13.4
|
12.9
|
14.7
|
12.6
|
15.5
|
16.2
|
16.0
|
14.6
|
16.3
|
15.6
|
17.2
|
12.5
|
12.6
|
15.5
|
13.8
|
11.7
|
11.1
|
13.4
|
13.4
|
13.3
|
10.2
|
15.1
|
13.7
|
14.4
|
15.4
|
16.3
|
13.0
|
14.2
|
15.8
|
16.8
|
12.3
|
16.8
|
16.5
|
17.7
|
11.9
|
13.1
|
14.4
|
12.0
|
14.8
|
|
法人税等合計
|
110
|
206
|
153
|
160
|
110
|
131
|
136
|
134
|
89
|
115
|
125
|
114
|
86
|
127
|
155
|
-4
|
99
|
180
|
133
|
1
|
-91
|
116
|
159
|
124
|
140
|
173
|
153
|
176
|
137
|
209
|
215
|
-319
|
116
|
110
|
99
|
128
|
115
|
115
|
120
|
84
|
74
|
88
|
126
|
109
|
124
|
105
|
167
|
136
|
157
|
189
|
189
|
143
|
164
|
196
|
210
|
175
|
162
|
214
|
235
|
102
|
151
|
201
|
172
|
193
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.6
|
19.2
|
21.7
|
22.2
|
20.6
|
|
純利益
|
192
|
258
|
258
|
294
|
196
|
250
|
285
|
278
|
183
|
219
|
223
|
235
|
176
|
256
|
297
|
-599
|
237
|
222
|
281
|
598
|
-131
|
273
|
337
|
273
|
256
|
287
|
304
|
335
|
298
|
362
|
388
|
903
|
396
|
499
|
499
|
531
|
347
|
382
|
495
|
447
|
361
|
307
|
390
|
438
|
421
|
351
|
539
|
506
|
514
|
587
|
639
|
500
|
533
|
615
|
663
|
493
|
708
|
680
|
760
|
598
|
637
|
727
|
603
|
742
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
10.6
|
11.3
|
9.4
|
11.8
|
|
一株あたり利益
|
0.37
|
0.51
|
0.51
|
0.59
|
0.39
|
0.5
|
0.58
|
0.58
|
0.37
|
0.45
|
0.46
|
0.48
|
0.36
|
0.52
|
0.62
|
-1.29
|
0.49
|
0.45
|
0.59
|
1.29
|
-0.28
|
0.6
|
0.75
|
0.61
|
0.58
|
0.65
|
0.68
|
0.76
|
0.68
|
0.82
|
0.88
|
2.08
|
0.91
|
1.16
|
1.16
|
1.25
|
0.82
|
0.9
|
1.17
|
1.05
|
0.85
|
0.73
|
0.92
|
1.04
|
1
|
0.83
|
1.28
|
1.21
|
1.24
|
1.42
|
1.55
|
1.22
|
1.31
|
1.52
|
1.64
|
1.23
|
1.76
|
1.7
|
1.89
|
1.49
|
1.58
|
1.8
|
1.5
|
1.84
|
|
希薄化後一株あたり利益
|
0.37
|
0.51
|
0.51
|
0.59
|
0.39
|
0.5
|
0.58
|
0.58
|
0.37
|
0.45
|
0.46
|
0.48
|
0.36
|
0.52
|
0.62
|
-1.29
|
0.49
|
0.45
|
0.58
|
1.28
|
-0.28
|
0.6
|
0.74
|
0.61
|
0.58
|
0.64
|
0.68
|
0.75
|
0.67
|
0.81
|
0.87
|
2.06
|
0.91
|
1.15
|
1.16
|
1.24
|
0.81
|
0.89
|
1.16
|
1.05
|
0.85
|
0.72
|
0.92
|
1.03
|
0.99
|
0.83
|
1.28
|
1.2
|
1.23
|
1.41
|
1.54
|
1.21
|
1.3
|
1.51
|
1.63
|
1.22
|
1.75
|
1.69
|
1.88
|
1.48
|
1.58
|
1.8
|
1.49
|
1.83
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
50.7
|
-
|
-
|
-
|
44.8
|
|
一株あたり配当金
|
0.32
|
0.32
|
0.32
|
0.32
|
0.34
|
0.34
|
0.34
|
0.34
|
0.35
|
0.35
|
0.35
|
0.35
|
0.36
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.38
|
0.39
|
0.39
|
0.39
|
0.39
|
0.41
|
0.41
|
0.41
|
0.41
|
0.42
|
0.42
|
0.42
|
0.43
|
0.47
|
0.47
|
0.47
|
0.47
|
0.51
|
0.51
|
0.51
|
0.51
|
0.55
|
0.55
|
0.55
|
0.55
|
0.57
|
0.57
|
0.57
|
0.57
|
0.65
|
0.65
|
0.65
|
0.65
|
0.7
|
0.7
|
0.7
|
0.7
|
0.75
|
0.75
|
0.75
|
0.75
|
0.82
|
0.82
|
0.82
|
0.82
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,571
|
1,669
|
1,859
|
1,718
|
1,925
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.7
|
27.7
|
28.9
|
26.7
|
30.5
|