|
(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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
2,807
|
2,308
|
2,629
|
2,567
|
2,817
|
2,438
|
2,832
|
2,568
|
2,578
|
2,275
|
2,724
|
2,551
|
2,783
|
2,579
|
2,822
|
2,731
|
3,203
|
2,685
|
2,870
|
2,929
|
2,962
|
2,515
|
2,901
|
2,646
|
2,772
|
2,500
|
3,040
|
2,795
|
2,946
|
2,645
|
3,017
|
2,796
|
2,951
|
2,658
|
3,048
|
2,880
|
3,141
|
2,577
|
3,013
|
2,798
|
2,811
|
2,586
|
3,182
|
2,947
|
3,541
|
3,068
|
3,467
|
2,947
|
3,751
|
3,424
|
4,082
|
4,080
|
3,022
|
3,662
|
3,649
|
3,028
|
3,644
|
3,906
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
2,404
|
1,982
|
2,060
|
-
|
2,390
|
2,078
|
2,180
|
-
|
2,198
|
1,868
|
2,003
|
-
|
2,328
|
2,177
|
2,157
|
-
|
2,709
|
2,288
|
2,204
|
-
|
2,611
|
2,092
|
2,115
|
-
|
2,282
|
2,068
|
2,213
|
-
|
2,460
|
2,185
|
2,199
|
-
|
2,471
|
2,208
|
2,352
|
-
|
2,655
|
2,167
|
2,255
|
-
|
2,356
|
2,164
|
2,369
|
-
|
3,034
|
2,630
|
2,642
|
-
|
3,241
|
2,955
|
3,158
|
3,507
|
2,604
|
2,747
|
2,970
|
2,579
|
2,733
|
3,229
|
|
営業利益
|
403
|
325
|
568
|
322
|
426
|
359
|
651
|
344
|
380
|
405
|
720
|
316
|
454
|
402
|
665
|
325
|
493
|
397
|
665
|
391
|
350
|
422
|
785
|
441
|
489
|
431
|
827
|
465
|
486
|
459
|
818
|
426
|
480
|
450
|
696
|
339
|
486
|
410
|
758
|
450
|
455
|
422
|
813
|
426
|
507
|
438
|
825
|
426
|
510
|
469
|
924
|
573
|
418
|
915
|
679
|
449
|
911
|
677
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
289
|
212
|
478
|
-
|
315
|
243
|
531
|
-
|
259
|
284
|
600
|
-
|
355
|
295
|
557
|
-
|
396
|
299
|
564
|
-
|
235
|
306
|
665
|
-
|
369
|
301
|
696
|
-
|
355
|
329
|
696
|
-
|
350
|
319
|
564
|
-
|
340
|
262
|
599
|
-
|
289
|
274
|
646
|
-
|
340
|
273
|
652
|
-
|
330
|
254
|
693
|
365
|
200
|
696
|
461
|
214
|
692
|
422
|
|
経常(税引前)利益率(%)
|
10.3
|
9.21
|
18.21
|
-
|
11.2
|
9.97
|
18.77
|
-
|
10.06
|
12.52
|
22.06
|
-
|
12.76
|
11.47
|
19.77
|
-
|
12.4
|
11.15
|
19.67
|
-
|
7.96
|
12.2
|
22.94
|
-
|
13.35
|
12.05
|
22.9
|
-
|
12.08
|
12.46
|
23.1
|
-
|
11.86
|
12.0
|
18.5
|
-
|
10.82
|
10.17
|
19.88
|
-
|
10.28
|
10.6
|
20.3
|
-
|
9.6
|
8.9
|
18.81
|
-
|
8.8
|
7.42
|
16.98
|
8.95
|
6.62
|
19.01
|
12.63
|
7.07
|
18.99
|
10.8
|
|
法人税等合計
|
121
|
76
|
166
|
-
|
112
|
84
|
193
|
-
|
75
|
101
|
202
|
-
|
118
|
98
|
193
|
-
|
135
|
104
|
195
|
-
|
83
|
109
|
239
|
-
|
128
|
104
|
238
|
-
|
116
|
102
|
204
|
-
|
59
|
54
|
73
|
-
|
25
|
24
|
72
|
-
|
-6
|
-13
|
43
|
-
|
-22
|
-38
|
43
|
-
|
-50
|
-74
|
44
|
-53
|
-88
|
40
|
-27
|
-88
|
10
|
-61
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
167
|
139
|
312
|
136
|
203
|
158
|
338
|
140
|
183
|
183
|
398
|
140
|
236
|
196
|
364
|
150
|
261
|
195
|
368
|
196
|
152
|
196
|
426
|
209
|
241
|
196
|
457
|
227
|
239
|
227
|
492
|
189
|
291
|
265
|
491
|
214
|
315
|
238
|
527
|
292
|
295
|
287
|
603
|
288
|
362
|
311
|
609
|
288
|
380
|
328
|
649
|
418
|
288
|
656
|
488
|
302
|
682
|
483
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.36
|
0.3
|
0.68
|
0.29
|
0.42
|
0.33
|
0.69
|
0.29
|
0.38
|
0.38
|
0.82
|
0.29
|
0.48
|
0.4
|
0.73
|
0.3
|
0.52
|
0.39
|
0.73
|
0.39
|
0.3
|
0.39
|
0.84
|
0.41
|
0.47
|
0.39
|
0.9
|
0.45
|
0.47
|
0.45
|
0.97
|
0.37
|
0.57
|
0.52
|
0.96
|
0.42
|
0.61
|
0.46
|
1.02
|
0.56
|
0.56
|
0.54
|
1.15
|
0.54
|
0.67
|
0.58
|
1.13
|
0.54
|
0.7
|
0.6
|
1.19
|
0.76
|
0.52
|
1.19
|
0.88
|
0.54
|
1.21
|
0.84
|
|
希薄化後一株あたり利益
|
0.36
|
0.3
|
0.67
|
0.29
|
0.42
|
0.33
|
0.69
|
0.29
|
0.38
|
0.38
|
0.81
|
0.29
|
0.48
|
0.4
|
0.73
|
0.3
|
0.52
|
0.39
|
0.73
|
0.39
|
0.3
|
0.39
|
0.84
|
0.41
|
0.47
|
0.39
|
0.9
|
0.45
|
0.47
|
0.45
|
0.97
|
0.37
|
0.57
|
0.52
|
0.96
|
0.42
|
0.61
|
0.46
|
1.01
|
0.56
|
0.56
|
0.54
|
1.14
|
0.54
|
0.67
|
0.58
|
1.13
|
0.54
|
0.7
|
0.6
|
1.18
|
0.76
|
0.52
|
1.19
|
0.88
|
0.54
|
1.21
|
0.84
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.25
|
0.25
|
0.25
|
-
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.27
|
0.27
|
0.27
|
0.27
|
0.28
|
0.28
|
0.28
|
0.3
|
0.3
|
0.3
|
0.3
|
0.32
|
0.32
|
0.32
|
0.32
|
0.34
|
0.34
|
0.34
|
0.34
|
0.36
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.38
|
0.41
|
0.41
|
-
|
0.41
|
-
|
-
|
-
|
0.43
|
-
|
-
|
-
|
0.43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.55
|
0.57
|
|
EBITDA
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|