|
(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
|
1Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
2,345
|
2,574
|
2,862
|
3,562
|
2,425
|
2,816
|
3,274
|
4,111
|
2,743
|
3,168
|
3,569
|
4,153
|
2,535
|
2,904
|
3,466
|
4,179
|
2,724
|
3,204
|
3,354
|
3,997
|
2,622
|
3,105
|
3,427
|
3,951
|
2,619
|
3,008
|
3,316
|
-
|
1,417
|
1,448
|
1,436
|
-
|
1,371
|
1,368
|
1,391
|
-
|
1,254
|
1,310
|
1,339
|
1,694
|
1,263
|
1,198
|
1,448
|
1,743
|
1,486
|
1,602
|
1,606
|
1,547
|
1,636
|
1,640
|
-
|
1,645
|
1,687
|
1,708
|
-
|
1,598
|
1,763
|
1,826
|
1,787
|
1,933
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
売上原価
|
1,656
|
1,854
|
2,017
|
-
|
1,691
|
2,045
|
2,360
|
-
|
1,904
|
2,339
|
2,543
|
-
|
1,766
|
2,164
|
2,490
|
-
|
1,851
|
2,330
|
2,462
|
-
|
1,797
|
2,248
|
2,429
|
-
|
1,732
|
2,146
|
2,271
|
-
|
-
|
-
|
-
|
-
|
438
|
421
|
399
|
-
|
272
|
286
|
292
|
-
|
298
|
349
|
399
|
-
|
392
|
417
|
421
|
402
|
415
|
402
|
-
|
403
|
415
|
421
|
-
|
400
|
470
|
523
|
520
|
560
|
|
営業費用
|
1,981
|
2,153
|
2,318
|
-
|
2,024
|
2,397
|
2,786
|
-
|
2,098
|
2,695
|
2,898
|
-
|
2,048
|
2,514
|
3,116
|
-
|
2,153
|
2,725
|
2,804
|
-
|
2,116
|
2,734
|
2,824
|
-
|
2,055
|
2,517
|
2,662
|
-
|
-
|
-
|
-
|
-
|
818
|
919
|
838
|
-
|
821
|
839
|
859
|
-
|
1,013
|
898
|
977
|
-
|
943
|
1,035
|
1,079
|
1,038
|
1,082
|
1,094
|
-
|
1,122
|
1,114
|
1,095
|
-
|
1,078
|
1,156
|
1,207
|
1,239
|
1,311
|
|
営業利益
|
364
|
421
|
544
|
440
|
401
|
419
|
488
|
507
|
645
|
473
|
671
|
505
|
487
|
390
|
350
|
571
|
571
|
479
|
550
|
-43
|
506
|
371
|
603
|
441
|
564
|
491
|
654
|
-
|
484
|
419
|
643
|
-
|
553
|
449
|
553
|
-
|
433
|
471
|
480
|
546
|
250
|
300
|
471
|
482
|
543
|
567
|
527
|
509
|
554
|
546
|
-
|
523
|
573
|
613
|
-
|
520
|
607
|
619
|
548
|
622
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
608
|
435
|
639
|
-
|
456
|
358
|
319
|
-
|
538
|
450
|
522
|
-
|
472
|
338
|
571
|
-
|
527
|
451
|
567
|
-
|
347
|
311
|
524
|
-
|
509
|
357
|
534
|
-
|
299
|
377
|
300
|
-
|
95
|
257
|
316
|
-
|
409
|
407
|
451
|
398
|
390
|
447
|
-
|
371
|
478
|
505
|
-
|
383
|
487
|
502
|
429
|
499
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.17
|
13.73
|
17.9
|
-
|
17.99
|
12.33
|
9.2
|
-
|
19.75
|
14.04
|
15.56
|
-
|
18.0
|
10.89
|
16.66
|
-
|
20.12
|
14.99
|
17.1
|
-
|
24.49
|
21.48
|
36.49
|
-
|
37.13
|
26.1
|
38.39
|
-
|
23.84
|
28.78
|
22.4
|
-
|
7.52
|
21.45
|
21.82
|
-
|
27.52
|
25.41
|
28.08
|
25.73
|
23.84
|
27.26
|
-
|
22.55
|
28.33
|
29.57
|
-
|
23.97
|
27.62
|
27.49
|
24.01
|
25.81
|
|
法人税等合計
|
78
|
90
|
139
|
-
|
91
|
62
|
67
|
-
|
147
|
102
|
161
|
-
|
120
|
82
|
182
|
-
|
139
|
112
|
119
|
-
|
111
|
102
|
145
|
-
|
132
|
116
|
-65
|
-
|
-
|
-
|
-
|
-
|
76
|
36
|
80
|
-
|
37
|
88
|
45
|
-
|
12
|
51
|
33
|
-
|
83
|
16
|
-77
|
-1
|
166
|
116
|
75
|
71
|
60
|
89
|
30
|
69
|
120
|
120
|
176
|
125
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
純利益
|
245
|
289
|
367
|
274
|
267
|
322
|
389
|
356
|
461
|
333
|
478
|
337
|
337
|
281
|
152
|
321
|
399
|
338
|
404
|
-86
|
362
|
236
|
426
|
275
|
395
|
339
|
632
|
267
|
280
|
206
|
418
|
-
|
433
|
321
|
454
|
-
|
262
|
289
|
255
|
-
|
83
|
206
|
283
|
332
|
326
|
391
|
528
|
399
|
224
|
331
|
-
|
300
|
418
|
416
|
-
|
314
|
367
|
382
|
253
|
374
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
一株あたり利益
|
0.51
|
0.61
|
0.76
|
-
|
0.56
|
0.67
|
0.82
|
0.77
|
0.99
|
0.71
|
1.02
|
0.74
|
0.74
|
0.62
|
0.34
|
0.72
|
0.89
|
0.75
|
0.91
|
-0.2
|
0.83
|
0.54
|
0.97
|
0.64
|
0.94
|
0.82
|
1.59
|
0.72
|
0.78
|
0.59
|
1.21
|
-
|
1.3
|
0.99
|
1.43
|
-
|
0.85
|
0.94
|
0.83
|
1.61
|
0.28
|
0.68
|
0.94
|
1.1
|
1.09
|
1.31
|
1.78
|
1.38
|
0.78
|
1.16
|
-
|
1.07
|
1.49
|
1.48
|
-
|
1.11
|
1.3
|
1.36
|
0.91
|
1.34
|
|
希薄化後一株あたり利益
|
0.5
|
0.59
|
0.74
|
-
|
0.54
|
0.65
|
0.8
|
0.75
|
0.96
|
0.69
|
1
|
0.72
|
0.72
|
0.61
|
0.33
|
0.7
|
0.87
|
0.73
|
0.89
|
-0.2
|
0.81
|
0.53
|
0.95
|
0.63
|
0.93
|
0.81
|
1.56
|
0.71
|
0.77
|
0.58
|
1.18
|
-
|
1.27
|
0.97
|
1.4
|
-
|
0.83
|
0.92
|
0.81
|
1.58
|
0.27
|
0.67
|
0.92
|
1.08
|
1.07
|
1.29
|
1.75
|
1.36
|
0.77
|
1.14
|
-
|
1.05
|
1.46
|
1.46
|
-
|
1.1
|
1.28
|
1.35
|
0.9
|
1.33
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.21
|
0.21
|
0
|
-
|
0
|
0.5
|
0
|
0.57
|
0.28
|
0.28
|
0
|
0.67
|
0.34
|
0.34
|
0
|
0.74
|
0.37
|
0.37
|
0
|
0.82
|
0
|
0.82
|
0
|
0.92
|
0.46
|
0.46
|
-
|
0.81
|
0.3
|
0.3
|
-
|
0.3
|
0.36
|
0.36
|
0.36
|
0.36
|
0.42
|
0.42
|
0.42
|
0.42
|
0.47
|
0.47
|
0.47
|
0.47
|
0.5
|
0.5
|
0.5
|
0.57
|
0.57
|
0.57
|
-
|
0.6
|
0.6
|
0.6
|
-
|
0.67
|
0.67
|
0.67
|
0.71
|
0.71
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|