|
(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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
693
|
813
|
733
|
763
|
831
|
838
|
874
|
736
|
774
|
795
|
683
|
660
|
718
|
816
|
714
|
687
|
777
|
731
|
762
|
841
|
842
|
820
|
850
|
813
|
934
|
906
|
841
|
912
|
929
|
924
|
890
|
900
|
1,109
|
1,059
|
904
|
1,236
|
1,179
|
1,272
|
1,277
|
1,138
|
1,522
|
1,182
|
1,080
|
1,098
|
1,253
|
1,179
|
1,109
|
1,346
|
1,237
|
1,227
|
1,441
|
1,360
|
1,337
|
1,487
|
1,532
|
1,584
|
1,642
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
3.2
|
12.7
|
18.4
|
10.4
|
|
営業費用
|
278
|
298
|
290
|
-
|
307
|
303
|
302
|
-
|
323
|
326
|
287
|
-
|
313
|
308
|
314
|
-
|
322
|
319
|
332
|
-
|
335
|
324
|
333
|
-
|
360
|
343
|
316
|
-
|
328
|
319
|
322
|
-
|
368
|
392
|
354
|
-
|
548
|
574
|
592
|
-
|
562
|
544
|
555
|
-
|
528
|
504
|
496
|
487
|
487
|
489
|
527
|
521
|
517
|
528
|
531
|
560
|
534
|
|
営業利益
|
414
|
515
|
442
|
458
|
524
|
534
|
572
|
390
|
451
|
469
|
396
|
375
|
405
|
507
|
400
|
323
|
454
|
412
|
430
|
471
|
507
|
495
|
516
|
469
|
573
|
563
|
525
|
540
|
601
|
605
|
567
|
537
|
740
|
666
|
549
|
649
|
631
|
698
|
685
|
573
|
959
|
637
|
525
|
515
|
725
|
674
|
613
|
859
|
749
|
738
|
913
|
838
|
820
|
959
|
1,000
|
1,024
|
1,108
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61.3
|
64.5
|
65.3
|
64.6
|
67.5
|
|
経常(税引前)利益
|
398
|
480
|
415
|
427
|
511
|
509
|
545
|
369
|
433
|
510
|
395
|
353
|
387
|
507
|
398
|
307
|
446
|
422
|
429
|
473
|
523
|
448
|
516
|
468
|
578
|
566
|
548
|
594
|
707
|
637
|
607
|
574
|
788
|
756
|
561
|
670
|
640
|
702
|
723
|
624
|
989
|
661
|
536
|
-
|
752
|
726
|
1,095
|
916
|
866
|
880
|
1,156
|
1,016
|
974
|
1,113
|
1,154
|
1,176
|
1,244
|
|
経常(税引前)利益率(%)
|
57.5
|
59.0
|
56.7
|
56.0
|
61.5
|
60.8
|
62.4
|
50.2
|
56.0
|
64.2
|
57.9
|
53.5
|
53.9
|
62.2
|
55.8
|
44.7
|
57.4
|
57.7
|
56.3
|
56.3
|
62.2
|
54.6
|
60.7
|
57.6
|
61.9
|
62.5
|
65.2
|
65.1
|
76.1
|
68.9
|
68.2
|
63.9
|
71.1
|
71.4
|
62.1
|
54.2
|
54.3
|
55.2
|
56.6
|
54.8
|
65.0
|
55.9
|
49.6
|
-
|
60.0
|
61.6
|
98.7
|
68.0
|
70.1
|
71.7
|
80.3
|
74.7
|
72.8
|
74.8
|
75.3
|
74.3
|
75.8
|
|
法人税等合計
|
158
|
208
|
171
|
-
|
54
|
213
|
230
|
-
|
167
|
257
|
176
|
-
|
150
|
196
|
162
|
-
|
179
|
158
|
139
|
-
|
193
|
183
|
156
|
-
|
210
|
246
|
76
|
-
|
307
|
221
|
298
|
-
|
189
|
190
|
150
|
-
|
144
|
187
|
86
|
-
|
222
|
158
|
125
|
-
|
177
|
215
|
169
|
205
|
204
|
200
|
273
|
238
|
224
|
258
|
271
|
264
|
288
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
23.0
|
23.2
|
23.5
|
22.4
|
23.2
|
|
純利益
|
240
|
271
|
244
|
196
|
457
|
295
|
316
|
745
|
266
|
253
|
218
|
166
|
237
|
311
|
236
|
193
|
266
|
263
|
290
|
306
|
330
|
265
|
359
|
291
|
367
|
320
|
472
|
373
|
399
|
415
|
308
|
-
|
598
|
566
|
411
|
385
|
496
|
514
|
636
|
469
|
766
|
503
|
411
|
424
|
574
|
510
|
926
|
711
|
662
|
679
|
883
|
777
|
750
|
855
|
883
|
912
|
956
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56.1
|
57.5
|
57.6
|
57.6
|
58.2
|
|
一株あたり利益
|
3.63
|
4.13
|
3.67
|
2.94
|
6.83
|
4.4
|
4.76
|
11.28
|
4.03
|
0.74
|
0.66
|
0.5
|
0.71
|
0.94
|
0.71
|
0.58
|
0.8
|
0.79
|
0.87
|
0.91
|
0.98
|
0.79
|
1.07
|
0.87
|
1.09
|
0.95
|
1.4
|
1.1
|
1.18
|
1.23
|
0.91
|
8.67
|
1.76
|
1.67
|
1.21
|
1.1
|
1.39
|
1.44
|
1.78
|
1.31
|
2.14
|
1.41
|
1.15
|
1.18
|
1.6
|
1.42
|
2.59
|
1.96
|
1.82
|
1.87
|
2.43
|
2.14
|
2.06
|
2.35
|
2.43
|
2.51
|
2.63
|
|
希薄化後一株あたり利益
|
3.62
|
4.11
|
3.66
|
2.93
|
6.81
|
4.38
|
4.74
|
11.25
|
4.02
|
0.74
|
0.66
|
0.5
|
0.71
|
0.93
|
0.71
|
0.58
|
0.79
|
0.79
|
0.86
|
0.91
|
0.98
|
0.78
|
1.06
|
0.86
|
1.09
|
0.95
|
1.39
|
1.1
|
1.18
|
1.22
|
0.91
|
8.63
|
1.76
|
1.66
|
1.21
|
1.09
|
1.39
|
1.43
|
1.78
|
1.31
|
2.14
|
1.4
|
1.15
|
1.18
|
1.6
|
1.42
|
2.58
|
1.95
|
1.82
|
1.87
|
2.43
|
2.14
|
2.06
|
2.35
|
2.42
|
2.5
|
2.62
|
|
一株あたり配当金
|
1.15
|
-
|
-
|
-
|
1.4
|
-
|
-
|
-
|
5.2
|
-
|
-
|
-
|
0.45
|
-
|
-
|
-
|
0.47
|
-
|
-
|
-
|
0.5
|
-
|
-
|
-
|
0.6
|
-
|
-
|
-
|
0.66
|
-
|
-
|
-
|
0.7
|
-
|
-
|
-
|
0.75
|
0.75
|
0.75
|
-
|
0.85
|
0.85
|
0.85
|
-
|
0.9
|
0.9
|
0.9
|
1
|
1
|
1
|
1.1
|
1.1
|
1.1
|
1.15
|
1.15
|
1.15
|
1.25
|