|
(単位:百万ドル)
|
1Q10
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,349
|
2,516
|
2,225
|
2,387
|
2,533
|
3,930
|
2,698
|
2,595
|
3,078
|
2,984
|
2,268
|
2,598
|
2,487
|
2,566
|
2,262
|
2,928
|
2,874
|
3,236
|
2,855
|
3,245
|
3,271
|
3,753
|
3,159
|
3,550
|
3,750
|
3,514
|
2,888
|
3,119
|
3,148
|
3,022
|
2,583
|
3,284
|
3,288
|
3,778
|
3,229
|
3,715
|
4,647
|
4,577
|
4,924
|
5,251
|
3,779
|
2,684
|
2,888
|
3,240
|
2,875
|
2,906
|
4,440
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-45
|
-14.26
|
7.12
|
0.62
|
37.04
|
|
営業費用
|
1,981
|
1,753
|
-
|
2,041
|
1,740
|
1,866
|
-
|
1,937
|
1,731
|
1,796
|
-
|
2,106
|
2,002
|
2,058
|
-
|
3,370
|
2,449
|
2,356
|
-
|
2,523
|
2,064
|
2,158
|
-
|
2,185
|
2,006
|
2,421
|
-
|
2,667
|
2,552
|
2,827
|
-
|
3,249
|
2,830
|
3,121
|
-
|
2,972
|
2,588
|
2,669
|
-
|
2,476
|
2,216
|
2,676
|
-
|
3,241
|
2,907
|
3,310
|
-
|
4,019
|
4,741
|
4,706
|
3,127
|
2,287
|
2,350
|
2,723
|
2,373
|
2,389
|
3,816
|
|
営業利益
|
472
|
386
|
350
|
390
|
288
|
399
|
346
|
312
|
294
|
410
|
267
|
410
|
223
|
329
|
241
|
560
|
249
|
239
|
542
|
461
|
204
|
440
|
134
|
381
|
256
|
507
|
301
|
569
|
303
|
418
|
356
|
504
|
329
|
429
|
332
|
542
|
300
|
450
|
415
|
546
|
367
|
608
|
465
|
537
|
322
|
405
|
415
|
558
|
183
|
545
|
652
|
397
|
538
|
517
|
502
|
517
|
624
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.63
|
15.96
|
17.46
|
17.79
|
14.05
|
|
経常(税引前)利益
|
346
|
258
|
-
|
281
|
176
|
286
|
-
|
231
|
217
|
338
|
-
|
340
|
151
|
276
|
-
|
485
|
176
|
178
|
-
|
396
|
131
|
366
|
-
|
323
|
195
|
435
|
-
|
504
|
232
|
337
|
-
|
419
|
255
|
369
|
-
|
462
|
200
|
364
|
-
|
391
|
283
|
540
|
-
|
425
|
201
|
-64
|
-
|
410
|
15
|
393
|
495
|
235
|
354
|
334
|
358
|
356
|
427
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.51
|
6.79
|
11.56
|
-
|
12.34
|
6.52
|
6.86
|
-
|
13.27
|
5.78
|
14.09
|
-
|
12.59
|
8.62
|
14.86
|
-
|
15.57
|
8.13
|
10.39
|
-
|
11.16
|
8.07
|
10.39
|
-
|
13.15
|
6.93
|
11.67
|
-
|
12.94
|
10.96
|
16.44
|
-
|
11.25
|
6.22
|
-1.72
|
-
|
8.96
|
0.3
|
7.48
|
13.1
|
8.76
|
12.26
|
10.31
|
12.45
|
12.25
|
9.62
|
|
法人税等合計
|
116
|
92
|
-
|
103
|
-24
|
101
|
-
|
73
|
70
|
108
|
-
|
105
|
44
|
76
|
-
|
158
|
50
|
21
|
-
|
122
|
26
|
102
|
-
|
83
|
50
|
110
|
-
|
110
|
57
|
74
|
-
|
68
|
19
|
34
|
-
|
54
|
21
|
47
|
-
|
49
|
6
|
63
|
-
|
28
|
22
|
-119
|
-
|
16
|
-22
|
6
|
50
|
34
|
22
|
21
|
36
|
-121
|
-18
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
230
|
166
|
152
|
178
|
202
|
185
|
150
|
158
|
147
|
230
|
81
|
235
|
107
|
200
|
124
|
327
|
126
|
157
|
299
|
274
|
109
|
265
|
80
|
247
|
152
|
338
|
131
|
400
|
177
|
270
|
287
|
361
|
236
|
335
|
191
|
408
|
182
|
319
|
267
|
342
|
277
|
477
|
275
|
397
|
179
|
25
|
306
|
394
|
37
|
387
|
445
|
201
|
332
|
313
|
322
|
477
|
445
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.5
|
9.66
|
11.2
|
16.41
|
10.02
|
|
一株あたり利益
|
-
|
0.97
|
0.9
|
1.04
|
1.19
|
1.08
|
0.88
|
0.91
|
0.86
|
1.32
|
0.47
|
1.35
|
0.6
|
1.13
|
0.7
|
1.84
|
0.7
|
0.88
|
1.68
|
1.53
|
0.61
|
1.47
|
0.45
|
1.38
|
0.84
|
1.88
|
0.73
|
2.23
|
0.99
|
1.51
|
1.6
|
2.01
|
1.29
|
1.84
|
1.05
|
2.2
|
0.99
|
1.74
|
1.4
|
1.77
|
1.44
|
2.47
|
1.42
|
2.05
|
0.92
|
0.13
|
1.58
|
2.03
|
0.19
|
2
|
2.16
|
0.97
|
1.61
|
1.51
|
1.56
|
2.3
|
2.14
|
|
希薄化後一株あたり利益
|
-
|
0.96
|
0.9
|
1.04
|
1.19
|
1.07
|
0.88
|
0.91
|
0.86
|
1.31
|
0
|
1.34
|
0.6
|
1.13
|
0.7
|
1.84
|
0.7
|
0.88
|
1.68
|
1.53
|
0.61
|
1.47
|
0.45
|
1.37
|
0.84
|
1.88
|
0.73
|
2.23
|
0.99
|
1.51
|
1.6
|
2
|
1.29
|
1.84
|
1.05
|
2.19
|
0.99
|
1.73
|
1.4
|
1.76
|
1.44
|
2.46
|
1.42
|
2.05
|
0.92
|
0.13
|
1.57
|
2.03
|
0.19
|
1.99
|
2.16
|
0.97
|
1.61
|
1.51
|
1.55
|
2.3
|
2.14
|
|
一株あたり配当金
|
0.53
|
0.56
|
-
|
0.56
|
0.59
|
0.59
|
-
|
0.59
|
0.59
|
0.62
|
-
|
0.62
|
0.66
|
0.66
|
-
|
0.66
|
0.66
|
0.69
|
-
|
0.69
|
0.69
|
0.73
|
-
|
0.73
|
0.73
|
0.77
|
-
|
0.82
|
0.82
|
0.82
|
-
|
0.88
|
1.77
|
0
|
-
|
0.94
|
1.89
|
-
|
-
|
1.01
|
2.03
|
-
|
-
|
1.09
|
1.91
|
-
|
-
|
0.89
|
1.77
|
-
|
0.95
|
1.91
|
-
|
1.02
|
2.04
|
-
|
1.09
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
940
|
-
|
-
|
1,076
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
29.01
|
-
|
-
|
24.23
|