|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
3Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
2Q12
|
2Q13
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
4,461
|
4,398
|
5,291
|
4,494
|
4,587
|
5,295
|
3,991
|
4,686
|
5,954
|
6,565
|
6,082
|
6,141
|
6,502
|
6,163
|
7,237
|
6,024
|
6,912
|
7,255
|
8,830
|
6,514
|
7,401
|
6,702
|
7,573
|
6,910
|
9,002
|
7,875
|
8,757
|
7,623
|
8,769
|
8,381
|
9,693
|
8,076
|
9,403
|
8,814
|
9,477
|
7,689
|
8,929
|
8,343
|
8,747
|
7,322
|
8,853
|
9,890
|
7,915
|
8,910
|
5,327
|
4,239
|
4,845
|
5,563
|
4,818
|
5,980
|
6,043
|
5,361
|
6,154
|
6,714
|
5,427
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
3,059
|
3,380
|
3,925
|
-
|
3,553
|
4,114
|
-
|
4,305
|
5,183
|
5,972
|
5,565
|
5,115
|
5,285
|
-
|
7,055
|
5,456
|
5,513
|
-
|
7,465
|
5,387
|
6,203
|
-
|
7,099
|
6,294
|
7,736
|
-
|
7,691
|
7,392
|
7,300
|
-
|
8,648
|
7,138
|
8,252
|
-
|
8,262
|
6,881
|
7,559
|
-
|
7,529
|
6,769
|
8,087
|
10,082
|
7,561
|
7,117
|
4,427
|
3,543
|
3,834
|
4,457
|
4,114
|
4,857
|
4,931
|
4,455
|
4,961
|
5,177
|
4,502
|
|
営業利益
|
1,402
|
1,018
|
1,366
|
939
|
1,034
|
1,181
|
1,062
|
359
|
714
|
603
|
508
|
1,005
|
1,254
|
-
|
163
|
829
|
1,400
|
-
|
1,366
|
1,134
|
1,200
|
-
|
483
|
647
|
1,267
|
714
|
1,296
|
232
|
1,475
|
1,258
|
1,101
|
942
|
1,146
|
708
|
1,218
|
841
|
1,353
|
962
|
1,220
|
565
|
769
|
-121
|
366
|
1,858
|
900
|
694
|
1,011
|
1,106
|
704
|
1,123
|
1,114
|
913
|
1,196
|
1,536
|
927
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,206
|
1
|
1,326
|
-
|
702
|
613
|
947
|
-
|
1,282
|
644
|
1,102
|
-
|
85
|
794
|
786
|
-282
|
551
|
1,406
|
699
|
511
|
768
|
803
|
416
|
767
|
721
|
494
|
757
|
1,078
|
461
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.77
|
0.01
|
15.12
|
-
|
7.24
|
7.59
|
10.07
|
-
|
13.53
|
8.38
|
12.34
|
-
|
0.97
|
10.84
|
8.88
|
-2.85
|
6.96
|
15.78
|
13.12
|
12.05
|
15.85
|
14.43
|
8.63
|
12.83
|
11.93
|
9.21
|
12.3
|
16.06
|
8.49
|
|
法人税等合計
|
563
|
176
|
552
|
-
|
332
|
255
|
-
|
158
|
126
|
161
|
56
|
239
|
439
|
-
|
-54
|
277
|
422
|
-
|
363
|
327
|
115
|
-
|
184
|
102
|
340
|
-
|
215
|
-72
|
452
|
-
|
59
|
66
|
137
|
26
|
310
|
144
|
172
|
-
|
-294
|
219
|
216
|
-19
|
74
|
174
|
218
|
46
|
92
|
134
|
73
|
67
|
63
|
46
|
50
|
170
|
70
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
749
|
445
|
845
|
524
|
620
|
601
|
606
|
200
|
289
|
297
|
1
|
497
|
736
|
495
|
93
|
557
|
1,074
|
18
|
738
|
633
|
587
|
309
|
123
|
306
|
526
|
-
|
981
|
64
|
867
|
-
|
636
|
542
|
800
|
-
|
966
|
494
|
760
|
-
|
376
|
574
|
569
|
-264
|
476
|
1,229
|
598
|
465
|
676
|
669
|
343
|
700
|
658
|
448
|
707
|
908
|
391
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.13
|
0.67
|
1.28
|
0.79
|
0.93
|
0.91
|
0.91
|
0.28
|
0.34
|
0.35
|
-0.01
|
0.57
|
0.86
|
0.6
|
0.1
|
0.61
|
1.15
|
-
|
0.8
|
0.74
|
0.69
|
-
|
0.19
|
0.29
|
0.53
|
-
|
1.07
|
0.09
|
0.86
|
1.94
|
0.61
|
0.56
|
0.76
|
0.16
|
0.93
|
0.5
|
0.79
|
0.79
|
0.6
|
0.53
|
0.51
|
-0.3
|
0.41
|
1.23
|
-
|
-
|
-
|
-
|
-
|
-
|
0.66
|
0.45
|
0.7
|
0.9
|
0.39
|
|
希薄化後一株あたり利益
|
1.13
|
0.67
|
1.27
|
0.79
|
0.93
|
0.9
|
0.91
|
0.28
|
0.33
|
0.35
|
-0.01
|
0.57
|
0.86
|
0.59
|
0.1
|
0.6
|
1.15
|
0.02
|
0.8
|
0.74
|
0.69
|
0.33
|
0.19
|
0.29
|
0.53
|
0.22
|
1.07
|
0.09
|
0.85
|
1.93
|
0.6
|
0.56
|
0.76
|
0.16
|
0.93
|
0.5
|
0.79
|
0.79
|
0.6
|
0.53
|
0.51
|
-0.3
|
0.41
|
1.23
|
-
|
-
|
-
|
-
|
-
|
-
|
0.66
|
0.45
|
0.7
|
0.9
|
0.39
|
|
一株あたり配当金
|
0.53
|
0.53
|
0.53
|
-
|
0.53
|
0.53
|
-
|
0.53
|
0.53
|
0.53
|
0.53
|
0.31
|
0.31
|
-
|
0.31
|
0.31
|
0.31
|
-
|
0.31
|
0.31
|
0.31
|
-
|
0.31
|
0.32
|
0.32
|
-
|
0.33
|
0.33
|
0.33
|
-
|
0.35
|
0.35
|
0.35
|
-
|
0.36
|
0.36
|
0.36
|
-
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.34
|
0.34
|
0.34
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.4
|
0.4
|
|
EBITDA
|
|
|
|
-
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|