|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
8,441
|
8,653
|
8,425
|
8,350
|
9,191
|
9,284
|
9,301
|
-
|
10,219
|
9,699
|
9,651
|
9,557
|
10,486
|
10,321
|
10,319
|
10,187
|
11,712
|
12,222
|
12,238
|
12,328
|
13,833
|
13,732
|
13,363
|
13,361
|
13,800
|
14,007
|
13,694
|
12,878
|
13,762
|
13,534
|
13,282
|
13,189
|
14,279
|
14,259
|
14,206
|
14,168
|
16,107
|
16,245
|
16,241
|
16,295
|
18,935
|
19,083
|
20,075
|
20,668
|
20,645
|
20,697
|
23,970
|
23,662
|
22,799
|
26,742
|
26,747
|
26,423
|
29,611
|
29,540
|
29,397
|
-
|
32,112
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
販売管理費
|
1,127
|
1,161
|
1,074
|
-
|
1,255
|
1,192
|
1,361
|
-
|
1,383
|
1,384
|
1,408
|
-
|
1,446
|
1,461
|
1,540
|
-
|
1,785
|
1,835
|
1,898
|
-
|
1,945
|
1,817
|
1,688
|
-
|
1,768
|
1,726
|
1,759
|
-
|
1,553
|
1,453
|
1,688
|
-
|
1,749
|
1,761
|
1,900
|
-
|
1,660
|
1,703
|
1,889
|
-
|
2,117
|
2,354
|
2,513
|
2,007
|
2,116
|
2,603
|
2,886
|
3,173
|
3,061
|
2,979
|
3,111
|
3,271
|
3,042
|
3,148
|
3,339
|
-
|
3,380
|
|
営業利益
|
443
|
562
|
648
|
-
|
524
|
754
|
725
|
-
|
416
|
590
|
701
|
-
|
765
|
689
|
621
|
-
|
721
|
681
|
589
|
-
|
790
|
573
|
695
|
-
|
547
|
683
|
949
|
-
|
1,738
|
1,100
|
858
|
-
|
760
|
862
|
961
|
-
|
847
|
1,115
|
868
|
-
|
1,074
|
2,435
|
1,823
|
1,223
|
1,236
|
628
|
1,289
|
1,215
|
1,172
|
1,719
|
1,436
|
1,206
|
1,236
|
1,141
|
728
|
-
|
2,014
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
経常(税引前)利益
|
416
|
535
|
622
|
174
|
496
|
726
|
698
|
-
|
390
|
564
|
675
|
282
|
730
|
654
|
586
|
-49
|
686
|
646
|
551
|
287
|
744
|
793
|
648
|
246
|
500
|
636
|
902
|
-486
|
1,689
|
1,042
|
799
|
490
|
707
|
19
|
901
|
436
|
746
|
1,229
|
888
|
593
|
717
|
2,586
|
1,755
|
1,040
|
738
|
1,636
|
1,220
|
1,122
|
1,297
|
1,614
|
1,262
|
1,098
|
1,014
|
918
|
651
|
-
|
1,691
|
|
経常(税引前)利益率(%)
|
4.94
|
6.19
|
7.39
|
2.09
|
5.41
|
7.83
|
7.51
|
-
|
3.82
|
5.82
|
6.99
|
2.95
|
6.96
|
6.34
|
5.68
|
-0.48
|
5.86
|
5.29
|
4.5
|
2.33
|
5.38
|
5.77
|
4.85
|
1.84
|
3.62
|
4.54
|
6.59
|
-3.77
|
12.27
|
7.7
|
6.02
|
3.72
|
4.95
|
0.13
|
6.34
|
3.08
|
4.63
|
7.57
|
5.47
|
3.64
|
3.79
|
13.55
|
8.74
|
5.03
|
3.57
|
7.9
|
5.09
|
4.74
|
5.69
|
6.04
|
4.72
|
4.16
|
3.42
|
3.11
|
2.21
|
-
|
5.27
|
|
法人税等合計
|
158
|
195
|
229
|
-
|
181
|
266
|
253
|
-
|
142
|
208
|
249
|
-
|
257
|
234
|
218
|
-
|
318
|
302
|
261
|
-
|
314
|
362
|
334
|
-
|
266
|
325
|
452
|
-
|
574
|
392
|
300
|
-
|
216
|
-174
|
266
|
-
|
183
|
301
|
200
|
-
|
252
|
783
|
450
|
233
|
183
|
120
|
286
|
427
|
107
|
359
|
296
|
256
|
251
|
223
|
155
|
-
|
406
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
258
|
340
|
393
|
107
|
315
|
460
|
444
|
-
|
248
|
356
|
426
|
192
|
473
|
420
|
368
|
-30
|
368
|
344
|
290
|
145
|
430
|
431
|
314
|
101
|
234
|
311
|
450
|
-401
|
1,115
|
650
|
499
|
184
|
491
|
193
|
644
|
355
|
566
|
940
|
689
|
512
|
473
|
1,828
|
1,340
|
828
|
588
|
1,531
|
930
|
697
|
1,195
|
1,239
|
959
|
832
|
741
|
679
|
480
|
-
|
1,244
|
|
純利益率(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
一株あたり利益
|
1.54
|
2.02
|
2.35
|
0.64
|
1.88
|
2.76
|
2.71
|
-
|
1.51
|
2.19
|
2.65
|
1.21
|
2.97
|
2.66
|
2.34
|
-0.19
|
2.37
|
2.22
|
1.87
|
0.96
|
2.86
|
2.88
|
2.11
|
0.68
|
1.57
|
2.08
|
3.01
|
-2.68
|
7.54
|
4.49
|
3.46
|
1.3
|
3.56
|
1.4
|
4.68
|
2.6
|
4.18
|
6.96
|
5.16
|
3.87
|
3.58
|
13.83
|
10.12
|
6.42
|
4.57
|
11.91
|
7.32
|
5.5
|
9.45
|
9.91
|
7.7
|
6.74
|
6.13
|
5.63
|
3.99
|
-
|
10.31
|
|
希薄化後一株あたり利益
|
1.52
|
2
|
2.32
|
0.63
|
1.86
|
2.71
|
2.67
|
-
|
1.49
|
2.16
|
2.62
|
1.19
|
2.95
|
2.63
|
2.31
|
-0.19
|
2.35
|
2.19
|
1.85
|
0.94
|
2.82
|
2.85
|
2.09
|
0.67
|
1.56
|
2.06
|
2.98
|
-2.68
|
7.49
|
4.46
|
3.44
|
1.29
|
3.53
|
1.39
|
4.65
|
2.58
|
4.16
|
6.94
|
5.14
|
3.84
|
3.56
|
13.75
|
10.05
|
6.39
|
4.55
|
11.84
|
7.29
|
5.48
|
9.39
|
9.87
|
7.66
|
6.71
|
6.11
|
5.62
|
3.98
|
-
|
10.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
-
|
0.26
|
0.27
|
0.27
|
-
|
0.27
|
0.28
|
0.28
|
-
|
0.28
|
0.29
|
0.29
|
-
|
0.29
|
0.29
|
0.29
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.5
|
0.5
|
0.5
|
-
|
0.55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.89
|
0.89
|
0.89
|