|
(単位:百万ドル)
|
1Q14
|
4Q13
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
352
|
-
|
1,011
|
1,006
|
-
|
1,156
|
1,073
|
1,151
|
-
|
1,554
|
1,504
|
1,416
|
-
|
1,469
|
1,494
|
1,432
|
-
|
1,580
|
1,556
|
1,463
|
-
|
1,583
|
1,634
|
1,663
|
-
|
2,115
|
1,966
|
1,930
|
-
|
2,429
|
2,134
|
2,277
|
-
|
2,459
|
2,413
|
2,387
|
-
|
2,472
|
2,336
|
2,429
|
-
|
2,801
|
2,897
|
3,033
|
-
|
3,229
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
519
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,411
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
9
|
-
|
38
|
31
|
-
|
29
|
29
|
24
|
-
|
22
|
-
|
31
|
-
|
41
|
38
|
38
|
-
|
33
|
39
|
37
|
-
|
42
|
41
|
33
|
-
|
49
|
40
|
43
|
-
|
51
|
60
|
52
|
-
|
55
|
57
|
54
|
-
|
74
|
63
|
59
|
-
|
78
|
100
|
54
|
-
|
76
|
|
営業費用
|
152
|
-
|
423
|
415
|
-
|
388
|
367
|
376
|
-
|
570
|
578
|
604
|
-
|
582
|
569
|
547
|
-
|
575
|
591
|
598
|
-
|
605
|
618
|
630
|
-
|
677
|
651
|
784
|
-
|
905
|
908
|
924
|
-
|
907
|
945
|
898
|
-
|
927
|
933
|
1,158
|
-
|
1,227
|
1,251
|
1,246
|
-
|
1,252
|
|
営業利益
|
200
|
163
|
327
|
330
|
400
|
462
|
430
|
440
|
418
|
584
|
551
|
474
|
558
|
582
|
609
|
596
|
592
|
650
|
655
|
602
|
676
|
665
|
680
|
706
|
622
|
882
|
744
|
627
|
780
|
892
|
799
|
878
|
-
|
992
|
869
|
913
|
-
|
969
|
955
|
845
|
-
|
1,063
|
1,066
|
1,103
|
-
|
1,221
|
|
営業利益率 (%)
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
191
|
-
|
320
|
313
|
-
|
441
|
398
|
423
|
-
|
540
|
516
|
443
|
-
|
723
|
565
|
560
|
-
|
617
|
611
|
554
|
-
|
626
|
628
|
640
|
-
|
836
|
673
|
583
|
-
|
833
|
1,932
|
824
|
-
|
832
|
739
|
-327
|
-
|
849
|
847
|
682
|
-
|
964
|
861
|
898
|
-
|
1,067
|
|
経常(税引前)利益率(%)
|
54.26
|
-
|
31.65
|
31.11
|
-
|
38.15
|
37.09
|
36.75
|
-
|
34.75
|
34.31
|
31.29
|
-
|
49.22
|
37.82
|
39.11
|
-
|
39.05
|
39.27
|
37.87
|
-
|
39.55
|
38.43
|
38.48
|
-
|
39.53
|
34.23
|
30.21
|
-
|
34.29
|
90.53
|
36.19
|
-
|
33.83
|
30.63
|
-13.7
|
-
|
34.34
|
36.26
|
28.08
|
-
|
34.42
|
29.72
|
29.61
|
-
|
33.04
|
|
法人税等合計
|
54
|
-
|
93
|
90
|
-
|
118
|
109
|
113
|
-
|
163
|
153
|
93
|
-
|
213
|
139
|
185
|
-
|
143
|
149
|
89
|
-
|
134
|
150
|
103
|
-
|
178
|
145
|
189
|
-
|
183
|
679
|
187
|
-
|
165
|
173
|
-152
|
-
|
175
|
32
|
123
|
-
|
181
|
222
|
227
|
-
|
255
|
|
実効税率(%)
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
137
|
-176
|
235
|
213
|
288
|
323
|
289
|
310
|
370
|
377
|
363
|
350
|
352
|
510
|
426
|
375
|
1,225
|
474
|
462
|
465
|
611
|
492
|
478
|
537
|
448
|
658
|
528
|
394
|
526
|
650
|
1,253
|
637
|
-
|
667
|
566
|
-175
|
-
|
674
|
815
|
559
|
-
|
783
|
639
|
671
|
-
|
812
|
|
純利益率(%)
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
1.86
|
-1850000
|
1.96
|
1.81
|
2560000
|
2.81
|
2.55
|
2.77
|
-
|
3.1
|
3
|
2.88
|
-
|
0.84
|
0.71
|
0.63
|
2.1
|
0.8
|
0.79
|
0.8
|
1.07
|
0.85
|
0.84
|
0.95
|
0.81
|
1.18
|
0.96
|
0.71
|
0.94
|
1.15
|
2.23
|
1.12
|
-
|
1.17
|
0.99
|
-0.34
|
-
|
1.17
|
1.43
|
0.96
|
-
|
1.34
|
1.1
|
1.15
|
-
|
1.39
|
|
希薄化後一株あたり利益
|
1.85
|
-1830000
|
1.95
|
1.8
|
2540000
|
2.8
|
2.54
|
2.76
|
-
|
120000000
|
120000000
|
2.86
|
-
|
0.84
|
0.7
|
0.62
|
2.08
|
0.79
|
0.78
|
0.79
|
1.07
|
0.85
|
0.84
|
0.94
|
0.8
|
1.17
|
0.95
|
0.71
|
0.93
|
1.14
|
2.22
|
1.12
|
-
|
1.16
|
0.99
|
-0.34
|
-
|
1.17
|
1.42
|
0.96
|
-
|
1.33
|
1.1
|
1.14
|
-
|
1.38
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0
|
-
|
0.65
|
0.65
|
-
|
0.65
|
0.75
|
0.75
|
-
|
0.85
|
-
|
0.85
|
0.17
|
0.2
|
0.2
|
0.2
|
0.2
|
0.24
|
0.24
|
0.24
|
0.24
|
0.28
|
0.28
|
0.28
|
0.28
|
0.3
|
0.3
|
0.3
|
0.3
|
0.33
|
0.33
|
0.33
|
0.33
|
0.38
|
0.38
|
0.38
|
0.38
|
0.42
|
0.42
|
0.42
|
0.42
|
0.45
|
0.45
|
0.45
|
0.45
|
0.48
|