|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
3,622
|
3,591
|
4,691
|
3,413
|
3,134
|
3,961
|
4,382
|
3,865
|
3,371
|
3,667
|
3,843
|
3,375
|
3,279
|
3,833
|
4,394
|
3,630
|
3,674
|
4,029
|
4,654
|
4,664
|
4,104
|
4,358
|
4,954
|
4,069
|
3,835
|
3,817
|
4,805
|
3,699
|
3,972
|
4,404
|
4,808
|
4,010
|
3,863
|
4,069
|
4,418
|
4,390
|
4,075
|
4,970
|
5,572
|
4,588
|
4,613
|
4,204
|
4,785
|
4,395
|
3,726
|
3,927
|
4,370
|
5,046
|
2,890
|
5,183
|
6,719
|
6,164
|
6,716
|
7,349
|
7,172
|
6,878
|
5,731
|
6,069
|
7,567
|
5,385
|
6,247
|
6,700
|
7,966
|
6,500
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21.7
|
9
|
10.4
|
5.3
|
20.7
|
|
営業費用
|
2,683
|
2,882
|
3,566
|
2,943
|
2,706
|
3,054
|
3,471
|
2,733
|
2,528
|
2,645
|
3,094
|
2,714
|
2,845
|
2,852
|
3,209
|
2,990
|
2,936
|
3,078
|
3,491
|
3,133
|
2,975
|
3,212
|
3,473
|
3,194
|
2,601
|
2,648
|
3,526
|
2,772
|
1,567
|
3,119
|
3,409
|
3,774
|
2,816
|
2,907
|
3,448
|
3,275
|
2,940
|
3,223
|
3,979
|
3,711
|
2,632
|
3,018
|
3,777
|
3,808
|
3,071
|
3,410
|
4,004
|
3,748
|
3,688
|
4,236
|
5,028
|
4,444
|
3,772
|
4,556
|
5,343
|
4,612
|
3,776
|
4,428
|
4,942
|
4,478
|
4,027
|
4,807
|
5,582
|
4,977
|
|
営業利益
|
939
|
709
|
1,125
|
469
|
428
|
907
|
911
|
1,132
|
843
|
1,022
|
749
|
732
|
434
|
981
|
1,185
|
641
|
738
|
951
|
1,163
|
1,532
|
1,129
|
1,146
|
1,481
|
876
|
1,234
|
1,169
|
1,279
|
926
|
2,405
|
1,285
|
1,399
|
236
|
1,047
|
1,162
|
970
|
1,107
|
1,135
|
1,747
|
1,593
|
878
|
1,981
|
1,186
|
1,008
|
940
|
669
|
510
|
379
|
1,355
|
-775
|
948
|
1,862
|
2,046
|
2,942
|
2,799
|
1,836
|
2,660
|
2,013
|
1,670
|
2,856
|
941
|
2,256
|
1,911
|
2,527
|
1,586
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.5
|
36.1
|
28.5
|
31.7
|
24.4
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
727
|
565
|
923
|
618
|
850
|
569
|
568
|
252
|
821
|
995
|
451
|
583
|
784
|
943
|
1,337
|
936
|
994
|
1,302
|
757
|
896
|
763
|
1,207
|
1,521
|
2,266
|
1,093
|
1,220
|
86
|
5,080
|
931
|
1,069
|
272
|
680
|
1,263
|
856
|
1,036
|
73
|
1,314
|
1,252
|
-225
|
1,748
|
-68
|
277
|
1,217
|
-1,052
|
1,407
|
1,882
|
1,596
|
2,171
|
3,061
|
973
|
1,083
|
2,164
|
1,232
|
1,596
|
1,044
|
-57
|
1,383
|
1,885
|
1,318
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
18.4
|
12.9
|
23.9
|
18.3
|
23.2
|
14.8
|
16.8
|
7.7
|
21.4
|
22.6
|
12.4
|
15.9
|
19.5
|
20.3
|
28.7
|
22.8
|
22.8
|
26.3
|
18.6
|
23.4
|
20.0
|
25.1
|
41.1
|
57.0
|
24.8
|
25.4
|
2.1
|
131.5
|
22.9
|
24.2
|
6.2
|
16.7
|
25.4
|
15.4
|
22.6
|
1.6
|
31.3
|
26.2
|
-5.1
|
46.9
|
-1.7
|
6.3
|
24.1
|
-36.4
|
27.1
|
28.0
|
25.9
|
32.3
|
41.7
|
13.6
|
15.7
|
37.8
|
20.3
|
21.1
|
19.4
|
-0.9
|
20.6
|
23.7
|
20.3
|
|
法人税等合計
|
214
|
77
|
240
|
0
|
-32
|
147
|
158
|
256
|
157
|
243
|
154
|
139
|
168
|
211
|
297
|
124
|
153
|
292
|
279
|
453
|
286
|
274
|
421
|
247
|
259
|
219
|
418
|
504
|
675
|
289
|
364
|
-1,982
|
1,249
|
230
|
126
|
-29
|
74
|
124
|
58
|
192
|
-235
|
185
|
129
|
-35
|
250
|
-140
|
-27
|
264
|
-359
|
294
|
323
|
329
|
386
|
497
|
-46
|
168
|
227
|
-64
|
5
|
171
|
-521
|
-256
|
-250
|
225
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.4
|
914.0
|
-18.5
|
-13.3
|
17.1
|
|
純利益
|
-
|
-
|
720
|
263
|
268
|
580
|
407
|
667
|
461
|
607
|
415
|
429
|
272
|
610
|
698
|
327
|
430
|
492
|
664
|
884
|
650
|
720
|
881
|
510
|
637
|
544
|
789
|
1,017
|
1,591
|
804
|
856
|
2,155
|
4,428
|
795
|
1,007
|
422
|
680
|
1,234
|
879
|
975
|
421
|
1,275
|
1,229
|
-5
|
1,666
|
256
|
447
|
1,204
|
-451
|
1,380
|
1,696
|
1,522
|
2,086
|
2,795
|
1,219
|
1,210
|
2,268
|
1,622
|
1,852
|
1,203
|
833
|
2,028
|
2,438
|
1,535
|
|
純利益率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.3
|
13.3
|
30.3
|
30.6
|
23.6
|
|
一株あたり利益
|
1.36
|
1.02
|
1.75
|
0.64
|
0.64
|
1.39
|
0.98
|
1.6
|
1.12
|
1.46
|
0.99
|
1.02
|
0.65
|
1.45
|
1.65
|
0.76
|
0.99
|
1.13
|
1.52
|
2.03
|
1.47
|
1.61
|
1.94
|
1.1
|
1.38
|
1.17
|
1.63
|
2.07
|
3.39
|
1.69
|
1.8
|
4.58
|
9.41
|
1.69
|
2.13
|
0.88
|
1.42
|
2.58
|
1.82
|
2
|
0.86
|
2.6
|
2.51
|
-4.48
|
0.85
|
0.13
|
0.23
|
0.61
|
-0.23
|
0.7
|
0.86
|
0.77
|
1.04
|
1.38
|
0.6
|
0.59
|
1.11
|
0.79
|
0.9
|
0.58
|
0.41
|
0.99
|
1.18
|
0.74
|
|
希薄化後一株あたり利益
|
1.36
|
1.01
|
1.74
|
0.63
|
0.64
|
1.38
|
0.97
|
1.59
|
1.11
|
1.45
|
0.98
|
1.02
|
0.64
|
1.44
|
1.64
|
0.75
|
0.98
|
1.12
|
1.5
|
2
|
1.45
|
1.59
|
1.93
|
1.1
|
1.37
|
1.16
|
1.62
|
2.06
|
3.37
|
1.68
|
1.79
|
4.55
|
9.32
|
1.64
|
2.1
|
0.88
|
1.41
|
2.56
|
1.81
|
1.99
|
0.86
|
2.59
|
2.5
|
-4.46
|
0.84
|
0.13
|
0.23
|
0.61
|
-0.23
|
0.7
|
0.86
|
0.77
|
1.04
|
1.38
|
0.6
|
0.58
|
1.1
|
0.79
|
0.9
|
0.58
|
0.4
|
0.98
|
1.18
|
0.73
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
87.9
|
-
|
-
|
-
|
78.1
|
|
一株あたり配当金
|
0.5
|
0.5
|
0.5
|
0.5
|
0.55
|
0.55
|
0.55
|
0.55
|
0.6
|
0.6
|
0.6
|
0.6
|
0.66
|
0.66
|
0.66
|
0.66
|
0.72
|
0.72
|
0.72
|
0.72
|
0.77
|
0.77
|
0.77
|
0.77
|
0.87
|
0.87
|
0.87
|
0.87
|
0.98
|
0.98
|
0.98
|
0.98
|
1.11
|
1.11
|
1.11
|
1.11
|
1.25
|
1.25
|
1.25
|
1.25
|
1.4
|
1.4
|
1.4
|
0.35
|
-
|
0.39
|
0.39
|
-
|
0.42
|
0.42
|
0.42
|
0.42
|
0.47
|
0.47
|
0.47
|
0.47
|
0.52
|
0.52
|
0.52
|
0.51
|
0.57
|
0.57
|
0.57
|
0.57
|