|
(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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
2,238
|
2,430
|
2,456
|
2,392
|
2,620
|
2,866
|
2,889
|
2,797
|
2,789
|
2,874
|
2,693
|
2,684
|
2,738
|
2,802
|
2,824
|
2,881
|
2,689
|
3,042
|
3,023
|
2,870
|
2,567
|
2,713
|
2,713
|
2,518
|
2,420
|
2,454
|
2,524
|
2,490
|
2,575
|
2,637
|
2,670
|
2,669
|
2,717
|
2,898
|
2,947
|
2,896
|
2,840
|
2,925
|
2,841
|
2,690
|
2,625
|
2,085
|
2,506
|
2,573
|
2,639
|
2,799
|
2,852
|
2,915
|
3,250
|
3,343
|
3,132
|
2,980
|
2,971
|
3,004
|
3,044
|
3,051
|
2,993
|
3,110
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
1,683
|
1,697
|
1,710
|
-
|
2,020
|
1,991
|
1,951
|
-
|
2,044
|
1,940
|
1,962
|
-
|
2,047
|
1,966
|
1,975
|
-
|
2,022
|
2,023
|
2,025
|
-
|
1,961
|
1,899
|
1,891
|
-
|
1,697
|
1,684
|
1,704
|
-
|
1,802
|
1,749
|
1,759
|
-
|
1,882
|
1,872
|
1,927
|
-
|
1,874
|
1,860
|
1,845
|
-
|
2,057
|
1,475
|
1,666
|
-
|
1,624
|
1,632
|
1,716
|
1,830
|
1,979
|
2,071
|
2,421
|
2,404
|
2,215
|
2,791
|
1,913
|
1,455
|
1,847
|
1,935
|
|
営業利益
|
555
|
733
|
746
|
642
|
600
|
875
|
938
|
800
|
745
|
934
|
731
|
714
|
691
|
836
|
849
|
881
|
667
|
1,019
|
998
|
891
|
606
|
814
|
822
|
642
|
723
|
770
|
820
|
761
|
773
|
888
|
911
|
1,014
|
835
|
1,026
|
1,020
|
1,078
|
966
|
1,065
|
996
|
962
|
568
|
610
|
840
|
984
|
1,015
|
1,167
|
1,136
|
1,085
|
1,271
|
1,272
|
711
|
576
|
756
|
213
|
1,131
|
1,596
|
1,146
|
1,175
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
554
|
898
|
892
|
-
|
495
|
699
|
724
|
-
|
600
|
636
|
705
|
-
|
655
|
780
|
800
|
-
|
707
|
924
|
908
|
-
|
861
|
934
|
868
|
-
|
436
|
503
|
724
|
-
|
866
|
1,041
|
986
|
912
|
1,087
|
1,093
|
592
|
463
|
614
|
30
|
944
|
1,427
|
978
|
998
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.6
|
29.52
|
29.51
|
-
|
19.28
|
25.76
|
26.69
|
-
|
24.79
|
25.92
|
27.93
|
-
|
25.44
|
29.58
|
29.96
|
-
|
26.02
|
31.88
|
30.81
|
-
|
30.32
|
31.93
|
30.55
|
-
|
16.61
|
24.12
|
28.89
|
-
|
32.82
|
37.19
|
34.57
|
31.29
|
33.45
|
32.7
|
18.9
|
15.54
|
20.67
|
1.0
|
31.01
|
46.77
|
32.68
|
32.09
|
|
法人税等合計
|
199
|
243
|
269
|
-
|
190
|
239
|
330
|
-
|
244
|
319
|
238
|
-
|
247
|
272
|
266
|
-
|
186
|
336
|
333
|
-
|
185
|
266
|
272
|
-
|
213
|
231
|
245
|
-
|
222
|
283
|
294
|
-
|
155
|
214
|
206
|
-
|
184
|
212
|
211
|
-
|
55
|
111
|
155
|
-
|
193
|
222
|
233
|
209
|
268
|
135
|
126
|
107
|
136
|
-23
|
207
|
328
|
228
|
230
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
257
|
392
|
445
|
402
|
325
|
557
|
554
|
480
|
410
|
524
|
402
|
413
|
450
|
465
|
482
|
513
|
368
|
562
|
559
|
511
|
310
|
433
|
452
|
361
|
387
|
405
|
460
|
416
|
433
|
497
|
506
|
3,968
|
552
|
710
|
702
|
702
|
677
|
722
|
657
|
666
|
381
|
392
|
569
|
671
|
673
|
819
|
753
|
703
|
819
|
958
|
466
|
356
|
478
|
53
|
737
|
1,099
|
750
|
768
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.69
|
1.06
|
1.21
|
1.11
|
0.91
|
1.58
|
1.61
|
1.44
|
1.24
|
1.62
|
1.26
|
1.31
|
1.43
|
1.47
|
1.55
|
1.66
|
1.18
|
1.81
|
1.8
|
1.65
|
1.01
|
1.43
|
1.5
|
1.21
|
1.3
|
1.37
|
1.56
|
1.43
|
1.49
|
1.72
|
1.76
|
13.91
|
1.94
|
2.52
|
2.54
|
2.59
|
2.53
|
2.72
|
2.5
|
2.56
|
1.48
|
1.53
|
2.23
|
2.65
|
2.67
|
3.29
|
3.07
|
2.94
|
3.46
|
4.11
|
2.04
|
1.56
|
2.11
|
0.23
|
3.26
|
4.86
|
3.31
|
3.41
|
|
希薄化後一株あたり利益
|
0.68
|
1.04
|
1.19
|
1.09
|
0.9
|
1.56
|
1.59
|
1.42
|
1.23
|
1.6
|
1.24
|
1.3
|
1.41
|
1.46
|
1.53
|
1.64
|
1.17
|
1.79
|
1.79
|
1.64
|
1
|
1.41
|
1.49
|
1.2
|
1.29
|
1.36
|
1.55
|
1.42
|
1.48
|
1.71
|
1.75
|
13.79
|
1.93
|
2.5
|
2.52
|
2.57
|
2.51
|
2.7
|
2.49
|
2.55
|
1.47
|
1.53
|
2.22
|
2.64
|
2.66
|
3.28
|
3.06
|
2.93
|
3.45
|
4.1
|
2.04
|
1.56
|
2.1
|
0.23
|
3.25
|
4.85
|
3.31
|
3.41
|
|
一株あたり配当金
|
0.34
|
-
|
0.36
|
-
|
0.4
|
0.4
|
0.43
|
-
|
0.47
|
0.47
|
0.5
|
-
|
0.5
|
0.5
|
0.52
|
-
|
0.54
|
0.54
|
0.57
|
-
|
0.59
|
0.59
|
0.59
|
-
|
0.59
|
0.59
|
0.59
|
-
|
0.61
|
0.61
|
0.61
|
-
|
0.72
|
0.72
|
0.8
|
-
|
0.86
|
0.86
|
0.94
|
-
|
0.94
|
0.94
|
0.94
|
-
|
0.99
|
0.99
|
1.09
|
1.24
|
1.24
|
1.24
|
1.35
|
1.35
|
1.35
|
1.35
|
1.35
|
1.35
|
1.35
|
1.35
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|