|
(単位:百万ドル)
|
2Q10
|
3Q10
|
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
|
1Q25
|
|
売上高
|
1,076
|
1,121
|
1,216
|
1,315
|
1,302
|
1,507
|
1,712
|
2,110
|
2,448
|
2,397
|
2,646
|
2,726
|
2,804
|
2,932
|
3,460
|
4,024
|
4,352
|
4,725
|
5,131
|
5,506
|
5,821
|
6,302
|
6,953
|
10,897
|
10,846
|
11,911
|
11,724
|
11,954
|
11,898
|
12,806
|
13,194
|
14,181
|
16,182
|
16,559
|
18,444
|
18,356
|
18,976
|
18,863
|
26,025
|
27,712
|
29,090
|
29,983
|
31,025
|
32,406
|
37,185
|
35,936
|
35,865
|
38,889
|
37,608
|
38,042
|
40,407
|
39,836
|
42,023
|
46,620
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
15
|
14
|
20
|
20
|
20
|
-
|
23
|
21
|
21
|
-
|
25
|
93
|
100
|
-
|
242
|
365
|
327
|
-
|
402
|
419
|
413
|
-
|
367
|
515
|
504
|
-
|
441
|
456
|
437
|
-
|
543
|
658
|
622
|
-
|
544
|
615
|
619
|
-
|
825
|
833
|
861
|
1,048
|
1,107
|
1,355
|
1,988
|
2,099
|
1,571
|
870
|
877
|
856
|
669
|
680
|
692
|
698
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,091
|
1,065
|
1,030
|
-
|
1,316
|
1,237
|
1,934
|
-
|
1,609
|
1,574
|
1,617
|
-
|
2,384
|
2,255
|
2,507
|
2,367
|
2,273
|
2,684
|
2,745
|
2,800
|
2,846
|
3,011
|
3,016
|
3,048
|
3,218
|
2,894
|
3,057
|
3,353
|
|
営業費用
|
1,035
|
1,081
|
1,177
|
1,259
|
1,253
|
-
|
1,677
|
2,157
|
2,476
|
-
|
2,606
|
2,659
|
2,721
|
-
|
3,390
|
3,931
|
4,244
|
-
|
5,002
|
5,333
|
5,638
|
-
|
6,933
|
10,520
|
10,504
|
-
|
11,484
|
11,516
|
11,558
|
-
|
12,654
|
13,692
|
16,141
|
-
|
17,759
|
17,713
|
18,800
|
-
|
25,837
|
25,694
|
28,229
|
28,929
|
31,443
|
31,861
|
35,932
|
36,065
|
35,389
|
37,671
|
36,437
|
37,307
|
39,301
|
38,607
|
41,358
|
45,086
|
|
営業利益
|
41
|
40
|
39
|
55
|
48
|
-
|
34
|
-47
|
-28
|
-
|
40
|
67
|
82
|
-
|
70
|
92
|
107
|
-
|
129
|
173
|
183
|
-
|
20
|
377
|
342
|
-
|
240
|
438
|
340
|
-
|
540
|
489
|
41
|
-
|
685
|
643
|
176
|
-
|
188
|
2,018
|
861
|
1,054
|
-418
|
545
|
1,253
|
-129
|
476
|
1,218
|
1,171
|
735
|
1,106
|
1,229
|
665
|
1,534
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
41
|
36
|
37
|
44
|
46
|
-
|
34
|
-48
|
-10
|
-
|
37
|
64
|
80
|
-
|
67
|
91
|
104
|
-
|
128
|
172
|
180
|
-
|
2
|
357
|
318
|
-
|
219
|
421
|
326
|
-
|
513
|
474
|
24
|
-
|
685
|
662
|
175
|
-
|
131
|
1,944
|
772
|
941
|
-542
|
720
|
1,148
|
-236
|
1,009
|
1,391
|
1,415
|
768
|
1,473
|
1,516
|
921
|
1,746
|
|
経常(税引前)利益率(%)
|
3.9
|
3.22
|
3.05
|
3.38
|
3.58
|
-
|
2.03
|
-2.25
|
-0.38
|
-
|
1.43
|
2.36
|
2.87
|
-
|
1.96
|
2.27
|
2.4
|
-
|
2.49
|
3.12
|
3.09
|
-
|
0.03
|
3.28
|
2.93
|
-
|
1.87
|
3.52
|
2.74
|
-
|
3.89
|
3.34
|
0.15
|
-
|
3.71
|
3.61
|
0.92
|
-
|
0.5
|
7.02
|
2.65
|
3.14
|
-1.75
|
2.22
|
3.09
|
-0.66
|
2.81
|
3.58
|
3.76
|
2.02
|
3.65
|
3.81
|
2.19
|
3.75
|
|
法人税等合計
|
17
|
13
|
14
|
16
|
18
|
-
|
12
|
-9
|
-10
|
-
|
15
|
25
|
31
|
-
|
34
|
44
|
26
|
-
|
63
|
84
|
87
|
-
|
17
|
188
|
171
|
-
|
87
|
169
|
125
|
-
|
175
|
175
|
8
|
-
|
166
|
170
|
79
|
-
|
85
|
742
|
207
|
244
|
-7
|
139
|
296
|
-65
|
269
|
261
|
360
|
293
|
315
|
370
|
211
|
432
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
24
|
23
|
23
|
28
|
28
|
30
|
23
|
-35
|
3
|
-
|
23
|
39
|
49
|
53
|
32
|
48
|
82
|
107
|
64
|
88
|
94
|
111
|
-16
|
169
|
146
|
261
|
139
|
254
|
205
|
230
|
340
|
300
|
19
|
241
|
522
|
495
|
96
|
209
|
46
|
1,206
|
568
|
699
|
-535
|
584
|
852
|
-171
|
740
|
1,130
|
1,058
|
475
|
1,163
|
1,146
|
713
|
1,314
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.46
|
0.46
|
0.48
|
0.57
|
0.58
|
0.6
|
0.47
|
-0.68
|
0.07
|
0.17
|
0.44
|
0.72
|
0.9
|
0.97
|
0.57
|
0.85
|
1.41
|
0.91
|
0.53
|
0.74
|
0.78
|
0.93
|
-0.14
|
0.99
|
0.85
|
1.53
|
0.81
|
1.47
|
1.19
|
1.33
|
1.95
|
1.53
|
0.09
|
0.59
|
1.26
|
1.2
|
0.23
|
0.5
|
0.08
|
2.08
|
0.98
|
1.2
|
-0.92
|
1
|
1.46
|
-0.29
|
1.29
|
2.05
|
1.93
|
0.87
|
2.17
|
2.16
|
1.37
|
2.64
|
|
希薄化後一株あたり利益
|
0.45
|
0.44
|
0.46
|
0.54
|
0.55
|
0.57
|
0.45
|
-0.68
|
0.07
|
0.17
|
0.42
|
0.7
|
0.87
|
0.93
|
0.56
|
0.82
|
1.36
|
0.88
|
0.51
|
0.72
|
0.76
|
0.9
|
-0.14
|
0.97
|
0.83
|
1.49
|
0.79
|
1.44
|
1.16
|
1.3
|
1.91
|
1.5
|
0.09
|
0.57
|
1.24
|
1.18
|
0.23
|
0.49
|
0.08
|
2.05
|
0.97
|
1.19
|
-0.92
|
0.99
|
1.44
|
-0.29
|
1.27
|
2.04
|
1.92
|
0.87
|
2.16
|
2.16
|
1.36
|
2.63
|