|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
22,857
|
23,724
|
24,271
|
24,607
|
26,666
|
26,157
|
24,673
|
25,783
|
24,747
|
23,408
|
24,924
|
23,720
|
22,484
|
24,364
|
22,397
|
19,590
|
20,813
|
19,280
|
18,684
|
20,238
|
19,226
|
18,155
|
19,289
|
19,153
|
19,072
|
20,003
|
18,756
|
18,182
|
19,161
|
18,028
|
17,571
|
18,123
|
17,560
|
17,730
|
18,745
|
17,618
|
14,197
|
15,535
|
14,107
|
14,252
|
15,475
|
14,752
|
14,462
|
15,770
|
14,968
|
14,541
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
12,880
|
12,915
|
13,270
|
13,749
|
14,282
|
13,984
|
13,555
|
13,502
|
13,016
|
12,730
|
12,792
|
12,341
|
11,941
|
12,389
|
11,523
|
10,138
|
10,423
|
9,844
|
9,999
|
10,536
|
10,213
|
10,383
|
10,495
|
10,353
|
10,825
|
10,804
|
9,953
|
10,139
|
10,151
|
9,692
|
9,649
|
9,423
|
9,130
|
9,525
|
9,741
|
9,447
|
6,862
|
7,246
|
6,677
|
6,743
|
6,974
|
6,729
|
6,719
|
6,820
|
6,548
|
6,510
|
|
売上総利益
|
9,976
|
10,809
|
11,001
|
10,858
|
12,385
|
12,173
|
11,118
|
12,281
|
11,732
|
10,678
|
12,132
|
11,380
|
10,543
|
11,975
|
10,874
|
9,452
|
10,390
|
9,436
|
8,686
|
9,702
|
9,013
|
7,772
|
8,794
|
8,800
|
8,247
|
9,199
|
8,803
|
8,043
|
9,010
|
8,336
|
7,922
|
8,700
|
8,430
|
8,204
|
9,004
|
8,171
|
7,335
|
8,290
|
7,430
|
7,509
|
8,501
|
8,023
|
7,742
|
8,950
|
8,420
|
8,031
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
1,509
|
1,475
|
1,464
|
1,587
|
1,569
|
1,546
|
1,601
|
1,587
|
1,534
|
1,644
|
1,548
|
1,468
|
1,501
|
1,457
|
1,354
|
1,298
|
1,300
|
1,287
|
1,458
|
1,465
|
1,397
|
1,533
|
1,484
|
1,342
|
1,405
|
1,364
|
1,252
|
1,433
|
1,407
|
1,553
|
1,625
|
1,582
|
1,515
|
1,630
|
1,657
|
1,621
|
1,679
|
1,673
|
1,611
|
1,655
|
1,687
|
1,685
|
1,796
|
1,840
|
1,876
|
1,950
|
|
販売管理費
|
5,677
|
5,061
|
5,149
|
5,826
|
6,030
|
5,662
|
5,886
|
5,837
|
5,908
|
5,577
|
6,680
|
5,255
|
6,289
|
5,603
|
5,281
|
5,362
|
5,179
|
4,731
|
6,012
|
5,349
|
4,732
|
5,152
|
5,160
|
4,648
|
5,445
|
4,857
|
4,363
|
4,691
|
5,456
|
5,024
|
5,955
|
5,248
|
4,647
|
5,174
|
5,334
|
4,860
|
4,597
|
4,855
|
4,391
|
4,853
|
4,900
|
4,458
|
4,974
|
4,938
|
4,911
|
4,886
|
|
経常(税引前)利益
|
3,515
|
4,575
|
4,677
|
3,817
|
4,885
|
5,027
|
3,836
|
5,161
|
5,074
|
3,606
|
4,144
|
4,812
|
2,980
|
5,171
|
4,361
|
3,001
|
4,224
|
3,621
|
1,034
|
3,049
|
3,263
|
1,424
|
2,443
|
3,065
|
1,136
|
2,776
|
2,996
|
1,883
|
2,768
|
1,522
|
-49
|
1,571
|
1,827
|
905
|
1,552
|
1,319
|
623
|
1,722
|
-4,501
|
1,058
|
2,000
|
1,873
|
1,074
|
2,219
|
-802
|
1,158
|
|
経常(税引前)利益率(%)
|
15.38
|
19.28
|
19.27
|
15.51
|
18.32
|
19.22
|
15.55
|
20.02
|
20.5
|
15.4
|
16.63
|
20.29
|
13.25
|
21.22
|
19.47
|
15.32
|
20.3
|
18.78
|
5.53
|
15.07
|
16.97
|
7.84
|
12.67
|
16.0
|
5.96
|
13.88
|
15.97
|
10.36
|
14.45
|
8.44
|
-0.28
|
8.67
|
10.4
|
5.1
|
8.28
|
7.49
|
4.39
|
11.08
|
-31.91
|
7.42
|
12.92
|
12.7
|
7.43
|
14.07
|
-5.36
|
7.96
|
|
法人税等合計
|
914
|
1,190
|
1,088
|
954
|
1,221
|
1,188
|
769
|
1,280
|
1,251
|
574
|
918
|
772
|
596
|
1,034
|
906
|
585
|
698
|
659
|
-983
|
544
|
409
|
-329
|
111
|
339
|
-540
|
373
|
304
|
289
|
269
|
-151
|
-1,226
|
209
|
128
|
-51
|
227
|
188
|
-39
|
257
|
-1,287
|
124
|
419
|
159
|
-502
|
389
|
-485
|
103
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,601
|
3,386
|
3,589
|
2,863
|
3,664
|
3,839
|
3,066
|
3,881
|
3,824
|
3,032
|
3,226
|
4,041
|
2,384
|
4,137
|
18
|
2,328
|
3,449
|
2,950
|
2,014
|
2,504
|
2,853
|
1,750
|
2,331
|
2,726
|
1,679
|
2,404
|
2,694
|
1,591
|
2,498
|
1,672
|
1,175
|
1,361
|
1,698
|
955
|
1,325
|
1,130
|
733
|
1,392
|
-3,196
|
927
|
1,583
|
1,704
|
1,605
|
1,834
|
-330
|
1,055
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
2
|
2.65
|
2.86
|
2.34
|
3.04
|
3.23
|
2.65
|
3.38
|
3.36
|
2.72
|
2.93
|
3.7
|
2.3
|
4.14
|
0.02
|
2.36
|
3.51
|
3.03
|
2.09
|
2.62
|
2.99
|
1.86
|
2.49
|
2.93
|
1.82
|
2.63
|
2.95
|
1.79
|
2.82
|
1.89
|
1.32
|
1.53
|
1.9
|
1.07
|
1.48
|
1.26
|
0.82
|
1.54
|
-3.54
|
1.02
|
1.74
|
1.87
|
1.75
|
1.99
|
-0.36
|
1.14
|
|
希薄化後一株あたり利益
|
1.97
|
2.61
|
2.82
|
2.31
|
3
|
3.19
|
2.61
|
3.34
|
3.33
|
2.7
|
2.91
|
3.68
|
2.29
|
4.12
|
0.02
|
2.35
|
3.5
|
3.01
|
2.09
|
2.61
|
2.98
|
1.85
|
2.48
|
2.92
|
1.81
|
2.61
|
2.94
|
1.78
|
2.81
|
1.87
|
1.31
|
1.52
|
1.89
|
1.06
|
1.47
|
1.25
|
0.81
|
1.53
|
-3.54
|
1.01
|
1.72
|
1.84
|
1.72
|
1.96
|
-0.36
|
1.12
|
|
一株あたり配当金
|
0.55
|
0.65
|
0.65
|
0.65
|
0.75
|
0.75
|
0.75
|
0.85
|
0.85
|
0.85
|
0.95
|
0.95
|
0.95
|
1.1
|
1.1
|
1.1
|
1.3
|
1.3
|
1.3
|
1.4
|
1.4
|
1.4
|
1.5
|
1.5
|
1.5
|
1.57
|
1.57
|
1.57
|
1.62
|
1.62
|
1.62
|
1.63
|
1.63
|
1.63
|
1.64
|
1.64
|
1.64
|
1.65
|
1.65
|
1.65
|
1.66
|
1.66
|
1.66
|
1.67
|
1.67
|
1.67
|