|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
4,169
|
4,274
|
4,493
|
4,379
|
3,992
|
4,293
|
4,691
|
4,208
|
4,354
|
4,460
|
2,600
|
2,608
|
2,678
|
2,647
|
2,487
|
2,662
|
2,479
|
2,430
|
2,489
|
2,376
|
2,331
|
2,449
|
-
|
7,086
|
7,267
|
7,683
|
-
|
7,435
|
7,475
|
8,120
|
-
|
5,464
|
5,779
|
6,451
|
5,576
|
5,444
|
5,343
|
5,341
|
5,594
|
6,341
|
5,862
|
6,098
|
6,614
|
6,068
|
6,686
|
7,133
|
6,094
|
6,699
|
7,231
|
5,426
|
5,676
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,752
|
1,781
|
-
|
1,774
|
1,468
|
1,629
|
-
|
1,566
|
1,674
|
1,692
|
1,004
|
997
|
1,023
|
1,023
|
1,015
|
1,106
|
1,022
|
999
|
1,025
|
962
|
968
|
1,026
|
-
|
4,972
|
4,986
|
5,252
|
-
|
5,266
|
5,255
|
5,648
|
-
|
3,739
|
3,935
|
4,307
|
3,773
|
3,643
|
3,511
|
3,613
|
3,651
|
4,144
|
3,971
|
4,141
|
4,414
|
3,977
|
4,445
|
4,702
|
4,102
|
4,518
|
4,743
|
3,500
|
3,607
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,114
|
2,281
|
2,431
|
-
|
2,169
|
2,220
|
2,472
|
-
|
1,725
|
1,844
|
2,144
|
1,803
|
1,801
|
1,832
|
1,728
|
1,943
|
2,197
|
1,891
|
1,957
|
2,200
|
2,091
|
2,241
|
2,431
|
1,992
|
2,181
|
2,488
|
1,926
|
2,069
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
1,108
|
1,163
|
-
|
1,137
|
1,085
|
1,143
|
-
|
1,123
|
1,109
|
1,293
|
682
|
790
|
737
|
599
|
639
|
671
|
653
|
648
|
625
|
573
|
602
|
667
|
-
|
1,570
|
1,726
|
1,609
|
-
|
1,417
|
1,588
|
1,527
|
-
|
1,438
|
1,458
|
1,388
|
1,427
|
1,451
|
1,334
|
1,294
|
1,253
|
1,367
|
1,369
|
1,454
|
1,589
|
1,571
|
1,579
|
1,555
|
1,513
|
2,251
|
1,090
|
1,399
|
1,427
|
|
営業利益
|
427
|
375
|
-
|
706
|
437
|
475
|
-
|
472
|
484
|
367
|
235
|
123
|
189
|
374
|
248
|
296
|
198
|
221
|
253
|
293
|
225
|
236
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
363
|
226
|
-
|
653
|
377
|
421
|
-
|
412
|
424
|
305
|
206
|
82
|
168
|
352
|
225
|
276
|
181
|
199
|
237
|
108
|
207
|
271
|
-
|
385
|
393
|
718
|
-
|
538
|
561
|
910
|
-
|
244
|
321
|
464
|
256
|
249
|
-123
|
433
|
606
|
769
|
490
|
110
|
504
|
170
|
223
|
793
|
403
|
-361
|
1,279
|
408
|
501
|
|
経常(税引前)利益率(%)
|
8.71
|
5.29
|
-
|
14.91
|
9.44
|
9.81
|
-
|
9.79
|
9.74
|
6.84
|
7.92
|
3.14
|
6.27
|
13.3
|
9.05
|
10.37
|
7.3
|
8.19
|
9.52
|
4.55
|
8.88
|
11.07
|
-
|
5.43
|
5.41
|
9.35
|
-
|
7.24
|
7.51
|
11.21
|
-
|
4.47
|
5.55
|
7.19
|
4.59
|
4.57
|
-2.3
|
8.11
|
10.83
|
12.13
|
8.36
|
1.8
|
7.62
|
2.8
|
3.34
|
11.12
|
6.61
|
-5.39
|
17.69
|
7.52
|
8.83
|
|
法人税等合計
|
51
|
-26
|
-
|
163
|
57
|
58
|
-
|
78
|
90
|
53
|
39
|
4
|
30
|
76
|
37
|
55
|
19
|
18
|
49
|
36
|
63
|
31
|
-
|
-27
|
508
|
89
|
-
|
267
|
78
|
106
|
-
|
108
|
47
|
239
|
65
|
13
|
-1
|
61
|
209
|
108
|
71
|
58
|
61
|
14
|
49
|
-329
|
-1
|
-127
|
227
|
47
|
26
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
312
|
256
|
266
|
659
|
316
|
359
|
400
|
334
|
327
|
242
|
165
|
72
|
135
|
272
|
207
|
1,452
|
162
|
167
|
156
|
76
|
146
|
239
|
-
|
378
|
-115
|
629
|
-
|
271
|
483
|
804
|
-
|
399
|
558
|
4,276
|
191
|
236
|
-122
|
496
|
397
|
661
|
419
|
52
|
443
|
156
|
174
|
1,122
|
404
|
-234
|
1,052
|
451
|
526
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.65
|
0.52
|
0.54
|
1.35
|
0.67
|
0.77
|
0.86
|
0.72
|
0.71
|
0.52
|
0.35
|
0.16
|
0.29
|
0.58
|
0.45
|
3.17
|
0.39
|
0.4
|
0.37
|
0.18
|
0.34
|
0.56
|
-
|
0.35
|
-0.16
|
0.59
|
-
|
0.25
|
0.47
|
0.78
|
-
|
0.39
|
0.57
|
4.81
|
0.21
|
0.28
|
-0.24
|
0.62
|
0.48
|
0.8
|
0.54
|
0.02
|
0.55
|
0.17
|
0.19
|
1.54
|
0.55
|
-0.41
|
1.45
|
0.63
|
0.73
|
|
希薄化後一株あたり利益
|
0.65
|
0.51
|
0.53
|
1.34
|
0.66
|
0.76
|
0.85
|
0.71
|
0.7
|
0.51
|
0.34
|
0.16
|
0.28
|
0.57
|
0.44
|
3.11
|
0.38
|
0.39
|
0.37
|
0.18
|
0.34
|
0.56
|
-
|
0.35
|
-0.16
|
0.59
|
-
|
0.25
|
0.47
|
0.78
|
-
|
0.38
|
0.57
|
4.79
|
0.21
|
0.28
|
-0.24
|
0.62
|
0.48
|
0.8
|
0.54
|
0.02
|
0.55
|
0.17
|
0.19
|
1.53
|
0.55
|
-0.41
|
1.45
|
0.63
|
0.72
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.29
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.37
|
0.37
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|