|
(単位:百万ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
4,035
|
4,100
|
4,218
|
6,038
|
4,162
|
4,248
|
4,376
|
6,018
|
4,243
|
4,205
|
4,490
|
6,342
|
4,199
|
4,289
|
4,444
|
6,099
|
4,070
|
4,242
|
4,374
|
6,337
|
4,123
|
4,267
|
4,427
|
6,387
|
3,972
|
4,182
|
4,327
|
6,205
|
3,843
|
4,144
|
4,332
|
6,776
|
4,208
|
4,570
|
4,628
|
6,823
|
4,087
|
4,430
|
4,625
|
2,428
|
3,407
|
3,979
|
6,141
|
3,887
|
4,447
|
4,600
|
3,715
|
4,087
|
4,277
|
3,571
|
3,895
|
4,054
|
3,382
|
3,732
|
3,710
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
2,498
|
2,449
|
2,596
|
-
|
2,576
|
2,520
|
2,688
|
-
|
2,719
|
2,563
|
2,778
|
-
|
2,671
|
2,613
|
2,778
|
-
|
2,574
|
2,588
|
2,746
|
-
|
2,600
|
2,605
|
2,784
|
-
|
2,560
|
2,532
|
2,720
|
-
|
2,445
|
2,511
|
2,737
|
-
|
2,496
|
2,605
|
2,752
|
4,345
|
2,415
|
2,550
|
2,775
|
1,787
|
2,149
|
2,424
|
4,000
|
2,233
|
2,426
|
2,623
|
2,140
|
2,332
|
2,541
|
2,047
|
2,242
|
2,349
|
1,923
|
2,128
|
2,137
|
|
売上総利益
|
1,537
|
1,651
|
1,622
|
2,223
|
1,586
|
1,728
|
1,688
|
2,177
|
1,524
|
1,642
|
1,712
|
2,112
|
1,528
|
1,676
|
1,666
|
2,075
|
1,496
|
1,654
|
1,628
|
2,147
|
1,523
|
1,662
|
1,643
|
2,112
|
1,412
|
1,650
|
1,607
|
2,072
|
1,398
|
1,633
|
1,595
|
2,293
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
1,031
|
1,047
|
1,138
|
-
|
1,068
|
991
|
1,071
|
-
|
1,002
|
975
|
1,077
|
-
|
997
|
1,000
|
1,073
|
-
|
1,000
|
981
|
1,097
|
-
|
1,016
|
1,005
|
1,099
|
1,332
|
1,008
|
986
|
1,080
|
1,360
|
975
|
983
|
1,095
|
1,459
|
1,259
|
1,272
|
1,375
|
1,694
|
1,275
|
1,269
|
1,419
|
1,066
|
1,050
|
1,302
|
1,603
|
1,170
|
1,241
|
1,380
|
1,293
|
1,283
|
1,334
|
1,238
|
1,304
|
1,360
|
1,228
|
1,250
|
1,291
|
|
営業利益
|
351
|
449
|
294
|
-
|
362
|
547
|
415
|
-
|
321
|
457
|
425
|
-
|
317
|
451
|
365
|
-
|
280
|
451
|
304
|
-
|
280
|
424
|
308
|
-
|
106
|
302
|
301
|
-
|
185
|
407
|
257
|
-
|
210
|
452
|
258
|
-
|
118
|
376
|
204
|
-718
|
118
|
22
|
-
|
273
|
570
|
387
|
82
|
266
|
200
|
98
|
163
|
157
|
43
|
166
|
98
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
320
|
418
|
256
|
-
|
333
|
475
|
340
|
-
|
239
|
377
|
345
|
-
|
234
|
367
|
281
|
-
|
195
|
366
|
219
|
-
|
196
|
209
|
189
|
-
|
27
|
224
|
225
|
-
|
109
|
332
|
183
|
-
|
97
|
387
|
195
|
-
|
66
|
323
|
161
|
-776
|
40
|
-56
|
-
|
5
|
508
|
321
|
14
|
189
|
119
|
14
|
74
|
68
|
-40
|
80
|
22
|
|
経常(税引前)利益率(%)
|
7.93
|
10.2
|
6.07
|
-
|
8.0
|
11.18
|
7.77
|
-
|
5.63
|
8.97
|
7.68
|
-
|
5.57
|
8.56
|
6.32
|
-
|
4.79
|
8.63
|
5.01
|
-
|
4.75
|
4.9
|
4.27
|
-
|
0.68
|
5.36
|
5.2
|
-
|
2.84
|
8.01
|
4.22
|
-
|
2.31
|
8.47
|
4.21
|
-
|
1.61
|
7.29
|
3.48
|
-31.96
|
1.17
|
-1.41
|
-
|
0.13
|
11.42
|
6.98
|
0.38
|
4.62
|
2.78
|
0.39
|
1.9
|
1.68
|
-1.18
|
2.14
|
0.59
|
|
法人税等合計
|
121
|
158
|
93
|
-
|
122
|
176
|
129
|
-
|
85
|
137
|
130
|
-
|
87
|
136
|
104
|
-
|
70
|
134
|
77
|
-
|
69
|
79
|
69
|
-
|
10
|
84
|
79
|
-
|
43
|
124
|
66
|
-
|
22
|
95
|
34
|
-
|
4
|
82
|
38
|
-235
|
-7
|
-44
|
-
|
-9
|
126
|
78
|
-
|
46
|
22
|
-
|
16
|
9
|
-13
|
14
|
-
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
純利益
|
199
|
260
|
163
|
493
|
211
|
299
|
211
|
455
|
154
|
240
|
215
|
378
|
147
|
231
|
177
|
334
|
125
|
232
|
142
|
369
|
127
|
130
|
120
|
296
|
17
|
-
|
-
|
252
|
66
|
-
|
-
|
468
|
75
|
292
|
161
|
272
|
62
|
241
|
123
|
-541
|
47
|
-12
|
343
|
14
|
382
|
243
|
14
|
143
|
97
|
14
|
58
|
59
|
-27
|
66
|
22
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.65
|
0.84
|
0.53
|
1.67
|
0.73
|
1.08
|
0.8
|
1.82
|
0.63
|
1.01
|
0.92
|
1.66
|
0.66
|
1.05
|
0.82
|
1.57
|
0.6
|
1.14
|
0.7
|
1.85
|
0.64
|
0.66
|
0.63
|
1.58
|
0.09
|
0.77
|
0.83
|
1.45
|
0.39
|
1.24
|
0.7
|
2.83
|
0.46
|
1.77
|
0.98
|
1.68
|
0.38
|
1.52
|
0.79
|
-3.52
|
0.31
|
-0.08
|
2.23
|
0.09
|
2.51
|
1.67
|
0.11
|
1.13
|
0.82
|
0.13
|
0.52
|
0.54
|
-0.24
|
0.59
|
0.2
|
|
希薄化後一株あたり利益
|
0.64
|
0.84
|
0.53
|
1.66
|
0.73
|
1.08
|
0.8
|
1.81
|
0.63
|
1
|
0.91
|
1.66
|
0.66
|
1.04
|
0.81
|
1.56
|
0.6
|
1.13
|
0.7
|
1.83
|
0.63
|
0.66
|
0.63
|
1.58
|
0.09
|
0.77
|
0.83
|
1.44
|
0.39
|
1.24
|
0.7
|
2.81
|
0.45
|
1.76
|
0.98
|
1.67
|
0.38
|
1.51
|
0.78
|
-3.52
|
0.3
|
-0.08
|
2.2
|
0.09
|
2.48
|
1.65
|
0.11
|
1.11
|
0.82
|
0.13
|
0.52
|
0.53
|
-0.24
|
0.59
|
0.2
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.32
|
0.32
|
0.32
|
-
|
0.35
|
0.35
|
0.35
|
-
|
0.39
|
0.39
|
0.39
|
-
|
0.45
|
0.45
|
0.45
|
-
|
0.5
|
0.5
|
0.5
|
-
|
0.55
|
-
|
-
|
-
|
0.61
|
-
|
0.61
|
-
|
0.67
|
0.67
|
0.67
|
0.7
|
-
|
-
|
-
|
0.25
|
0.25
|
0.25
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|
0.5
|