|
(単位:百万ドル)
|
1Q10
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
11,318
|
11,863
|
12,573
|
13,878
|
13,226
|
14,688
|
13,093
|
13,286
|
12,909
|
9,495
|
8,744
|
8,595
|
8,472
|
9,488
|
8,641
|
8,436
|
8,337
|
8,830
|
7,762
|
7,661
|
6,849
|
7,364
|
6,455
|
6,302
|
6,396
|
6,770
|
6,414
|
5,986
|
6,530
|
6,966
|
6,765
|
6,112
|
6,288
|
6,773
|
6,538
|
6,062
|
6,355
|
6,913
|
6,707
|
5,911
|
6,665
|
7,298
|
7,238
|
6,642
|
7,182
|
7,764
|
7,274
|
7,763
|
9,166
|
8,507
|
9,029
|
9,290
|
8,343
|
9,204
|
9,313
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
7,229
|
7,542
|
7,937
|
9,007
|
8,611
|
-
|
8,426
|
8,416
|
8,191
|
-
|
5,502
|
5,364
|
5,328
|
-
|
5,437
|
5,331
|
5,195
|
-
|
4,821
|
4,595
|
4,179
|
-
|
3,920
|
3,786
|
3,908
|
-
|
3,889
|
3,662
|
3,978
|
-
|
3,916
|
3,572
|
3,874
|
-
|
3,945
|
3,593
|
3,839
|
-
|
4,256
|
3,580
|
3,873
|
-
|
4,272
|
4,011
|
4,358
|
4,781
|
4,633
|
5,150
|
5,720
|
5,153
|
5,535
|
4,540
|
5,546
|
6,205
|
6,883
|
|
売上総利益
|
4,089
|
4,321
|
4,636
|
4,871
|
4,615
|
4,893
|
4,667
|
4,870
|
4,718
|
3,550
|
3,242
|
3,231
|
3,144
|
3,493
|
3,204
|
3,105
|
3,142
|
3,146
|
2,941
|
3,066
|
2,670
|
2,835
|
2,535
|
2,516
|
2,488
|
2,589
|
2,525
|
2,324
|
2,552
|
2,664
|
2,849
|
2,540
|
2,414
|
2,549
|
2,593
|
2,469
|
2,516
|
2,759
|
2,451
|
2,331
|
2,792
|
2,872
|
2,966
|
2,631
|
2,824
|
2,983
|
2,641
|
2,613
|
3,446
|
3,354
|
3,494
|
4,750
|
2,797
|
2,999
|
2,430
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
2,850
|
2,758
|
2,933
|
3,008
|
2,866
|
-
|
2,822
|
2,854
|
2,955
|
-
|
2,332
|
2,269
|
1,784
|
-
|
2,265
|
2,038
|
2,053
|
-
|
1,924
|
1,961
|
1,790
|
-
|
1,615
|
1,668
|
1,552
|
-
|
1,475
|
1,449
|
1,330
|
-
|
1,527
|
1,904
|
1,508
|
-
|
1,493
|
1,427
|
1,466
|
-
|
1,537
|
1,453
|
1,484
|
-
|
1,564
|
1,593
|
1,436
|
1,693
|
1,676
|
1,884
|
1,855
|
1,869
|
2,019
|
1,938
|
1,891
|
1,630
|
1,711
|
|
営業利益
|
1,206
|
1,519
|
1,646
|
1,806
|
1,698
|
-
|
1,691
|
1,879
|
1,652
|
-
|
834
|
865
|
1,262
|
-
|
843
|
957
|
853
|
-
|
811
|
841
|
7,802
|
-
|
722
|
638
|
702
|
-
|
840
|
641
|
1,181
|
-
|
1,224
|
481
|
737
|
-
|
1,036
|
1,025
|
876
|
-
|
856
|
713
|
1,135
|
-
|
1,283
|
872
|
1,294
|
1,094
|
927
|
679
|
1,505
|
1,425
|
1,379
|
2,727
|
854
|
1,153
|
680
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
582
|
1,086
|
1,200
|
1,365
|
1,273
|
-
|
1,138
|
1,450
|
788
|
-
|
555
|
630
|
1,044
|
-
|
123
|
733
|
1,080
|
-
|
425
|
527
|
7,688
|
-
|
478
|
487
|
557
|
-
|
721
|
517
|
1,162
|
-
|
1,157
|
248
|
670
|
-
|
973
|
936
|
684
|
-
|
699
|
659
|
1,084
|
-
|
1,109
|
868
|
1,249
|
959
|
859
|
638
|
2,225
|
1,161
|
1,331
|
2,682
|
850
|
1,132
|
545
|
|
経常(税引前)利益率(%)
|
5.14
|
9.15
|
9.54
|
9.84
|
9.62
|
-
|
8.69
|
10.91
|
6.1
|
-
|
6.35
|
7.33
|
12.32
|
-
|
1.42
|
8.69
|
12.95
|
-
|
5.48
|
6.88
|
112.25
|
-
|
7.41
|
7.73
|
8.71
|
-
|
11.24
|
8.64
|
17.79
|
-
|
17.1
|
4.06
|
10.66
|
-
|
14.88
|
15.44
|
10.76
|
-
|
10.42
|
11.15
|
16.26
|
-
|
15.32
|
13.07
|
17.39
|
12.35
|
11.81
|
8.22
|
24.27
|
13.65
|
14.74
|
28.87
|
10.19
|
12.3
|
5.85
|
|
法人税等合計
|
333
|
326
|
398
|
389
|
346
|
-
|
319
|
416
|
129
|
-
|
-19
|
13
|
14
|
-7
|
-27
|
91
|
178
|
111
|
113
|
100
|
348
|
32
|
49
|
118
|
40
|
78
|
154
|
84
|
272
|
-178
|
307
|
14
|
310
|
111
|
189
|
216
|
-633
|
230
|
148
|
341
|
391
|
344
|
212
|
398
|
342
|
210
|
201
|
184
|
658
|
268
|
354
|
632
|
295
|
326
|
154
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,893
|
760
|
802
|
976
|
927
|
842
|
819
|
1,034
|
659
|
543
|
574
|
617
|
1,030
|
1,773
|
163
|
642
|
902
|
507
|
324
|
427
|
7,268
|
-716
|
557
|
471
|
548
|
93
|
633
|
500
|
993
|
810
|
944
|
325
|
1,197
|
826
|
920
|
808
|
1,428
|
729
|
760
|
545
|
1,122
|
1,159
|
968
|
1,079
|
1,262
|
861
|
748
|
533
|
2,089
|
944
|
988
|
1,416
|
603
|
856
|
407
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.17
|
0.43
|
0.46
|
0.55
|
0.52
|
0.47
|
0.46
|
0.58
|
0.37
|
0.3
|
0.32
|
0.34
|
0.58
|
1.01
|
0.1
|
0.37
|
0.53
|
-
|
0.2
|
0.25
|
4.52
|
-0.46
|
0.35
|
0.3
|
0.35
|
0.06
|
0.41
|
0.33
|
0.66
|
0.54
|
0.63
|
0.22
|
0.81
|
0.56
|
0.63
|
0.56
|
0.98
|
0.5
|
0.53
|
0.38
|
0.78
|
0.81
|
0.68
|
0.77
|
0.9
|
0.62
|
0.54
|
0.39
|
1.52
|
0.69
|
0.72
|
1.05
|
0.45
|
0.64
|
0.31
|
|
希薄化後一株あたり利益
|
1.16
|
0.43
|
0.45
|
0.55
|
0.52
|
0.47
|
0.46
|
0.58
|
0.36
|
0.3
|
0.32
|
0.34
|
0.57
|
1
|
0.09
|
0.36
|
0.53
|
-
|
0.19
|
0.25
|
4.46
|
-0.46
|
0.35
|
0.29
|
0.35
|
0.06
|
0.41
|
0.32
|
0.65
|
0.53
|
0.62
|
0.22
|
0.81
|
0.56
|
0.63
|
0.55
|
0.98
|
0.5
|
0.52
|
0.38
|
0.78
|
0.8
|
0.68
|
0.76
|
0.89
|
0.61
|
0.54
|
0.39
|
1.52
|
0.69
|
0.72
|
1.04
|
0.45
|
0.63
|
0.31
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.29
|
0.29
|
0.29
|
0.29
|
0.29
|
0.29
|
0.29
|
0.29
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.15
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.19
|
0.19
|
0.19
|
0.19
|
0.22
|
0.22
|
0.22
|
0.22
|
0.26
|
0.26
|
-
|
-
|
-
|
0.28
|
-
|
-
|
-
|
0.32
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.42
|
0.42
|
0.47
|
0.47
|