|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
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
|
2Q25
|
|
売上高
|
3,531
|
3,331
|
3,298
|
3,900
|
3,510
|
3,586
|
3,365
|
3,784
|
3,924
|
3,476
|
3,418
|
3,698
|
4,040
|
3,699
|
3,634
|
3,911
|
3,856
|
3,188
|
3,367
|
3,681
|
3,500
|
3,219
|
3,257
|
3,910
|
3,849
|
3,287
|
3,396
|
3,518
|
3,343
|
3,257
|
3,171
|
3,921
|
3,761
|
3,466
|
3,263
|
4,024
|
4,167
|
3,809
|
3,295
|
6,871
|
6,669
|
6,275
|
6,116
|
6,874
|
7,412
|
6,564
|
6,610
|
7,328
|
7,779
|
6,916
|
7,265
|
7,616
|
7,133
|
7,685
|
6,813
|
6,731
|
7,192
|
6,849
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
616
|
673
|
623
|
-
|
658
|
683
|
718
|
-
|
679
|
698
|
679
|
-
|
650
|
683
|
721
|
-
|
642
|
589
|
617
|
-
|
588
|
605
|
597
|
-
|
617
|
630
|
640
|
-
|
510
|
528
|
547
|
-
|
524
|
532
|
549
|
-
|
573
|
545
|
584
|
-
|
1,341
|
1,222
|
1,373
|
-
|
1,422
|
1,459
|
1,526
|
1,619
|
1,710
|
1,670
|
1,753
|
1,783
|
1,736
|
1,662
|
1,579
|
1,531
|
1,543
|
1,401
|
|
営業費用
|
3,378
|
2,896
|
2,686
|
-
|
3,073
|
2,852
|
2,662
|
-
|
3,282
|
2,707
|
2,647
|
-
|
3,240
|
2,861
|
2,806
|
-
|
3,038
|
2,458
|
2,699
|
-
|
2,798
|
2,633
|
2,504
|
-
|
3,028
|
2,554
|
2,598
|
-
|
2,639
|
2,588
|
2,464
|
-
|
2,989
|
2,807
|
2,573
|
-
|
2,939
|
3,114
|
2,794
|
-
|
5,752
|
4,989
|
5,157
|
-
|
5,884
|
5,454
|
5,731
|
6,568
|
6,960
|
6,391
|
8,491
|
7,866
|
6,512
|
8,102
|
12,131
|
6,394
|
6,677
|
6,450
|
|
営業利益
|
153
|
435
|
611
|
616
|
437
|
734
|
703
|
655
|
642
|
769
|
771
|
726
|
800
|
838
|
828
|
793
|
818
|
730
|
668
|
707
|
702
|
586
|
753
|
357
|
821
|
733
|
798
|
484
|
704
|
669
|
707
|
343
|
772
|
659
|
690
|
647
|
1,228
|
695
|
501
|
-13
|
917
|
1,286
|
959
|
1,083
|
1,528
|
1,226
|
879
|
775
|
819
|
566
|
-1,226
|
-250
|
621
|
-417
|
-5,318
|
337
|
550
|
399
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5
|
248
|
508
|
-
|
338
|
630
|
574
|
-
|
571
|
663
|
624
|
-
|
705
|
740
|
744
|
-
|
720
|
645
|
210
|
-
|
610
|
503
|
653
|
-
|
725
|
637
|
703
|
-
|
609
|
578
|
606
|
-
|
660
|
533
|
570
|
-
|
1,104
|
571
|
375
|
-
|
657
|
937
|
671
|
-
|
1,155
|
1,018
|
616
|
470
|
519
|
323
|
-1,463
|
-349
|
376
|
-635
|
-5,547
|
120
|
334
|
178
|
|
経常(税引前)利益率(%)
|
0.16
|
7.46
|
15.43
|
-
|
9.63
|
17.57
|
17.06
|
-
|
14.55
|
19.07
|
18.26
|
-
|
17.45
|
20.01
|
20.47
|
-
|
18.67
|
20.23
|
6.24
|
-
|
17.43
|
15.63
|
20.05
|
-
|
18.84
|
19.38
|
20.7
|
-
|
18.22
|
17.75
|
19.11
|
-
|
17.55
|
15.38
|
17.47
|
-
|
26.49
|
14.99
|
11.38
|
-
|
9.85
|
14.93
|
10.97
|
-
|
15.58
|
15.51
|
9.32
|
6.41
|
6.67
|
4.67
|
-20.14
|
-4.58
|
5.27
|
-8.26
|
-81.42
|
1.78
|
4.64
|
2.6
|
|
法人税等合計
|
21
|
91
|
178
|
-
|
122
|
230
|
217
|
-
|
203
|
225
|
219
|
-
|
234
|
256
|
254
|
-
|
242
|
217
|
110
|
-
|
203
|
165
|
211
|
-
|
231
|
205
|
176
|
-
|
138
|
169
|
172
|
-
|
135
|
113
|
64
|
-
|
-496
|
119
|
33
|
-
|
137
|
202
|
38
|
-
|
226
|
-34
|
120
|
34
|
129
|
101
|
-381
|
-95
|
40
|
-172
|
-215
|
45
|
100
|
50
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-27
|
150
|
317
|
283
|
202
|
395
|
338
|
370
|
363
|
427
|
391
|
393
|
443
|
472
|
494
|
470
|
468
|
439
|
1,639
|
413
|
394
|
332
|
426
|
261
|
473
|
423
|
478
|
-113
|
-252
|
58
|
592
|
-41
|
511
|
400
|
488
|
561
|
1,583
|
440
|
319
|
-254
|
519
|
726
|
627
|
829
|
923
|
1,049
|
551
|
441
|
422
|
242
|
-1,112
|
-290
|
309
|
-544
|
-5,404
|
21
|
161
|
61
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.04
|
0.22
|
0.47
|
0.42
|
0.3
|
0.59
|
0.51
|
0.57
|
0.56
|
0.66
|
0.61
|
0.62
|
0.71
|
0.78
|
0.82
|
0.78
|
0.8
|
0.77
|
3.08
|
0.8
|
0.79
|
0.68
|
0.89
|
0.56
|
1.03
|
0.94
|
1.08
|
-0.27
|
-0.61
|
0.14
|
1.48
|
-0.1
|
1.34
|
1.06
|
1.3
|
1.5
|
4.24
|
1.18
|
0.85
|
-0.42
|
0.84
|
0.78
|
1
|
1.31
|
1.46
|
1.58
|
0.81
|
0.65
|
0.62
|
0.33
|
-1.74
|
-0.48
|
0.43
|
-0.87
|
-8.12
|
-
|
0.23
|
0.08
|
|
希薄化後一株あたり利益
|
-0.04
|
0.22
|
0.46
|
0.41
|
0.29
|
0.58
|
0.5
|
0.55
|
0.54
|
0.65
|
0.6
|
0.6
|
0.69
|
0.76
|
0.8
|
0.76
|
0.78
|
0.76
|
3.03
|
0.79
|
0.78
|
0.67
|
0.88
|
0.55
|
1.02
|
0.93
|
1.07
|
-0.26
|
-0.61
|
0.14
|
1.46
|
-0.1
|
1.32
|
1.05
|
1.29
|
1.49
|
4.21
|
1.17
|
0.85
|
-0.42
|
0.84
|
0.78
|
1
|
1.31
|
1.44
|
1.56
|
0.8
|
0.64
|
0.62
|
0.33
|
-1.74
|
-0.48
|
0.43
|
-0.87
|
-8.12
|
-
|
0.22
|
0.08
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|