|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
1Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
1,177
|
1,035
|
1,234
|
1,198
|
1,198
|
1,101
|
1,124
|
1,143
|
1,192
|
1,095
|
1,111
|
1,066
|
1,113
|
1,062
|
1,130
|
1,141
|
1,038
|
1,008
|
1,047
|
560
|
495
|
611
|
645
|
610
|
485
|
611
|
637
|
564
|
468
|
608
|
620
|
537
|
457
|
546
|
609
|
528
|
454
|
523
|
483
|
488
|
451
|
519
|
573
|
543
|
463
|
547
|
623
|
-
|
469
|
598
|
650
|
534
|
488
|
599
|
647
|
-
|
478
|
580
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
売上原価
|
622
|
564
|
661
|
-
|
633
|
584
|
595
|
-
|
630
|
565
|
601
|
-
|
602
|
554
|
591
|
-
|
549
|
506
|
553
|
-
|
267
|
300
|
333
|
-
|
257
|
301
|
315
|
-
|
268
|
306
|
317
|
-
|
263
|
295
|
317
|
-
|
260
|
280
|
261
|
-
|
257
|
277
|
303
|
-
|
273
|
317
|
383
|
-
|
280
|
356
|
370
|
-
|
291
|
341
|
360
|
-
|
286
|
324
|
|
売上総利益
|
554
|
471
|
573
|
546
|
564
|
517
|
528
|
527
|
561
|
530
|
510
|
501
|
511
|
508
|
539
|
576
|
489
|
501
|
494
|
269
|
227
|
311
|
311
|
310
|
228
|
309
|
322
|
270
|
200
|
302
|
302
|
231
|
193
|
250
|
292
|
230
|
193
|
243
|
222
|
222
|
193
|
241
|
270
|
244
|
189
|
230
|
240
|
-
|
189
|
241
|
279
|
228
|
197
|
258
|
287
|
-
|
191
|
256
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
研究開発費
|
23
|
26
|
27
|
-
|
25
|
27
|
28
|
-
|
24
|
24
|
24
|
-
|
21
|
22
|
23
|
-
|
22
|
22
|
23
|
-
|
16
|
16
|
17
|
-
|
16
|
17
|
16
|
-
|
16
|
15
|
14
|
-
|
12
|
14
|
12
|
-
|
13
|
13
|
12
|
-
|
13
|
14
|
14
|
-
|
12
|
13
|
13
|
-
|
13
|
14
|
14
|
-
|
13
|
14
|
14
|
-
|
13
|
13
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
87
|
98
|
94
|
-
|
95
|
121
|
91
|
-
|
93
|
93
|
97
|
-
|
96
|
101
|
92
|
-
|
95
|
105
|
96
|
-
|
103
|
107
|
110
|
-
|
102
|
105
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41
|
62
|
71
|
-
|
31
|
41
|
49
|
-
|
31
|
56
|
85
|
-
|
26
|
70
|
82
|
-
|
20
|
58
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
162
|
61
|
100
|
-
|
208
|
113
|
88
|
-
|
188
|
113
|
106
|
-
|
151
|
135
|
88
|
-
|
136
|
-74
|
-110
|
-
|
30
|
91
|
34
|
-
|
44
|
89
|
65
|
-
|
33
|
85
|
21
|
-
|
7
|
63
|
-482
|
-
|
29
|
28
|
5
|
-
|
25
|
19
|
53
|
-
|
16
|
27
|
36
|
-
|
16
|
26
|
70
|
-
|
6
|
47
|
62
|
-
|
-2
|
41
|
|
経常(税引前)利益率(%)
|
13.81
|
5.89
|
8.17
|
-
|
17.39
|
10.26
|
7.9
|
-
|
15.82
|
10.31
|
9.57
|
-
|
13.63
|
12.78
|
7.8
|
-
|
13.12
|
-7.26
|
-10.51
|
-
|
6.2
|
14.94
|
5.29
|
-
|
9.26
|
14.65
|
10.27
|
-
|
7.07
|
14.11
|
3.45
|
-
|
1.66
|
11.65
|
-79.07
|
-
|
6.52
|
5.39
|
1.1
|
-
|
5.59
|
3.76
|
9.4
|
-
|
3.5
|
4.95
|
5.82
|
-
|
3.5
|
4.34
|
10.8
|
-
|
1.23
|
7.84
|
9.65
|
-
|
-0.36
|
7.11
|
|
法人税等合計
|
52
|
21
|
35
|
-
|
64
|
35
|
18
|
-
|
58
|
28
|
19
|
-
|
43
|
37
|
23
|
-
|
31
|
15
|
-38
|
-
|
7
|
25
|
-3
|
-
|
11
|
23
|
10
|
-
|
26
|
20
|
9
|
-
|
8
|
15
|
-41
|
-
|
7
|
8
|
0
|
-
|
7
|
5
|
13
|
-
|
5
|
3
|
5
|
-
|
4
|
7
|
17
|
-
|
1
|
11
|
13
|
-
|
0
|
12
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
110
|
39
|
65
|
45
|
143
|
77
|
70
|
117
|
129
|
84
|
87
|
105
|
107
|
98
|
64
|
85
|
105
|
-89
|
-73
|
-220
|
23
|
66
|
36
|
52
|
33
|
65
|
54
|
-149
|
6
|
65
|
12
|
19
|
-1
|
48
|
-442
|
40
|
22
|
19
|
4
|
21
|
17
|
14
|
40
|
44
|
11
|
23
|
30
|
-
|
11
|
19
|
52
|
29
|
4
|
36
|
49
|
-
|
-3
|
29
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
一株あたり利益
|
1.56
|
0.56
|
0.95
|
0.67
|
2.17
|
1.19
|
1.08
|
1.86
|
2.1
|
1.37
|
1.4
|
1.69
|
1.73
|
1.59
|
1.05
|
1.38
|
1.7
|
-1.42
|
-1.17
|
-3.57
|
0.4
|
1.11
|
0.62
|
0.89
|
0.58
|
1.14
|
0.96
|
-2.61
|
0.12
|
1.21
|
0.23
|
0.36
|
-0.01
|
0.89
|
-8.16
|
0.75
|
0.41
|
0.36
|
0.09
|
0.39
|
0.33
|
0.26
|
0.75
|
0.81
|
0.21
|
0.43
|
0.58
|
-
|
0.23
|
0.37
|
1.03
|
0.59
|
0.1
|
0.72
|
0.99
|
-
|
-0.04
|
0.6
|
|
希薄化後一株あたり利益
|
1.55
|
0.55
|
0.94
|
0.67
|
2.15
|
1.17
|
1.06
|
1.84
|
2.07
|
1.35
|
1.38
|
1.66
|
1.71
|
1.57
|
1.03
|
1.36
|
1.69
|
-1.41
|
-1.17
|
-3.57
|
0.39
|
1.1
|
0.61
|
0.88
|
0.58
|
1.14
|
0.95
|
-2.61
|
0.12
|
1.2
|
0.22
|
0.36
|
-0.01
|
0.89
|
-8.16
|
0.75
|
0.41
|
0.36
|
0.09
|
0.38
|
0.32
|
0.26
|
0.74
|
0.8
|
0.2
|
0.43
|
0.57
|
-
|
0.23
|
0.37
|
1.01
|
0.58
|
0.09
|
0.72
|
0.98
|
-
|
-0.04
|
0.6
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
-
|
-
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|