|
(単位:百万ドル)
|
2Q10
|
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
|
307
|
321
|
330
|
397
|
429
|
442
|
435
|
467
|
491
|
507
|
503
|
534
|
534
|
558
|
528
|
561
|
588
|
601
|
587
|
609
|
617
|
646
|
609
|
630
|
648
|
681
|
622
|
670
|
708
|
734
|
688
|
728
|
747
|
835
|
809
|
881
|
888
|
940
|
923
|
900
|
935
|
950
|
946
|
988
|
1,015
|
1,068
|
1,089
|
1,111
|
1,089
|
1,105
|
1,135
|
1,131
|
1,176
|
1,210
|
1,214
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
191
|
204
|
214
|
254
|
268
|
-
|
265
|
285
|
297
|
-
|
311
|
332
|
329
|
-
|
324
|
340
|
354
|
-
|
357
|
366
|
375
|
-
|
372
|
383
|
392
|
-
|
383
|
415
|
429
|
-
|
444
|
462
|
481
|
-
|
519
|
571
|
573
|
-
|
604
|
593
|
605
|
-
|
600
|
632
|
653
|
685
|
714
|
717
|
719
|
715
|
732
|
734
|
759
|
779
|
785
|
|
売上総利益
|
116
|
116
|
116
|
143
|
161
|
174
|
170
|
182
|
193
|
197
|
192
|
202
|
205
|
212
|
203
|
221
|
233
|
242
|
229
|
243
|
242
|
252
|
236
|
246
|
256
|
276
|
239
|
255
|
279
|
278
|
244
|
265
|
266
|
302
|
290
|
310
|
315
|
310
|
318
|
306
|
329
|
336
|
345
|
355
|
362
|
382
|
374
|
393
|
370
|
390
|
402
|
396
|
416
|
431
|
428
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
75
|
71
|
67
|
86
|
95
|
-
|
105
|
114
|
118
|
-
|
113
|
118
|
117
|
-
|
122
|
142
|
153
|
-
|
148
|
149
|
144
|
-
|
160
|
165
|
156
|
-
|
160
|
167
|
172
|
-
|
171
|
176
|
168
|
-
|
191
|
196
|
194
|
-
|
197
|
186
|
198
|
-
|
200
|
204
|
215
|
237
|
233
|
231
|
216
|
229
|
229
|
235
|
239
|
243
|
241
|
|
営業利益
|
38
|
42
|
46
|
51
|
56
|
61
|
60
|
63
|
69
|
70
|
73
|
77
|
85
|
71
|
77
|
73
|
72
|
70
|
74
|
89
|
87
|
83
|
75
|
79
|
87
|
98
|
79
|
80
|
97
|
72
|
63
|
79
|
94
|
110
|
90
|
106
|
113
|
119
|
110
|
90
|
124
|
113
|
127
|
136
|
132
|
133
|
109
|
130
|
145
|
157
|
165
|
159
|
170
|
181
|
183
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
34
|
49
|
51
|
55
|
68
|
87
|
56
|
84
|
41
|
80
|
65
|
84
|
93
|
62
|
67
|
62
|
61
|
62
|
57
|
80
|
89
|
84
|
72
|
81
|
87
|
95
|
69
|
84
|
89
|
81
|
76
|
81
|
97
|
106
|
79
|
94
|
110
|
114
|
110
|
79
|
110
|
100
|
120
|
135
|
123
|
125
|
95
|
121
|
138
|
150
|
154
|
156
|
162
|
175
|
175
|
|
経常(税引前)利益率(%)
|
11.14
|
15.29
|
15.48
|
13.89
|
15.98
|
19.66
|
13.01
|
18.06
|
8.51
|
15.78
|
12.99
|
15.83
|
17.45
|
11.2
|
12.71
|
11.17
|
10.51
|
10.44
|
9.87
|
13.17
|
14.52
|
13.1
|
11.92
|
12.98
|
13.47
|
14.01
|
11.11
|
12.61
|
12.66
|
11.11
|
11.03
|
11.21
|
13.07
|
12.77
|
9.8
|
10.77
|
12.47
|
12.16
|
11.98
|
8.79
|
11.81
|
10.55
|
12.71
|
13.7
|
12.18
|
11.76
|
8.76
|
10.9
|
12.71
|
13.6
|
13.64
|
13.82
|
13.81
|
14.49
|
14.42
|
|
法人税等合計
|
4
|
7
|
13
|
14
|
18
|
-
|
16
|
21
|
15
|
-
|
17
|
19
|
21
|
-
|
16
|
13
|
15
|
-
|
11
|
15
|
18
|
-
|
12
|
15
|
17
|
-
|
12
|
15
|
16
|
-
|
12
|
17
|
24
|
-
|
18
|
21
|
22
|
-
|
24
|
16
|
25
|
-
|
28
|
32
|
21
|
29
|
23
|
25
|
32
|
34
|
37
|
39
|
40
|
42
|
44
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
29
|
41
|
37
|
40
|
49
|
62
|
40
|
62
|
26
|
54
|
48
|
65
|
71
|
49
|
50
|
48
|
46
|
45
|
44
|
62
|
68
|
64
|
58
|
65
|
68
|
77
|
53
|
69
|
73
|
67
|
64
|
64
|
73
|
79
|
60
|
73
|
88
|
82
|
85
|
62
|
85
|
74
|
91
|
102
|
102
|
96
|
71
|
95
|
106
|
116
|
117
|
116
|
121
|
132
|
130
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.13
|
0.18
|
0.16
|
0.18
|
0.22
|
0.28
|
0.17
|
0.27
|
0.11
|
0.24
|
0.21
|
0.28
|
0.31
|
0.2
|
0.22
|
0.23
|
0.22
|
0.2
|
0.2
|
0.29
|
0.32
|
0.3
|
0.28
|
0.31
|
0.33
|
0.38
|
0.27
|
0.36
|
0.38
|
0.35
|
0.34
|
0.34
|
0.39
|
0.42
|
0.32
|
0.39
|
0.46
|
0.43
|
0.45
|
0.33
|
0.45
|
0.4
|
0.48
|
0.55
|
0.55
|
0.52
|
0.39
|
0.52
|
0.58
|
0.63
|
0.65
|
0.65
|
0.68
|
0.75
|
0.75
|
|
希薄化後一株あたり利益
|
0.12
|
0.18
|
0.16
|
0.17
|
0.21
|
0.27
|
0.17
|
0.27
|
0.11
|
0.23
|
0.2
|
0.27
|
0.3
|
0.21
|
0.21
|
0.22
|
0.21
|
0.21
|
0.2
|
0.28
|
0.31
|
0.3
|
0.27
|
0.31
|
0.33
|
0.38
|
0.26
|
0.36
|
0.38
|
0.34
|
0.33
|
0.33
|
0.38
|
0.41
|
0.31
|
0.38
|
0.45
|
0.42
|
0.44
|
0.32
|
0.43
|
0.38
|
0.47
|
0.53
|
0.53
|
0.51
|
0.38
|
0.51
|
0.57
|
0.63
|
0.64
|
0.64
|
0.67
|
0.74
|
0.73
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06
|
-
|
-
|
-
|
0.07
|
0.09
|
0.09
|
0.09
|
0.09
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.11
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.15
|
0.15
|
0.15
|
0.17
|