|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
1,433
|
1,480
|
1,604
|
1,653
|
1,681
|
1,715
|
1,668
|
1,699
|
1,791
|
1,709
|
1,637
|
1,705
|
1,735
|
1,617
|
1,638
|
1,499
|
1,498
|
909
|
884
|
979
|
1,041
|
1,175
|
1,240
|
1,209
|
1,156
|
1,175
|
1,211
|
1,247
|
608
|
618
|
614
|
626
|
639
|
686
|
692
|
702
|
707
|
748
|
936
|
946
|
948
|
951
|
965
|
974
|
986
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
265
|
246
|
264
|
259
|
265
|
271
|
284
|
284
|
299
|
300
|
284
|
283
|
309
|
278
|
279
|
254
|
264
|
150
|
149
|
210
|
235
|
257
|
262
|
249
|
249
|
256
|
266
|
272
|
100
|
103
|
86
|
90
|
87
|
102
|
100
|
105
|
102
|
119
|
178
|
179
|
180
|
182
|
190
|
194
|
193
|
|
売上総利益
|
1,168
|
1,234
|
1,340
|
1,394
|
1,416
|
1,444
|
1,384
|
1,415
|
1,492
|
1,409
|
1,353
|
1,422
|
1,426
|
1,339
|
1,359
|
1,245
|
1,234
|
759
|
735
|
769
|
806
|
918
|
978
|
960
|
907
|
919
|
945
|
975
|
508
|
515
|
528
|
536
|
552
|
584
|
592
|
597
|
605
|
629
|
758
|
767
|
768
|
769
|
775
|
780
|
793
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
208
|
208
|
220
|
239
|
247
|
242
|
249
|
247
|
249
|
261
|
248
|
252
|
308
|
276
|
267
|
284
|
293
|
174
|
170
|
200
|
204
|
233
|
241
|
225
|
237
|
231
|
209
|
241
|
86
|
72
|
65
|
63
|
71
|
68
|
66
|
60
|
61
|
73
|
91
|
90
|
85
|
77
|
81
|
83
|
84
|
|
営業費用
|
974
|
1,016
|
1,111
|
1,092
|
1,131
|
1,144
|
1,115
|
1,110
|
1,194
|
1,185
|
1,105
|
1,017
|
1,104
|
991
|
1,032
|
1,044
|
1,031
|
613
|
629
|
781
|
822
|
962
|
987
|
864
|
905
|
817
|
776
|
818
|
405
|
453
|
408
|
306
|
272
|
297
|
305
|
295
|
344
|
388
|
390
|
405
|
743
|
434
|
358
|
378
|
419
|
|
営業利益
|
194
|
218
|
229
|
302
|
285
|
300
|
269
|
305
|
298
|
224
|
248
|
405
|
322
|
348
|
327
|
201
|
203
|
146
|
106
|
-12
|
-16
|
-44
|
-9
|
96
|
2
|
102
|
169
|
157
|
103
|
62
|
120
|
230
|
280
|
287
|
287
|
302
|
261
|
241
|
368
|
362
|
25
|
335
|
417
|
402
|
374
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
164
|
182
|
177
|
270
|
263
|
273
|
-
|
-
|
-
|
-
|
251
|
387
|
305
|
333
|
312
|
173
|
189
|
129
|
97
|
-50
|
-61
|
-134
|
-69
|
705
|
-69
|
28
|
97
|
108
|
55
|
410
|
99
|
231
|
253
|
252
|
433
|
261
|
229
|
195
|
216
|
204
|
-141
|
181
|
276
|
258
|
208
|
|
経常(税引前)利益率(%)
|
11.44
|
12.3
|
11.03
|
16.33
|
15.65
|
15.92
|
-
|
-
|
-
|
-
|
15.33
|
22.7
|
17.58
|
20.59
|
19.05
|
11.54
|
12.62
|
14.19
|
10.97
|
-5.11
|
-5.86
|
-11.4
|
-5.56
|
58.31
|
-5.97
|
2.38
|
8.01
|
8.66
|
9.05
|
66.34
|
16.12
|
36.9
|
39.59
|
36.73
|
62.57
|
37.18
|
32.39
|
26.07
|
23.08
|
21.56
|
-14.87
|
19.03
|
28.6
|
26.49
|
21.1
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
65
|
80
|
72
|
63
|
10
|
104
|
69
|
89
|
90
|
56
|
33
|
15
|
31
|
19
|
-5
|
-24
|
-53
|
-606
|
-4
|
36
|
38
|
82
|
20
|
57
|
-50
|
65
|
80
|
71
|
100
|
59
|
29
|
126
|
51
|
15
|
-290
|
37
|
95
|
97
|
49
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
161
|
136
|
132
|
191
|
182
|
241
|
172
|
193
|
212
|
157
|
241
|
283
|
236
|
244
|
222
|
117
|
156
|
170
|
135
|
-144
|
46
|
-133
|
-12
|
1,342
|
-60
|
-8
|
65
|
26
|
785
|
2,845
|
118
|
64
|
178
|
181
|
333
|
202
|
200
|
69
|
165
|
189
|
149
|
144
|
181
|
161
|
159
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.2
|
0.17
|
0.17
|
0.25
|
0.24
|
0.33
|
0.24
|
0.27
|
0.31
|
0.23
|
0.34
|
0.41
|
0.34
|
0.35
|
0.32
|
0.17
|
0.23
|
0.26
|
0.22
|
-0.23
|
0.07
|
-0.22
|
-
|
2.17
|
-
|
-
|
0.1
|
0.04
|
1.27
|
4.58
|
0.2
|
0.11
|
0.3
|
0.31
|
0.57
|
0.35
|
0.35
|
0.12
|
0.26
|
0.3
|
0.23
|
0.23
|
0.29
|
0.26
|
0.26
|
|
希薄化後一株あたり利益
|
0.2
|
0.17
|
0.17
|
0.25
|
0.24
|
0.32
|
0.24
|
0.27
|
0.3
|
0.22
|
0.34
|
0.4
|
0.34
|
0.35
|
0.32
|
0.17
|
0.23
|
0.25
|
0.22
|
-0.23
|
0.07
|
-0.22
|
-
|
2.01
|
-
|
-
|
0.1
|
0.04
|
1.22
|
4.4
|
0.19
|
0.11
|
0.3
|
0.31
|
0.56
|
0.34
|
0.33
|
0.12
|
0.25
|
0.29
|
0.23
|
0.22
|
0.29
|
0.26
|
0.26
|
|
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
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|