|
(単位:百万ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
11,879
|
11,248
|
11,273
|
11,097
|
10,669
|
11,103
|
11,152
|
11,138
|
11,135
|
12,117
|
12,066
|
10,290
|
8,185
|
9,145
|
8,334
|
7,071
|
6,743
|
7,328
|
7,365
|
7,747
|
8,430
|
8,403
|
8,516
|
9,135
|
9,767
|
10,206
|
10,155
|
8,876
|
8,778
|
9,048
|
8,722
|
8,179
|
7,494
|
5,546
|
6,776
|
7,937
|
9,082
|
11,561
|
12,700
|
-
|
13,157
|
14,838
|
12,250
|
10,247
|
10,306
|
10,625
|
9,925
|
10,558
|
10,322
|
-
|
7,677
|
7,658
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
売上原価
|
10,670
|
9,561
|
9,670
|
-
|
9,153
|
9,496
|
9,690
|
-
|
9,577
|
10,255
|
10,118
|
-
|
6,379
|
7,047
|
6,465
|
-
|
5,166
|
5,702
|
5,903
|
-
|
6,991
|
6,601
|
6,939
|
-
|
8,012
|
8,290
|
8,499
|
-
|
7,446
|
7,542
|
7,269
|
-
|
6,868
|
4,894
|
5,885
|
-
|
7,678
|
8,676
|
10,109
|
-
|
11,136
|
12,267
|
11,088
|
8,864
|
8,868
|
9,177
|
8,763
|
9,148
|
9,080
|
-
|
7,128
|
6,871
|
|
研究開発費
|
39
|
37
|
39
|
-
|
36
|
35
|
35
|
-
|
32
|
34
|
31
|
-
|
26
|
25
|
25
|
-
|
24
|
24
|
25
|
-
|
25
|
25
|
27
|
-
|
28
|
29
|
30
|
-
|
28
|
27
|
26
|
-
|
27
|
25
|
27
|
-
|
29
|
32
|
30
|
-
|
32
|
32
|
31
|
33
|
32
|
31
|
32
|
33
|
31
|
-
|
34
|
35
|
|
販売管理費
|
224
|
201
|
236
|
-
|
213
|
208
|
220
|
-
|
186
|
215
|
211
|
-
|
205
|
228
|
194
|
-
|
193
|
199
|
188
|
-
|
204
|
200
|
218
|
-
|
233
|
261
|
309
|
-
|
287
|
302
|
303
|
-
|
295
|
288
|
259
|
-
|
287
|
327
|
313
|
-
|
328
|
329
|
319
|
385
|
395
|
378
|
426
|
407
|
404
|
-
|
401
|
435
|
|
営業費用
|
10,933
|
9,799
|
9,945
|
-
|
9,402
|
9,739
|
9,945
|
-
|
9,795
|
10,504
|
10,360
|
-
|
6,610
|
7,300
|
6,684
|
-
|
5,383
|
5,925
|
6,116
|
-
|
7,220
|
6,826
|
7,184
|
-
|
8,273
|
8,580
|
8,838
|
-
|
7,761
|
7,871
|
7,598
|
-
|
7,190
|
5,207
|
6,753
|
-
|
7,994
|
9,035
|
10,452
|
-
|
11,496
|
12,697
|
11,438
|
9,534
|
9,295
|
9,611
|
9,221
|
9,588
|
9,520
|
-
|
7,563
|
7,373
|
|
営業利益
|
946
|
1,449
|
1,328
|
959
|
1,267
|
1,364
|
1,207
|
1,264
|
1,340
|
1,613
|
1,706
|
1,077
|
1,575
|
1,845
|
1,650
|
1,052
|
1,360
|
1,403
|
1,249
|
1,048
|
1,210
|
1,577
|
1,332
|
1,341
|
1,494
|
1,626
|
1,317
|
794
|
1,017
|
1,177
|
1,124
|
798
|
304
|
339
|
23
|
893
|
1,088
|
2,526
|
2,248
|
-
|
1,661
|
2,141
|
812
|
713
|
1,011
|
1,014
|
704
|
970
|
802
|
-
|
114
|
285
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
901
|
1,074
|
1,286
|
-
|
1,263
|
1,333
|
1,193
|
-
|
1,326
|
1,598
|
1,694
|
-
|
1,607
|
1,867
|
1,676
|
-
|
1,462
|
1,438
|
1,281
|
-
|
1,120
|
1,593
|
1,438
|
-
|
1,534
|
1,634
|
1,347
|
-
|
1,020
|
1,175
|
1,105
|
-
|
218
|
283
|
-11
|
-
|
1,142
|
2,563
|
2,215
|
-
|
1,637
|
2,023
|
753
|
642
|
917
|
901
|
623
|
1,193
|
731
|
-
|
59
|
224
|
|
経常(税引前)利益率(%)
|
7.58
|
9.55
|
11.41
|
-
|
11.84
|
12.01
|
10.7
|
-
|
11.91
|
13.19
|
14.04
|
-
|
19.63
|
20.42
|
20.11
|
-
|
21.68
|
19.62
|
17.39
|
-
|
13.29
|
18.96
|
16.89
|
-
|
15.71
|
16.01
|
13.26
|
-
|
11.62
|
12.99
|
12.67
|
-
|
2.91
|
5.1
|
-0.16
|
-
|
12.57
|
22.17
|
17.44
|
-
|
12.44
|
13.63
|
6.15
|
6.27
|
8.9
|
8.48
|
6.28
|
11.3
|
7.08
|
-
|
0.77
|
2.93
|
|
法人税等合計
|
302
|
306
|
435
|
-
|
357
|
410
|
339
|
-
|
383
|
425
|
434
|
-
|
440
|
541
|
487
|
-
|
432
|
346
|
326
|
-
|
315
|
459
|
380
|
-
|
303
|
-21
|
232
|
-
|
203
|
169
|
136
|
-
|
75
|
-32
|
-125
|
-
|
70
|
506
|
452
|
-
|
316
|
378
|
154
|
167
|
188
|
153
|
122
|
249
|
134
|
-
|
36
|
69
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
純利益
|
600
|
770
|
846
|
623
|
901
|
929
|
853
|
1,175
|
945
|
1,178
|
1,258
|
791
|
1,166
|
1,330
|
1,186
|
795
|
1,030
|
1,091
|
953
|
763
|
797
|
1,131
|
1,057
|
1,894
|
1,231
|
1,654
|
1,113
|
692
|
817
|
1,003
|
965
|
612
|
144
|
314
|
114
|
855
|
1,070
|
2,059
|
1,762
|
-
|
1,320
|
1,644
|
572
|
474
|
715
|
747
|
473
|
924
|
573
|
-
|
177
|
115
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
一株あたり利益
|
1.04
|
1.34
|
1.47
|
1.1
|
1.56
|
1.62
|
1.51
|
2.13
|
1.73
|
2.25
|
2.46
|
1.59
|
2.42
|
2.82
|
2.56
|
1.78
|
2.38
|
2.57
|
2.3
|
1.87
|
1.98
|
2.82
|
2.67
|
4.8
|
3.12
|
4.23
|
2.86
|
-
|
2.19
|
2.7
|
2.85
|
1.83
|
0.42
|
0.94
|
0.33
|
2.55
|
3.19
|
6.14
|
5.25
|
-
|
4.01
|
5
|
1.75
|
1.45
|
2.18
|
2.29
|
1.45
|
2.82
|
1.76
|
-
|
0.54
|
0.34
|
|
希薄化後一株あたり利益
|
1.04
|
1.33
|
1.46
|
1.09
|
1.55
|
1.61
|
1.5
|
2.11
|
1.72
|
2.23
|
2.45
|
1.54
|
2.41
|
2.82
|
2.54
|
1.78
|
2.37
|
2.56
|
2.3
|
1.87
|
1.98
|
2.81
|
2.67
|
4.79
|
3.11
|
4.22
|
2.85
|
-
|
2.19
|
2.7
|
2.85
|
1.83
|
0.42
|
0.94
|
0.33
|
2.55
|
3.18
|
6.13
|
5.25
|
-
|
4
|
4.98
|
1.75
|
1.44
|
2.18
|
2.29
|
1.44
|
2.82
|
1.75
|
-
|
0.54
|
0.34
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.25
|
0.4
|
0.4
|
-
|
0.4
|
-
|
-
|
-
|
0.6
|
-
|
-
|
0.7
|
0.7
|
0.78
|
0.78
|
0.78
|
0.78
|
0.85
|
0.85
|
0.85
|
0.85
|
0.9
|
0.9
|
0.9
|
1
|
1
|
1
|
1
|
1
|
1.05
|
1.05
|
1.05
|
1.05
|
1.05
|
1.05
|
1.05
|
1.05
|
1.13
|
1.13
|
1.13
|
1.13
|
1.19
|
1.19
|
1.19
|
1.25
|
1.25
|
1.25
|
1.34
|
1.34
|
1.34
|
1.34
|
1.37
|
|
EBITDA
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|