|
(単位:百万ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
504
|
509
|
427
|
356
|
492
|
534
|
329
|
393
|
545
|
593
|
504
|
385
|
562
|
665
|
544
|
428
|
669
|
1,003
|
856
|
691
|
921
|
1,082
|
844
|
788
|
977
|
1,103
|
948
|
843
|
1,063
|
1,087
|
970
|
802
|
1,202
|
1,219
|
1,020
|
938
|
1,279
|
1,420
|
1,100
|
958
|
1,270
|
1,321
|
1,179
|
982
|
1,377
|
1,557
|
1,496
|
1,230
|
1,641
|
1,811
|
1,476
|
1,354
|
1,820
|
1,994
|
1,608
|
1,251
|
1,764
|
1,889
|
1,631
|
1,353
|
1,811
|
1,846
|
1,534
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
8.2
|
2.7
|
-2.3
|
-6.0
|
|
売上原価
|
386
|
395
|
357
|
335
|
396
|
423
|
256
|
370
|
443
|
470
|
427
|
372
|
455
|
522
|
443
|
402
|
533
|
808
|
691
|
617
|
721
|
819
|
659
|
644
|
730
|
811
|
723
|
696
|
789
|
796
|
711
|
691
|
886
|
906
|
792
|
796
|
922
|
999
|
841
|
815
|
890
|
916
|
854
|
807
|
992
|
1,115
|
1,149
|
1,074
|
1,216
|
1,323
|
1,122
|
1,051
|
1,260
|
1,318
|
1,124
|
979
|
1,247
|
1,290
|
1,141
|
1,018
|
1,267
|
1,235
|
1,066
|
|
売上総利益
|
117
|
113
|
70
|
21
|
96
|
111
|
72
|
23
|
102
|
123
|
76
|
12
|
106
|
143
|
101
|
25
|
135
|
195
|
165
|
74
|
200
|
262
|
184
|
144
|
246
|
292
|
225
|
147
|
274
|
291
|
259
|
110
|
315
|
312
|
227
|
142
|
356
|
420
|
258
|
142
|
380
|
404
|
325
|
174
|
385
|
441
|
346
|
156
|
425
|
487
|
354
|
302
|
560
|
676
|
483
|
272
|
517
|
599
|
490
|
335
|
544
|
611
|
468
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.0
|
24.8
|
30.0
|
33.1
|
30.5
|
|
研究開発費
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
33
|
31
|
34
|
29
|
31
|
33
|
29
|
33
|
35
|
32
|
38
|
37
|
37
|
37
|
37
|
34
|
36
|
48
|
50
|
49
|
56
|
54
|
57
|
59
|
61
|
56
|
70
|
69
|
68
|
57
|
67
|
70
|
71
|
68
|
70
|
78
|
72
|
78
|
73
|
78
|
71
|
71
|
84
|
79
|
82
|
86
|
102
|
97
|
104
|
94
|
100
|
104
|
111
|
108
|
118
|
118
|
117
|
105
|
106
|
130
|
109
|
110
|
103
|
|
営業利益
|
90
|
83
|
34
|
-7
|
62
|
78
|
25
|
-36
|
59
|
91
|
39
|
-24
|
69
|
108
|
62
|
-16
|
96
|
115
|
118
|
25
|
136
|
179
|
137
|
83
|
187
|
240
|
155
|
77
|
212
|
226
|
183
|
39
|
263
|
240
|
147
|
69
|
285
|
345
|
184
|
57
|
306
|
400
|
240
|
99
|
307
|
356
|
210
|
59
|
478
|
405
|
262
|
196
|
463
|
566
|
370
|
1,421
|
398
|
489
|
399
|
194
|
458
|
505
|
341
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.5
|
14.3
|
25.3
|
27.4
|
22.2
|
|
経常(税引前)利益
|
72
|
67
|
17
|
-25
|
48
|
63
|
12
|
-47
|
46
|
77
|
26
|
-38
|
56
|
95
|
49
|
-32
|
83
|
97
|
99
|
5
|
120
|
165
|
122
|
64
|
175
|
230
|
136
|
56
|
194
|
204
|
163
|
12
|
238
|
209
|
116
|
37
|
239
|
314
|
156
|
26
|
279
|
375
|
208
|
81
|
288
|
318
|
167
|
30
|
457
|
370
|
233
|
170
|
439
|
540
|
342
|
1,414
|
372
|
458
|
353
|
148
|
411
|
450
|
279
|
|
経常(税引前)利益率(%)
|
14.4
|
13.2
|
4.2
|
-6.7
|
9.9
|
11.9
|
3.7
|
-11.9
|
8.4
|
13.0
|
5.3
|
-9.8
|
10.0
|
14.3
|
9.2
|
-7.4
|
12.5
|
9.8
|
11.6
|
0.8
|
13.1
|
15.3
|
14.5
|
8.2
|
18.0
|
20.9
|
14.4
|
6.7
|
18.3
|
18.8
|
16.9
|
1.6
|
19.8
|
17.2
|
11.4
|
4.0
|
18.7
|
22.2
|
14.2
|
2.7
|
22.0
|
28.4
|
17.7
|
8.3
|
20.9
|
20.4
|
11.2
|
2.5
|
27.9
|
20.4
|
15.8
|
12.6
|
24.2
|
27.1
|
21.3
|
113.0
|
21.1
|
24.2
|
21.6
|
10.9
|
22.7
|
24.4
|
18.2
|
|
法人税等合計
|
17
|
13
|
2
|
-7
|
13
|
13
|
0
|
-10
|
8
|
13
|
4
|
-9
|
15
|
22
|
14
|
-9
|
23
|
44
|
35
|
-1
|
38
|
47
|
39
|
19
|
53
|
70
|
37
|
14
|
51
|
52
|
-214
|
2
|
52
|
29
|
21
|
-5
|
49
|
66
|
25
|
0
|
61
|
81
|
25
|
15
|
62
|
63
|
11
|
5
|
104
|
79
|
45
|
35
|
91
|
109
|
55
|
368
|
78
|
95
|
59
|
32
|
83
|
89
|
46
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.7
|
21.6
|
20.2
|
19.8
|
16.5
|
|
純利益
|
54
|
53
|
15
|
-18
|
35
|
50
|
15
|
-37
|
37
|
63
|
21
|
-28
|
41
|
72
|
36
|
-22
|
59
|
53
|
63
|
6
|
81
|
117
|
83
|
44
|
122
|
159
|
98
|
42
|
142
|
151
|
377
|
10
|
185
|
180
|
94
|
42
|
189
|
248
|
131
|
25
|
217
|
294
|
183
|
65
|
225
|
254
|
156
|
21
|
366
|
295
|
183
|
121
|
348
|
416
|
282
|
1,046
|
294
|
363
|
294
|
116
|
328
|
414
|
279
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.0
|
8.6
|
18.1
|
22.4
|
18.2
|
|
一株あたり利益
|
1.18
|
1.13
|
0.32
|
-0.39
|
0.78
|
1.07
|
0.32
|
-0.81
|
0.8
|
1.36
|
0.46
|
-0.61
|
0.89
|
1.55
|
0.78
|
-0.47
|
1.28
|
0.8
|
1.02
|
0.07
|
1.23
|
1.75
|
1.26
|
0.7
|
1.91
|
2.5
|
1.56
|
0.67
|
2.26
|
2.4
|
5.97
|
0.16
|
2.94
|
2.86
|
1.51
|
0.68
|
3.02
|
3.97
|
2.1
|
0.42
|
3.49
|
4.72
|
2.93
|
1.05
|
3.62
|
4.08
|
2.52
|
0.34
|
5.87
|
4.74
|
2.95
|
1.96
|
5.62
|
6.74
|
4.57
|
16.92
|
4.77
|
5.93
|
4.82
|
1.91
|
5.44
|
6.86
|
4.63
|
|
希薄化後一株あたり利益
|
1.18
|
1.13
|
0.32
|
-0.39
|
0.78
|
1.07
|
0.32
|
-0.81
|
0.8
|
1.36
|
0.47
|
-0.61
|
0.89
|
1.54
|
0.77
|
-0.47
|
1.27
|
0.79
|
1.01
|
0.07
|
1.22
|
1.74
|
1.26
|
0.69
|
1.9
|
2.49
|
1.55
|
0.67
|
2.25
|
2.39
|
5.95
|
0.16
|
2.92
|
2.85
|
1.5
|
0.68
|
3.01
|
3.96
|
2.09
|
0.41
|
3.49
|
4.71
|
2.93
|
1.04
|
3.61
|
4.07
|
2.5
|
0.34
|
5.86
|
4.73
|
2.95
|
1.95
|
5.61
|
6.72
|
4.55
|
16.87
|
4.76
|
5.91
|
4.81
|
1.9
|
5.43
|
6.85
|
4.62
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
16.4
|
-
|
-
|
-
|
18.0
|
|
一株あたり配当金
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.42
|
-
|
0.42
|
0.42
|
0.44
|
-
|
0.44
|
0.44
|
0.48
|
-
|
0.48
|
0.48
|
0.55
|
0.55
|
0.55
|
0.55
|
0.57
|
0.57
|
0.57
|
0.57
|
0.61
|
0.61
|
0.61
|
0.61
|
0.66
|
0.66
|
0.66
|
0.66
|
0.74
|
0.74
|
0.74
|
0.74
|
0.79
|
0.79
|
0.79
|
0.79
|
0.83
|
0.83
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
548
|
348
|
625
|
664
|
498
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.6
|
25.7
|
34.5
|
36.0
|
32.5
|