|
(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
|
876
|
751
|
806
|
817
|
838
|
946
|
837
|
801
|
823
|
743
|
752
|
744
|
814
|
805
|
849
|
898
|
865
|
818
|
920
|
858
|
807
|
871
|
865
|
905
|
897
|
929
|
973
|
971
|
1,000
|
969
|
1,024
|
1,151
|
1,027
|
964
|
1,136
|
1,039
|
1,061
|
1,096
|
1,065
|
1,353
|
1,398
|
1,414
|
1,462
|
1,652
|
1,412
|
1,357
|
1,467
|
1,535
|
1,552
|
1,557
|
1,582
|
1,533
|
1,433
|
1,451
|
1,647
|
1,674
|
1,792
|
1,902
|
2,030
|
2,090
|
2,090
|
1,958
|
2,124
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.3
|
24.9
|
16.6
|
2.9
|
4.6
|
|
売上原価
|
486
|
379
|
405
|
402
|
422
|
508
|
416
|
390
|
399
|
334
|
333
|
326
|
363
|
299
|
329
|
369
|
342
|
321
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
619
|
508
|
511
|
530
|
557
|
633
|
756
|
803
|
853
|
784
|
643
|
732
|
|
売上総利益
|
390
|
372
|
401
|
415
|
416
|
438
|
421
|
411
|
424
|
409
|
419
|
418
|
451
|
506
|
520
|
529
|
523
|
497
|
518
|
507
|
518
|
529
|
536
|
534
|
559
|
585
|
599
|
583
|
602
|
607
|
636
|
666
|
615
|
600
|
644
|
634
|
623
|
632
|
646
|
701
|
699
|
715
|
788
|
851
|
846
|
838
|
886
|
892
|
893
|
890
|
907
|
914
|
925
|
940
|
1,117
|
1,117
|
1,159
|
1,146
|
1,227
|
1,237
|
1,306
|
1,315
|
1,392
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60.4
|
59.2
|
62.5
|
67.2
|
65.5
|
|
営業費用
|
211
|
207
|
226
|
234
|
258
|
243
|
261
|
240
|
249
|
239
|
245
|
328
|
292
|
304
|
282
|
345
|
332
|
290
|
345
|
480
|
301
|
298
|
291
|
315
|
385
|
352
|
386
|
335
|
358
|
343
|
393
|
393
|
346
|
354
|
403
|
359
|
367
|
406
|
386
|
426
|
384
|
389
|
470
|
486
|
470
|
482
|
542
|
487
|
481
|
492
|
558
|
502
|
543
|
509
|
764
|
707
|
736
|
698
|
710
|
690
|
738
|
729
|
763
|
|
営業利益
|
179
|
165
|
175
|
181
|
158
|
195
|
160
|
171
|
175
|
170
|
174
|
90
|
159
|
202
|
238
|
184
|
191
|
207
|
173
|
27
|
217
|
231
|
245
|
219
|
174
|
233
|
213
|
248
|
244
|
264
|
243
|
273
|
269
|
246
|
241
|
275
|
256
|
226
|
260
|
275
|
315
|
326
|
318
|
365
|
376
|
356
|
344
|
405
|
412
|
398
|
349
|
412
|
382
|
431
|
353
|
410
|
423
|
448
|
517
|
547
|
568
|
586
|
629
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.5
|
26.2
|
27.2
|
29.9
|
29.6
|
|
経常(税引前)利益
|
146
|
143
|
148
|
152
|
131
|
170
|
120
|
137
|
125
|
134
|
153
|
59
|
135
|
171
|
235
|
156
|
162
|
179
|
97
|
14
|
192
|
206
|
219
|
195
|
146
|
199
|
-405
|
217
|
213
|
236
|
213
|
239
|
288
|
209
|
328
|
313
|
239
|
215
|
252
|
273
|
316
|
357
|
267
|
395
|
454
|
371
|
314
|
374
|
397
|
382
|
322
|
396
|
337
|
391
|
278
|
312
|
341
|
356
|
439
|
488
|
548
|
529
|
580
|
|
経常(税引前)利益率(%)
|
16.7
|
19.0
|
18.4
|
18.6
|
15.6
|
18.0
|
14.3
|
17.1
|
15.2
|
18.0
|
20.3
|
7.9
|
16.6
|
21.2
|
27.7
|
17.4
|
18.7
|
21.9
|
10.5
|
1.6
|
23.8
|
23.7
|
25.3
|
21.5
|
16.3
|
21.4
|
-41.6
|
22.3
|
21.3
|
24.4
|
20.8
|
20.8
|
28.0
|
21.7
|
28.9
|
30.1
|
22.5
|
19.6
|
23.7
|
20.2
|
22.6
|
25.2
|
18.3
|
23.9
|
32.2
|
27.3
|
21.4
|
24.4
|
25.6
|
24.5
|
20.4
|
25.8
|
23.5
|
26.9
|
16.9
|
18.6
|
19.0
|
18.7
|
21.6
|
23.3
|
26.2
|
27.0
|
27.3
|
|
法人税等合計
|
51
|
43
|
-
|
49
|
40
|
61
|
39
|
53
|
33
|
45
|
68
|
17
|
47
|
58
|
94
|
53
|
61
|
56
|
11
|
5
|
60
|
68
|
71
|
63
|
76
|
68
|
-180
|
48
|
66
|
65
|
-33
|
62
|
126
|
46
|
372
|
66
|
65
|
65
|
49
|
70
|
75
|
93
|
42
|
97
|
113
|
83
|
55
|
91
|
90
|
88
|
82
|
95
|
70
|
97
|
82
|
79
|
119
|
51
|
84
|
93
|
96
|
106
|
62
|
|
実効税率(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.1
|
19.1
|
17.5
|
20.0
|
10.7
|
|
純利益
|
96
|
101
|
137
|
104
|
92
|
110
|
81
|
85
|
93
|
89
|
86
|
42
|
88
|
113
|
141
|
103
|
101
|
123
|
86
|
9
|
133
|
138
|
148
|
132
|
70
|
131
|
-225
|
169
|
147
|
171
|
246
|
177
|
162
|
163
|
-44
|
247
|
174
|
150
|
203
|
203
|
241
|
264
|
225
|
298
|
341
|
288
|
259
|
284
|
307
|
294
|
241
|
302
|
267
|
294
|
197
|
234
|
222
|
306
|
355
|
395
|
452
|
423
|
518
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.5
|
18.9
|
21.6
|
21.6
|
24.4
|
|
一株あたり利益
|
0.46
|
0.51
|
0.69
|
0.59
|
0.52
|
0.62
|
0.47
|
0.49
|
0.55
|
0.53
|
0.52
|
0.26
|
0.53
|
0.68
|
0.84
|
0.61
|
0.6
|
0.73
|
0.51
|
0.05
|
0.79
|
0.83
|
0.9
|
0.8
|
0.42
|
0.79
|
-1.37
|
1.02
|
0.89
|
1.03
|
1.48
|
1.06
|
0.98
|
0.99
|
-0.26
|
1.49
|
1.05
|
0.91
|
1.23
|
1.23
|
1.47
|
1.61
|
1.36
|
1.81
|
2.08
|
1.72
|
1.54
|
1.72
|
1.87
|
0.6
|
0.49
|
0.62
|
0.54
|
0.6
|
0.34
|
0.41
|
0.39
|
0.53
|
0.62
|
0.69
|
0.79
|
0.74
|
0.91
|
|
希薄化後一株あたり利益
|
0.46
|
0.5
|
0.68
|
0.57
|
0.51
|
0.61
|
0.45
|
0.48
|
0.53
|
0.52
|
0.51
|
0.25
|
0.52
|
0.66
|
0.82
|
0.59
|
0.59
|
0.71
|
0.5
|
0.05
|
0.77
|
0.8
|
0.87
|
0.78
|
0.42
|
0.77
|
-1.33
|
0.99
|
0.87
|
1.01
|
1.45
|
1.05
|
0.97
|
0.97
|
-0.26
|
1.48
|
1.04
|
0.9
|
1.21
|
1.22
|
1.45
|
1.58
|
1.34
|
1.78
|
2.05
|
1.69
|
1.52
|
1.7
|
1.85
|
0.59
|
0.49
|
0.61
|
0.54
|
0.6
|
0.34
|
0.4
|
0.38
|
0.53
|
0.61
|
0.68
|
0.78
|
0.73
|
0.9
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
39.3
|
-
|
-
|
-
|
30
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.28
|
0
|
0.15
|
0.15
|
0.15
|
0.25
|
0.25
|
0.25
|
0.57
|
0
|
0.32
|
0.32
|
0.32
|
0.38
|
0.38
|
0.38
|
0.82
|
0
|
0.44
|
0.44
|
0.44
|
0.47
|
0.47
|
0.47
|
0.47
|
0.49
|
0.49
|
0.49
|
0.49
|
0.54
|
0.54
|
0.54
|
0.54
|
0.6
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.24
|
0.24
|
0.27
|
0.27
|
0.27
|