|
(単位:百万ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
1Q13
|
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
|
|
売上高
|
430
|
580
|
537
|
607
|
729
|
781
|
673
|
755
|
879
|
900
|
745
|
844
|
1,102
|
1,083
|
888
|
1,013
|
1,302
|
1,275
|
1,033
|
1,124
|
1,456
|
1,105
|
982
|
1,130
|
1,185
|
1,217
|
1,153
|
1,364
|
1,478
|
1,431
|
1,297
|
1,502
|
1,651
|
1,627
|
1,495
|
1,779
|
1,771
|
1,735
|
1,405
|
1,511
|
1,954
|
-
|
1,951
|
2,117
|
1,959
|
-
|
1,956
|
2,062
|
2,341
|
-
|
2,180
|
2,217
|
2,249
|
-
|
1,736
|
1,961
|
1,722
|
-
|
1,535
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
317
|
429
|
385
|
430
|
523
|
-
|
478
|
538
|
620
|
-
|
529
|
592
|
767
|
-
|
629
|
709
|
914
|
-
|
739
|
804
|
1,040
|
-
|
735
|
846
|
924
|
-
|
911
|
1,014
|
1,114
|
-
|
973
|
1,117
|
1,250
|
-
|
1,143
|
1,342
|
1,335
|
-
|
1,112
|
1,179
|
1,420
|
-
|
1,470
|
1,565
|
1,493
|
-
|
1,560
|
1,588
|
1,781
|
-
|
1,710
|
1,711
|
1,740
|
-
|
1,406
|
1,537
|
1,367
|
-
|
1,290
|
|
売上総利益
|
113
|
150
|
151
|
177
|
206
|
204
|
194
|
216
|
259
|
253
|
216
|
252
|
334
|
317
|
258
|
304
|
388
|
367
|
293
|
319
|
415
|
310
|
247
|
284
|
260
|
312
|
242
|
350
|
363
|
367
|
323
|
385
|
401
|
391
|
352
|
436
|
436
|
423
|
292
|
332
|
534
|
-
|
480
|
551
|
465
|
-
|
396
|
474
|
559
|
-
|
469
|
505
|
508
|
-
|
330
|
424
|
354
|
-
|
245
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
研究開発費
|
18
|
22
|
22
|
25
|
25
|
-
|
30
|
31
|
32
|
-
|
31
|
34
|
37
|
-
|
35
|
36
|
38
|
-
|
38
|
41
|
44
|
-
|
43
|
45
|
47
|
-
|
52
|
60
|
63
|
-
|
65
|
68
|
64
|
-
|
67
|
76
|
77
|
-
|
78
|
66
|
77
|
-
|
79
|
88
|
86
|
-
|
82
|
86
|
98
|
-
|
96
|
93
|
91
|
-
|
87
|
86
|
84
|
-
|
82
|
|
営業費用
|
74
|
87
|
87
|
106
|
102
|
-
|
110
|
114
|
126
|
-
|
124
|
138
|
165
|
-
|
142
|
164
|
182
|
-
|
158
|
173
|
192
|
-
|
189
|
187
|
222
|
-
|
241
|
270
|
265
|
-
|
261
|
284
|
283
|
-
|
289
|
321
|
327
|
-
|
307
|
653
|
313
|
-
|
312
|
350
|
321
|
-
|
312
|
291
|
317
|
-
|
324
|
329
|
328
|
-
|
313
|
329
|
312
|
-
|
303
|
|
営業利益
|
42
|
67
|
69
|
76
|
110
|
-
|
91
|
110
|
141
|
-
|
101
|
125
|
181
|
-
|
126
|
155
|
222
|
-
|
150
|
164
|
242
|
-
|
77
|
117
|
57
|
-
|
21
|
99
|
116
|
-
|
83
|
122
|
138
|
-
|
81
|
135
|
130
|
-
|
5
|
-296
|
239
|
-
|
184
|
214
|
155
|
-
|
94
|
193
|
254
|
-
|
161
|
196
|
201
|
-
|
39
|
119
|
66
|
-
|
-37
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
39
|
70
|
72
|
74
|
103
|
-
|
92
|
108
|
144
|
-
|
102
|
124
|
181
|
-
|
125
|
153
|
218
|
-
|
138
|
156
|
239
|
-
|
72
|
109
|
45
|
-
|
-1
|
91
|
109
|
-
|
73
|
112
|
123
|
-
|
64
|
114
|
108
|
-
|
-12
|
-315
|
218
|
-
|
175
|
207
|
144
|
-
|
86
|
181
|
241
|
-
|
145
|
172
|
181
|
-
|
7
|
85
|
35
|
-
|
-72
|
|
経常(税引前)利益率(%)
|
9.08
|
12.08
|
13.45
|
12.22
|
14.19
|
-
|
13.75
|
14.4
|
16.38
|
-
|
13.75
|
14.78
|
16.48
|
-
|
14.08
|
15.12
|
16.77
|
-
|
13.38
|
13.93
|
16.46
|
-
|
7.34
|
9.71
|
3.87
|
-
|
-0.03
|
6.74
|
7.38
|
-
|
5.68
|
7.51
|
7.45
|
-
|
4.31
|
6.42
|
6.11
|
-
|
-0.83
|
-20.78
|
11.2
|
-
|
8.98
|
9.78
|
7.37
|
-
|
4.4
|
8.79
|
10.32
|
-
|
6.66
|
7.79
|
8.08
|
-
|
0.44
|
4.38
|
2.03
|
-
|
-4.63
|
|
法人税等合計
|
13
|
22
|
24
|
25
|
35
|
-
|
32
|
38
|
49
|
-
|
27
|
44
|
64
|
-
|
44
|
56
|
77
|
-
|
49
|
55
|
84
|
-
|
25
|
38
|
13
|
-
|
2
|
29
|
27
|
-
|
17
|
20
|
27
|
-
|
16
|
26
|
19
|
-
|
-7
|
-79
|
52
|
-
|
41
|
48
|
29
|
-
|
16
|
39
|
50
|
-
|
31
|
38
|
30
|
-
|
3
|
17
|
7
|
-
|
-5
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
25
|
47
|
47
|
48
|
67
|
63
|
60
|
69
|
94
|
88
|
75
|
80
|
113
|
108
|
80
|
96
|
140
|
135
|
88
|
100
|
155
|
110
|
46
|
71
|
32
|
62
|
-3
|
62
|
81
|
31
|
55
|
92
|
95
|
-
|
48
|
88
|
88
|
98
|
-6
|
-236
|
166
|
-
|
134
|
158
|
114
|
-
|
69
|
-5
|
186
|
-
|
113
|
134
|
151
|
-
|
3
|
68
|
27
|
-
|
-67
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
0.77
|
1.41
|
1.38
|
1.42
|
0.98
|
-
|
0.88
|
1.01
|
1.37
|
-
|
1.1
|
1.16
|
1.64
|
-
|
1.23
|
1.47
|
2.13
|
-
|
1.33
|
1.52
|
2.35
|
-
|
0.72
|
1.1
|
0.5
|
-
|
-0.05
|
0.99
|
1.31
|
-
|
0.88
|
1.46
|
1.54
|
-
|
0.79
|
1.44
|
1.44
|
-
|
-0.09
|
-3.82
|
2.7
|
-
|
2.16
|
2.58
|
1.88
|
-
|
1.16
|
-0.08
|
3.15
|
-
|
1.98
|
2.35
|
2.66
|
-
|
0.07
|
1.21
|
0.49
|
-
|
-1.17
|
|
希薄化後一株あたり利益
|
0.75
|
1.37
|
1.34
|
1.37
|
0.95
|
0.9
|
0.85
|
0.98
|
1.33
|
1.24
|
1.07
|
1.13
|
1.59
|
1.56
|
1.19
|
1.42
|
2.06
|
1.98
|
1.3
|
1.49
|
2.3
|
1.66
|
0.71
|
1.09
|
0.5
|
0.97
|
-0.05
|
0.97
|
1.28
|
0.49
|
0.85
|
1.43
|
1.5
|
1.47
|
0.78
|
1.42
|
1.42
|
1.58
|
-0.09
|
-3.82
|
2.66
|
-
|
2.11
|
2.52
|
1.84
|
-
|
1.14
|
-0.08
|
3.1
|
-
|
1.95
|
2.32
|
2.62
|
-
|
0.07
|
1.21
|
0.49
|
-
|
-1.17
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.45
|
0.23
|
-
|
0.37
|
0.37
|
0.37
|
-
|
0.42
|
0.42
|
0.42
|
0.42
|
0.48
|
0.48
|
0.48
|
0.48
|
0.53
|
0.53
|
0.53
|
0.53
|
0.55
|
0.55
|
0.55
|
0.55
|
0.58
|
0.58
|
0.58
|
0.58
|
0.6
|
0.6
|
0.6
|
0.6
|
0.61
|
0.61
|
0.61
|
0.61
|
0.62
|
0.62
|
0.62
|
0.62
|
0.63
|
0.63
|
0.63
|
0.63
|
0.64
|
0.64
|
0.64
|
0.64
|
0.65
|
0.65
|
0.65
|
0.65
|
0.66
|
0.66
|
0.66
|
0.66
|
0.67
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|