|
(単位:百万ドル)
|
1Q10
|
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
|
|
売上高
|
1,799
|
1,758
|
1,767
|
1,995
|
2,015
|
2,045
|
2,031
|
2,215
|
2,161
|
2,106
|
2,052
|
2,337
|
2,190
|
2,212
|
2,151
|
2,468
|
2,305
|
2,363
|
2,389
|
2,618
|
2,379
|
2,432
|
2,420
|
2,715
|
2,495
|
2,840
|
2,833
|
3,157
|
2,955
|
3,012
|
3,006
|
3,471
|
3,241
|
3,322
|
3,242
|
3,796
|
3,516
|
3,650
|
3,587
|
4,131
|
3,588
|
2,764
|
3,737
|
4,262
|
3,953
|
4,294
|
4,160
|
4,701
|
4,275
|
4,493
|
4,479
|
5,202
|
4,778
|
4,996
|
4,909
|
5,815
|
5,243
|
5,422
|
5,494
|
6,436
|
5,866
|
6,022
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
581
|
539
|
540
|
-
|
688
|
712
|
669
|
-
|
709
|
672
|
655
|
-
|
713
|
730
|
682
|
-
|
769
|
808
|
822
|
-
|
826
|
827
|
796
|
-
|
801
|
998
|
960
|
-
|
993
|
1,022
|
1,024
|
-
|
1,104
|
1,132
|
1,087
|
-
|
1,233
|
1,270
|
1,257
|
-
|
1,257
|
1,216
|
1,276
|
-
|
1,444
|
1,522
|
1,518
|
-
|
1,541
|
1,667
|
1,697
|
-
|
1,762
|
1,815
|
1,751
|
-
|
1,910
|
2,006
|
1,977
|
-
|
2,122
|
2,181
|
|
売上総利益
|
1,217
|
1,218
|
1,226
|
1,370
|
1,326
|
1,332
|
1,362
|
1,475
|
1,452
|
1,434
|
1,397
|
1,593
|
1,477
|
1,482
|
1,469
|
1,616
|
1,536
|
1,555
|
1,567
|
1,726
|
1,553
|
1,605
|
1,624
|
1,820
|
1,694
|
1,842
|
1,873
|
2,086
|
1,962
|
1,990
|
1,982
|
2,239
|
2,137
|
2,190
|
2,155
|
2,456
|
2,283
|
2,380
|
2,330
|
2,703
|
2,331
|
1,548
|
2,461
|
2,717
|
2,509
|
2,772
|
2,642
|
3,045
|
2,734
|
2,826
|
2,782
|
3,236
|
3,016
|
3,181
|
3,158
|
3,703
|
3,333
|
3,416
|
3,517
|
4,174
|
3,744
|
3,841
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
90
|
94
|
98
|
-
|
110
|
114
|
122
|
-
|
112
|
116
|
114
|
-
|
129
|
132
|
136
|
-
|
150
|
158
|
153
|
-
|
152
|
154
|
155
|
-
|
159
|
183
|
184
|
-
|
192
|
192
|
198
|
-
|
204
|
216
|
221
|
-
|
225
|
246
|
246
|
-
|
254
|
233
|
242
|
-
|
288
|
310
|
306
|
-
|
413
|
351
|
364
|
-
|
339
|
346
|
353
|
-
|
368
|
363
|
377
|
-
|
405
|
407
|
|
販売管理費
|
667
|
661
|
643
|
-
|
765
|
785
|
765
|
-
|
819
|
823
|
791
|
-
|
916
|
1,015
|
1,136
|
-
|
1,205
|
1,148
|
910
|
-
|
892
|
861
|
887
|
-
|
944
|
1,043
|
1,057
|
-
|
1,102
|
1,130
|
1,103
|
-
|
1,236
|
1,190
|
1,242
|
-
|
1,403
|
1,282
|
1,291
|
-
|
1,330
|
1,225
|
1,244
|
-
|
1,575
|
1,505
|
1,602
|
-
|
1,710
|
1,539
|
1,455
|
-
|
1,781
|
1,706
|
1,701
|
-
|
1,840
|
1,847
|
1,896
|
-
|
2,300
|
2,079
|
|
営業費用
|
771
|
770
|
756
|
-
|
902
|
932
|
918
|
-
|
976
|
989
|
947
|
-
|
1,091
|
1,192
|
1,319
|
-
|
1,405
|
1,358
|
1,117
|
-
|
1,147
|
1,176
|
1,246
|
-
|
1,175
|
1,342
|
1,387
|
-
|
1,408
|
1,489
|
1,459
|
-
|
1,546
|
1,518
|
1,579
|
-
|
1,755
|
1,767
|
1,702
|
-
|
1,696
|
1,568
|
1,602
|
-
|
2,050
|
2,040
|
2,068
|
-
|
2,287
|
2,054
|
1,974
|
-
|
2,281
|
2,216
|
2,227
|
-
|
2,361
|
2,365
|
2,432
|
-
|
2,907
|
2,728
|
|
営業利益
|
446
|
448
|
470
|
-
|
423
|
400
|
444
|
-
|
476
|
445
|
450
|
-
|
386
|
290
|
150
|
-
|
131
|
197
|
450
|
-
|
406
|
429
|
378
|
-
|
519
|
500
|
486
|
-
|
554
|
501
|
523
|
-
|
591
|
672
|
576
|
-
|
528
|
613
|
628
|
-
|
635
|
-20
|
859
|
-
|
459
|
732
|
574
|
-
|
447
|
772
|
808
|
-
|
735
|
965
|
931
|
-
|
972
|
1,051
|
1,085
|
-
|
837
|
1,113
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
445
|
442
|
461
|
379
|
411
|
410
|
431
|
433
|
468
|
435
|
444
|
358
|
375
|
269
|
137
|
431
|
107
|
167
|
425
|
461
|
377
|
401
|
345
|
612
|
481
|
433
|
419
|
588
|
499
|
444
|
471
|
649
|
542
|
623
|
534
|
657
|
480
|
565
|
581
|
936
|
590
|
-87
|
780
|
671
|
367
|
662
|
495
|
757
|
386
|
720
|
816
|
761
|
679
|
899
|
869
|
1,226
|
923
|
998
|
1,043
|
528
|
764
|
1,016
|
|
経常(税引前)利益率(%)
|
24.78
|
25.17
|
26.13
|
19.01
|
20.43
|
20.04
|
21.22
|
19.55
|
21.66
|
20.66
|
21.64
|
15.32
|
17.12
|
12.16
|
6.37
|
17.46
|
4.64
|
7.07
|
17.79
|
17.61
|
15.85
|
16.49
|
14.26
|
22.54
|
19.28
|
15.25
|
14.79
|
18.63
|
16.89
|
14.74
|
15.67
|
18.7
|
16.72
|
18.75
|
16.47
|
17.31
|
13.65
|
15.48
|
16.2
|
22.66
|
16.44
|
-3.15
|
20.87
|
15.74
|
9.28
|
15.42
|
11.9
|
16.1
|
9.03
|
16.02
|
18.22
|
14.63
|
14.21
|
17.99
|
17.7
|
21.08
|
17.6
|
18.41
|
18.98
|
8.2
|
13.02
|
16.87
|
|
法人税等合計
|
124
|
123
|
124
|
-
|
104
|
100
|
104
|
-
|
118
|
110
|
91
|
-
|
71
|
56
|
34
|
-
|
37
|
39
|
368
|
-
|
153
|
9
|
44
|
-
|
79
|
53
|
64
|
-
|
55
|
53
|
37
|
-
|
99
|
171
|
-56
|
-
|
68
|
85
|
115
|
-
|
97
|
-4
|
159
|
-
|
65
|
70
|
57
|
-
|
63
|
64
|
-
|
-
|
87
|
161
|
177
|
-
|
135
|
173
|
209
|
-
|
110
|
132
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
321
|
319
|
337
|
295
|
307
|
309
|
327
|
401
|
350
|
325
|
353
|
270
|
304
|
213
|
103
|
386
|
70
|
128
|
57
|
260
|
224
|
392
|
301
|
522
|
402
|
380
|
355
|
510
|
444
|
391
|
434
|
-249
|
443
|
452
|
590
|
2,068
|
412
|
480
|
466
|
725
|
493
|
-83
|
621
|
568
|
302
|
592
|
438
|
662
|
323
|
656
|
816
|
563
|
592
|
738
|
692
|
1,143
|
788
|
825
|
834
|
546
|
654
|
884
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.81
|
0.8
|
0.85
|
0.75
|
0.79
|
0.8
|
0.85
|
1.05
|
0.92
|
0.85
|
0.93
|
0.71
|
0.8
|
0.56
|
0.27
|
1.02
|
0.19
|
0.34
|
0.16
|
0.68
|
0.59
|
1.04
|
0.8
|
1.39
|
1.08
|
1.02
|
0.95
|
1.36
|
1.19
|
1.04
|
1.16
|
-0.66
|
1.18
|
1.21
|
1.58
|
5.52
|
1.1
|
1.29
|
1.24
|
1.94
|
1.32
|
-0.22
|
1.66
|
1.51
|
0.8
|
1.57
|
1.17
|
1.75
|
0.86
|
1.73
|
2.16
|
1.48
|
1.56
|
1.95
|
1.82
|
3.01
|
2.07
|
2.17
|
2.18
|
1.43
|
1.71
|
2.32
|
|
希薄化後一株あたり利益
|
0.8
|
0.8
|
0.85
|
0.74
|
0.78
|
0.79
|
0.84
|
1.05
|
0.91
|
0.85
|
0.92
|
0.71
|
0.79
|
0.56
|
0.27
|
1.01
|
0.18
|
0.33
|
0.16
|
0.67
|
0.58
|
1.03
|
0.79
|
1.38
|
1.07
|
1
|
0.94
|
1.34
|
1.17
|
1.03
|
1.14
|
-0.66
|
1.16
|
1.19
|
1.55
|
5.44
|
1.09
|
1.26
|
1.23
|
1.9
|
1.3
|
-0.22
|
1.63
|
1.49
|
0.79
|
1.55
|
1.14
|
1.73
|
0.84
|
1.72
|
2.14
|
1.47
|
1.54
|
1.93
|
1.8
|
2.98
|
2.05
|
2.14
|
2.16
|
1.41
|
1.69
|
2.29
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
0.15
|
-
|
-
|
-
|
0.18
|
-
|
180000
|
0.21
|
0.21
|
0.21
|
0.21
|
0.27
|
0.27
|
0.27
|
0.27
|
0.3
|
0.3
|
0.3
|
0.3
|
0.34
|
0.34
|
0.34
|
0.34
|
0.38
|
0.38
|
0.38
|
1.14
|
0.42
|
0.42
|
-
|
-
|
0.47
|
0.47
|
0.47
|
0.47
|
0.52
|
0.52
|
0.52
|
0.52
|
0.57
|
0.57
|
0.57
|
0.57
|
0.63
|
0.63
|
0.63
|
0.63
|
0.69
|
0.69
|
0.69
|
0.69
|
0.75
|
0.75
|
0.75
|
0.75
|
0.8
|
0.8
|
0.8
|
0.8
|
0.84
|
0.84
|
0.84
|