|
(単位:百万ドル)
|
2Q10
|
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
|
-
|
836
|
1,178
|
977
|
1,240
|
1,020
|
1,291
|
1,065
|
1,286
|
1,085
|
1,455
|
1,208
|
1,415
|
1,183
|
1,583
|
1,359
|
1,584
|
1,331
|
1,772
|
1,475
|
1,646
|
1,467
|
1,852
|
1,542
|
1,916
|
1,564
|
2,017
|
1,721
|
1,952
|
1,682
|
2,213
|
1,881
|
2,133
|
1,822
|
2,354
|
1,984
|
2,192
|
1,959
|
3,176
|
2,607
|
2,878
|
2,792
|
3,602
|
3,018
|
3,319
|
3,024
|
3,903
|
3,271
|
4,006
|
3,299
|
4,185
|
3,412
|
3,660
|
3,395
|
4,247
|
3,468
|
3,774
|
3,467
|
4,440
|
3,719
|
3,898
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.1
|
2.1
|
4.6
|
7.2
|
3.3
|
|
売上原価
|
-
|
562
|
775
|
650
|
836
|
687
|
840
|
708
|
861
|
733
|
949
|
792
|
935
|
787
|
1,033
|
895
|
1,044
|
886
|
1,147
|
963
|
1,085
|
973
|
1,203
|
1,007
|
1,270
|
1,045
|
1,313
|
1,121
|
1,284
|
1,119
|
1,443
|
1,228
|
1,416
|
1,207
|
1,533
|
1,289
|
1,449
|
1,297
|
2,019
|
1,658
|
1,882
|
1,808
|
2,314
|
1,932
|
2,199
|
1,967
|
2,517
|
2,104
|
2,643
|
2,129
|
2,670
|
2,162
|
2,367
|
2,174
|
2,691
|
2,178
|
2,444
|
2,212
|
2,800
|
2,330
|
2,528
|
|
売上総利益
|
-
|
273
|
402
|
327
|
403
|
332
|
451
|
357
|
424
|
352
|
506
|
415
|
479
|
396
|
550
|
464
|
539
|
444
|
625
|
512
|
561
|
494
|
649
|
535
|
646
|
518
|
704
|
600
|
668
|
563
|
769
|
653
|
716
|
614
|
820
|
694
|
741
|
661
|
1,156
|
947
|
995
|
983
|
1,287
|
1,085
|
1,120
|
1,056
|
1,386
|
1,165
|
1,363
|
1,169
|
1,514
|
1,250
|
1,293
|
1,220
|
1,555
|
1,290
|
1,329
|
1,255
|
1,639
|
1,389
|
1,369
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.2
|
36.2
|
36.9
|
37.4
|
35.1
|
|
販売管理費
|
-
|
226
|
239
|
239
|
267
|
246
|
259
|
257
|
277
|
261
|
283
|
287
|
305
|
290
|
311
|
312
|
331
|
321
|
349
|
342
|
354
|
352
|
365
|
357
|
411
|
382
|
405
|
410
|
441
|
426
|
452
|
454
|
489
|
465
|
484
|
482
|
499
|
497
|
656
|
641
|
683
|
693
|
736
|
718
|
752
|
734
|
777
|
772
|
909
|
828
|
853
|
819
|
855
|
853
|
884
|
852
|
891
|
886
|
940
|
922
|
944
|
|
営業利益
|
-
|
28
|
144
|
68
|
111
|
64
|
169
|
77
|
124
|
67
|
197
|
101
|
147
|
78
|
211
|
122
|
177
|
92
|
245
|
139
|
173
|
108
|
249
|
142
|
194
|
96
|
257
|
148
|
183
|
94
|
273
|
153
|
180
|
103
|
287
|
161
|
190
|
112
|
447
|
252
|
184
|
230
|
485
|
297
|
293
|
244
|
525
|
306
|
359
|
244
|
559
|
340
|
334
|
263
|
561
|
324
|
318
|
249
|
577
|
342
|
297
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.4
|
7.2
|
13.0
|
9.2
|
7.6
|
|
経常(税引前)利益
|
-
|
28
|
144
|
67
|
110
|
63
|
169
|
77
|
124
|
67
|
197
|
101
|
147
|
78
|
210
|
121
|
177
|
91
|
244
|
138
|
172
|
107
|
247
|
140
|
192
|
93
|
254
|
144
|
179
|
90
|
268
|
148
|
175
|
98
|
282
|
156
|
185
|
107
|
439
|
244
|
176
|
223
|
479
|
291
|
286
|
237
|
517
|
300
|
348
|
231
|
546
|
331
|
322
|
251
|
549
|
310
|
301
|
229
|
559
|
328
|
280
|
|
経常(税引前)利益率(%)
|
-
|
3.4
|
12.2
|
6.9
|
8.9
|
6.3
|
13.1
|
7.3
|
9.7
|
6.2
|
13.6
|
8.4
|
10.4
|
6.6
|
13.3
|
8.9
|
11.2
|
6.9
|
13.8
|
9.4
|
10.5
|
7.3
|
13.4
|
9.1
|
10.1
|
6.0
|
12.6
|
8.4
|
9.2
|
5.4
|
12.1
|
7.9
|
8.2
|
5.4
|
12.0
|
7.9
|
8.5
|
5.5
|
13.8
|
9.4
|
6.1
|
8.0
|
13.3
|
9.6
|
8.6
|
7.8
|
13.3
|
9.2
|
8.7
|
7.0
|
13.1
|
9.7
|
8.8
|
7.4
|
12.9
|
9.0
|
8.0
|
6.6
|
12.6
|
8.8
|
7.2
|
|
法人税等合計
|
-
|
10
|
52
|
24
|
39
|
23
|
63
|
27
|
45
|
23
|
73
|
36
|
51
|
29
|
77
|
44
|
65
|
33
|
91
|
51
|
61
|
39
|
90
|
51
|
69
|
33
|
94
|
52
|
69
|
18
|
61
|
31
|
39
|
21
|
63
|
34
|
41
|
23
|
100
|
54
|
40
|
41
|
109
|
66
|
65
|
49
|
121
|
66
|
78
|
48
|
125
|
76
|
74
|
53
|
124
|
69
|
64
|
50
|
129
|
68
|
53
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.5
|
21.8
|
23.2
|
21.0
|
19.0
|
|
純利益
|
-
|
18
|
91
|
42
|
70
|
40
|
106
|
50
|
79
|
44
|
123
|
64
|
95
|
48
|
133
|
76
|
112
|
58
|
153
|
87
|
111
|
67
|
156
|
89
|
123
|
60
|
160
|
91
|
109
|
71
|
207
|
116
|
136
|
76
|
219
|
122
|
144
|
83
|
338
|
190
|
135
|
181
|
370
|
224
|
221
|
187
|
396
|
234
|
270
|
183
|
421
|
255
|
247
|
198
|
425
|
241
|
236
|
179
|
430
|
259
|
1,096
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
5.2
|
9.7
|
7.0
|
28.1
|
|
一株あたり利益
|
-
|
0.25
|
1.27
|
0.6
|
0.99
|
0.56
|
1.48
|
0.71
|
1.13
|
0.63
|
1.77
|
0.46
|
0.68
|
0.35
|
0.96
|
0.56
|
0.82
|
0.43
|
1.13
|
0.64
|
0.83
|
0.51
|
1.17
|
0.67
|
0.94
|
0.46
|
1.25
|
0.73
|
0.87
|
0.57
|
1.7
|
0.96
|
1.12
|
0.63
|
1.82
|
1.03
|
1.22
|
0.72
|
2.92
|
1.64
|
1.17
|
1.56
|
3.21
|
1.96
|
1.95
|
1.66
|
3.55
|
2.11
|
2.46
|
1.66
|
3.85
|
2.34
|
2.3
|
1.84
|
3.95
|
2.25
|
-5.99
|
0.34
|
0.81
|
0.49
|
0.43
|
|
希薄化後一株あたり利益
|
-
|
0.24
|
1.23
|
0.58
|
0.96
|
0.55
|
1.45
|
0.69
|
1.11
|
0.62
|
1.75
|
0.46
|
0.68
|
0.35
|
0.95
|
0.55
|
0.81
|
0.42
|
1.12
|
0.64
|
0.82
|
0.5
|
1.16
|
0.67
|
0.94
|
0.46
|
1.25
|
0.72
|
0.87
|
0.57
|
1.69
|
0.95
|
1.11
|
0.63
|
1.8
|
1.02
|
1.21
|
0.71
|
2.9
|
1.62
|
1.15
|
1.55
|
3.19
|
1.95
|
1.93
|
1.65
|
3.53
|
2.1
|
2.44
|
1.65
|
3.83
|
2.33
|
2.28
|
1.83
|
3.93
|
2.24
|
-5.96
|
0.34
|
0.81
|
0.49
|
0.43
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-3.7
|
-
|
-
|
-
|
53.5
|
|
一株あたり配当金
|
0.14
|
0.07
|
0.12
|
0.12
|
0.12
|
0.12
|
0.2
|
0.2
|
0.2
|
0.2
|
0.26
|
0.13
|
0.13
|
0.13
|
0.16
|
0.16
|
0.16
|
0.16
|
0.2
|
0.2
|
0.2
|
0.2
|
0.24
|
0.24
|
0.24
|
0.24
|
0.27
|
0.27
|
0.27
|
0.27
|
0.31
|
0.31
|
0.31
|
0.31
|
0.35
|
0.35
|
0.35
|
0.35
|
0.35
|
0.4
|
0.4
|
0.52
|
0.52
|
0.52
|
0.52
|
0.92
|
0.92
|
0.92
|
0.92
|
1.03
|
1.03
|
1.03
|
1.03
|
1.1
|
1.1
|
1.1
|
0.22
|
0.23
|
0.23
|
0.23
|
0.23
|