|
(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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,062
|
1,057
|
965
|
1,134
|
1,115
|
1,137
|
1,031
|
1,167
|
1,140
|
1,125
|
1,025
|
1,180
|
1,138
|
1,169
|
1,074
|
1,240
|
1,161
|
1,182
|
1,106
|
1,222
|
1,134
|
1,167
|
1,762
|
1,933
|
1,904
|
1,934
|
1,832
|
2,013
|
1,977
|
1,954
|
1,818
|
2,074
|
2,017
|
2,007
|
1,836
|
2,071
|
1,975
|
1,988
|
1,892
|
2,125
|
1,783
|
1,226
|
1,929
|
2,085
|
1,847
|
2,026
|
1,924
|
1,663
|
1,781
|
1,669
|
1,831
|
1,869
|
1,753
|
1,889
|
1,942
|
1,824
|
1,909
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
268
|
250
|
219
|
-
|
279
|
287
|
251
|
-
|
288
|
281
|
255
|
-
|
292
|
323
|
328
|
-
|
305
|
333
|
298
|
-
|
278
|
290
|
-
|
-
|
635
|
640
|
479
|
-
|
512
|
527
|
500
|
-
|
575
|
583
|
529
|
-
|
553
|
581
|
535
|
-
|
487
|
424
|
569
|
-
|
516
|
581
|
581
|
500
|
511
|
488
|
500
|
525
|
518
|
512
|
553
|
538
|
549
|
|
売上総利益
|
794
|
807
|
745
|
860
|
836
|
849
|
779
|
864
|
852
|
843
|
769
|
881
|
846
|
845
|
745
|
899
|
856
|
849
|
807
|
910
|
855
|
877
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53
|
-
|
53
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
446
|
437
|
411
|
-
|
458
|
469
|
444
|
-
|
463
|
453
|
430
|
-
|
460
|
458
|
438
|
-
|
464
|
455
|
443
|
-
|
425
|
445
|
692
|
-
|
716
|
732
|
727
|
-
|
760
|
748
|
694
|
-
|
785
|
791
|
787
|
-
|
796
|
840
|
830
|
-
|
828
|
665
|
790
|
-
|
770
|
817
|
802
|
684
|
695
|
654
|
715
|
725
|
674
|
736
|
737
|
709
|
758
|
|
営業費用
|
500
|
579
|
474
|
-
|
539
|
590
|
513
|
-
|
556
|
541
|
520
|
-
|
547
|
635
|
533
|
-
|
557
|
590
|
556
|
-
|
580
|
1,006
|
1,646
|
-
|
1,658
|
1,732
|
1,637
|
-
|
1,626
|
1,672
|
1,604
|
-
|
1,712
|
1,711
|
1,613
|
-
|
1,625
|
1,783
|
1,646
|
-
|
2,240
|
1,397
|
1,630
|
-
|
1,581
|
1,806
|
1,709
|
1,464
|
1,500
|
1,424
|
1,503
|
1,539
|
1,487
|
1,623
|
1,590
|
1,544
|
1,616
|
|
営業利益
|
294
|
228
|
271
|
-
|
297
|
259
|
266
|
-
|
295
|
301
|
249
|
-
|
298
|
210
|
211
|
-
|
298
|
259
|
251
|
-
|
274
|
-130
|
116
|
-
|
245
|
201
|
195
|
-
|
350
|
282
|
213
|
-
|
305
|
296
|
223
|
-
|
350
|
204
|
245
|
-
|
-456
|
-172
|
299
|
-
|
265
|
220
|
214
|
198
|
280
|
245
|
327
|
329
|
266
|
265
|
351
|
279
|
292
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
279
|
213
|
257
|
-
|
286
|
249
|
254
|
-
|
281
|
287
|
234
|
-
|
283
|
196
|
198
|
-
|
285
|
236
|
227
|
-
|
231
|
-214
|
31
|
-
|
154
|
110
|
103
|
-
|
265
|
196
|
127
|
-
|
223
|
217
|
153
|
-
|
291
|
140
|
184
|
-
|
-504
|
-222
|
255
|
-
|
220
|
173
|
162
|
101
|
199
|
177
|
286
|
276
|
219
|
215
|
302
|
230
|
229
|
|
経常(税引前)利益率(%)
|
26.3
|
20.21
|
26.67
|
-
|
25.65
|
21.92
|
24.71
|
-
|
24.64
|
25.56
|
22.91
|
-
|
24.91
|
16.76
|
18.47
|
-
|
24.61
|
19.98
|
20.56
|
-
|
20.43
|
-18.3
|
1.8
|
-
|
8.13
|
5.71
|
5.65
|
-
|
13.41
|
10.05
|
7.0
|
-
|
11.07
|
10.85
|
8.36
|
-
|
14.77
|
7.06
|
9.75
|
-
|
-28.25
|
-18.1
|
13.26
|
-
|
11.94
|
8.58
|
8.45
|
6.08
|
11.2
|
10.64
|
15.66
|
14.81
|
12.5
|
11.39
|
15.56
|
12.62
|
12.0
|
|
法人税等合計
|
74
|
48
|
66
|
-
|
77
|
45
|
63
|
-
|
72
|
73
|
57
|
-
|
65
|
44
|
44
|
-
|
64
|
60
|
62
|
-
|
55
|
-56
|
9
|
-
|
49
|
142
|
-55
|
-
|
-35
|
12
|
28
|
-
|
47
|
32
|
-9
|
-
|
45
|
8
|
-248
|
-
|
5
|
-14
|
9
|
-
|
22
|
31
|
16
|
28
|
45
|
-17
|
54
|
66
|
56
|
42
|
59
|
-19
|
46
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
205
|
165
|
191
|
34
|
208
|
203
|
191
|
156
|
209
|
214
|
178
|
152
|
218
|
152
|
154
|
235
|
221
|
176
|
165
|
156
|
177
|
-158
|
22
|
127
|
105
|
-32
|
158
|
69
|
299
|
184
|
98
|
1,231
|
176
|
185
|
162
|
-902
|
246
|
133
|
432
|
320
|
-509
|
-207
|
246
|
333
|
198
|
142
|
145
|
14
|
153
|
194
|
232
|
209
|
162
|
172
|
243
|
249
|
182
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.01
|
0.82
|
0.96
|
0.18
|
1.08
|
1.06
|
1.02
|
0.88
|
1.18
|
1.22
|
1.02
|
0.88
|
1.3
|
0.9
|
0.91
|
1.38
|
1.31
|
1.05
|
0.98
|
0.92
|
1.04
|
-0.91
|
0.11
|
0.62
|
0.53
|
-0.16
|
0.79
|
0.35
|
1.49
|
0.91
|
0.49
|
6.08
|
0.86
|
0.91
|
0.8
|
-4.42
|
1.2
|
0.65
|
2.1
|
1.56
|
-2.46
|
-1
|
1.17
|
1.61
|
0.95
|
0.68
|
0.7
|
0.07
|
0.73
|
0.92
|
1.11
|
1
|
0.78
|
0.84
|
1.18
|
1.23
|
0.92
|
|
希薄化後一株あたり利益
|
1.01
|
0.82
|
0.96
|
0.18
|
1.08
|
1.06
|
1.01
|
0.87
|
1.17
|
1.22
|
1.02
|
0.88
|
1.28
|
0.89
|
0.9
|
1.36
|
1.29
|
1.03
|
0.96
|
0.91
|
1.02
|
-0.91
|
0.11
|
0.62
|
0.52
|
-0.16
|
0.78
|
0.34
|
1.47
|
0.9
|
0.48
|
6.03
|
0.85
|
0.9
|
0.79
|
-4.42
|
1.2
|
0.65
|
2.08
|
1.54
|
-2.46
|
-1
|
1.16
|
1.59
|
0.94
|
0.67
|
0.69
|
0.07
|
0.73
|
0.92
|
1.11
|
1
|
0.77
|
0.84
|
1.18
|
1.23
|
0.91
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.18
|
0.18
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|