|
(単位:百万ドル)
|
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
|
1Q26
|
2Q26
|
|
売上高
|
425
|
416
|
458
|
496
|
474
|
457
|
487
|
514
|
481
|
486
|
541
|
579
|
574
|
546
|
603
|
668
|
647
|
616
|
683
|
759
|
736
|
777
|
851
|
925
|
851
|
804
|
891
|
957
|
842
|
832
|
944
|
1,061
|
932
|
854
|
947
|
938
|
834
|
824
|
776
|
891
|
792
|
776
|
899
|
992
|
926
|
909
|
1,060
|
1,110
|
997
|
943
|
1,000
|
1,010
|
934
|
905
|
968
|
1,032
|
951
|
1,006
|
1,178
|
1,209
|
1,143
|
1,055
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
21.7
|
17.1
|
20.2
|
4.9
|
|
売上原価
|
248
|
252
|
268
|
295
|
280
|
275
|
285
|
303
|
291
|
297
|
320
|
342
|
337
|
331
|
360
|
385
|
374
|
360
|
388
|
438
|
417
|
440
|
473
|
523
|
491
|
468
|
512
|
550
|
492
|
497
|
554
|
648
|
565
|
520
|
564
|
543
|
478
|
480
|
448
|
516
|
459
|
439
|
513
|
573
|
540
|
529
|
615
|
647
|
581
|
536
|
553
|
567
|
506
|
493
|
515
|
543
|
502
|
538
|
608
|
618
|
589
|
535
|
|
売上総利益
|
176
|
163
|
189
|
200
|
193
|
181
|
202
|
210
|
189
|
189
|
221
|
237
|
237
|
215
|
243
|
283
|
273
|
255
|
295
|
321
|
319
|
336
|
377
|
402
|
359
|
335
|
378
|
406
|
350
|
334
|
389
|
412
|
367
|
333
|
383
|
394
|
355
|
343
|
327
|
375
|
332
|
336
|
386
|
419
|
385
|
379
|
445
|
462
|
416
|
406
|
447
|
442
|
428
|
412
|
452
|
488
|
449
|
468
|
570
|
591
|
553
|
520
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.5
|
48.4
|
48.9
|
48.4
|
49.3
|
|
販売管理費
|
130
|
126
|
139
|
144
|
140
|
136
|
142
|
147
|
140
|
144
|
163
|
158
|
159
|
157
|
170
|
192
|
176
|
177
|
196
|
206
|
206
|
230
|
247
|
262
|
231
|
227
|
246
|
244
|
231
|
246
|
273
|
275
|
250
|
237
|
263
|
263
|
265
|
260
|
241
|
261
|
246
|
245
|
268
|
284
|
270
|
277
|
302
|
312
|
300
|
295
|
304
|
313
|
295
|
294
|
306
|
331
|
316
|
357
|
400
|
410
|
393
|
381
|
|
営業利益
|
45
|
37
|
50
|
55
|
50
|
39
|
57
|
61
|
48
|
45
|
50
|
78
|
77
|
58
|
72
|
90
|
86
|
78
|
99
|
111
|
112
|
106
|
121
|
135
|
126
|
108
|
131
|
152
|
118
|
88
|
105
|
142
|
116
|
95
|
120
|
130
|
83
|
81
|
83
|
105
|
85
|
91
|
118
|
132
|
115
|
102
|
142
|
149
|
108
|
111
|
143
|
109
|
132
|
118
|
145
|
157
|
133
|
110
|
139
|
180
|
160
|
133
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.0
|
11.9
|
14.9
|
14.0
|
12.6
|
|
経常(税引前)利益
|
36
|
29
|
41
|
50
|
45
|
30
|
52
|
50
|
40
|
37
|
45
|
70
|
68
|
50
|
64
|
82
|
79
|
70
|
100
|
92
|
105
|
99
|
112
|
127
|
126
|
99
|
124
|
142
|
110
|
78
|
99
|
137
|
106
|
86
|
111
|
120
|
73
|
74
|
78
|
97
|
79
|
82
|
109
|
125
|
108
|
98
|
138
|
148
|
93
|
109
|
138
|
105
|
130
|
117
|
147
|
152
|
134
|
102
|
125
|
137
|
152
|
122
|
|
経常(税引前)利益率(%)
|
8.7
|
7.0
|
9.1
|
10.1
|
9.7
|
6.6
|
10.7
|
9.9
|
8.4
|
7.6
|
8.3
|
12.1
|
12.0
|
9.2
|
10.7
|
12.3
|
12.3
|
11.5
|
14.7
|
12.2
|
14.3
|
12.8
|
13.2
|
13.7
|
14.8
|
12.4
|
14.0
|
14.9
|
13.2
|
9.5
|
10.5
|
12.9
|
11.4
|
10.1
|
11.8
|
12.8
|
8.9
|
9.1
|
10.1
|
11.0
|
10
|
10.6
|
12.1
|
12.7
|
11.8
|
10.8
|
13.0
|
13.4
|
9.3
|
11.6
|
13.9
|
10.4
|
14.0
|
13.0
|
15.2
|
14.8
|
14.2
|
10.2
|
10.6
|
11.4
|
13.3
|
11.6
|
|
法人税等合計
|
12
|
9
|
14
|
15
|
15
|
10
|
18
|
17
|
14
|
12
|
13
|
25
|
24
|
17
|
20
|
27
|
28
|
24
|
36
|
32
|
36
|
34
|
38
|
44
|
44
|
32
|
42
|
51
|
39
|
-19
|
26
|
28
|
26
|
19
|
23
|
24
|
16
|
17
|
18
|
23
|
19
|
19
|
23
|
27
|
21
|
22
|
32
|
33
|
18
|
26
|
33
|
22
|
30
|
28
|
33
|
33
|
28
|
24
|
27
|
23
|
32
|
26
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.2
|
21.5
|
17.2
|
21.0
|
21.2
|
|
純利益
|
24
|
19
|
27
|
34
|
29
|
19
|
33
|
33
|
26
|
24
|
31
|
44
|
44
|
32
|
43
|
54
|
51
|
46
|
64
|
60
|
68
|
65
|
74
|
82
|
81
|
67
|
82
|
90
|
71
|
96
|
73
|
108
|
79
|
66
|
88
|
96
|
57
|
57
|
60
|
73
|
59
|
62
|
85
|
98
|
87
|
75
|
105
|
115
|
74
|
83
|
105
|
82
|
100
|
89
|
113
|
118
|
106
|
77
|
98
|
114
|
120
|
96
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.7
|
8.3
|
9.4
|
10.5
|
9.2
|
|
一株あたり利益
|
0.57
|
0.46
|
0.63
|
0.8
|
-
|
-
|
-
|
0.78
|
-
|
-
|
-
|
1.04
|
-
|
-
|
-
|
1.27
|
-
|
-
|
-
|
1.39
|
-
|
-
|
-
|
1.9
|
-
|
-
|
-
|
2.16
|
-
|
-
|
-
|
2.71
|
-
|
-
|
-
|
2.43
|
-
|
-
|
-
|
1.88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.7
|
3.85
|
3.45
|
2.5
|
3.19
|
3.71
|
3.92
|
3.16
|
|
希薄化後一株あたり利益
|
0.56
|
0.45
|
0.62
|
0.79
|
-
|
-
|
-
|
0.78
|
-
|
-
|
-
|
1.03
|
-
|
-
|
-
|
1.26
|
-
|
-
|
-
|
1.37
|
-
|
-
|
-
|
1.89
|
-
|
-
|
-
|
2.15
|
-
|
-
|
-
|
2.7
|
-
|
-
|
-
|
2.42
|
-
|
-
|
-
|
1.87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.62
|
3.77
|
3.35
|
2.45
|
3.12
|
3.61
|
3.82
|
3.09
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
4.7
|
-
|
-
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.2
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140
|
174
|
227
|
198
|
171
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.0
|
14.8
|
18.8
|
17.4
|
16.3
|