|
(単位:百万ドル)
|
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
|
|
売上高
|
3,452
|
3,575
|
3,595
|
4,185
|
3,901
|
3,949
|
3,965
|
4,208
|
4,234
|
4,395
|
4,382
|
4,494
|
4,522
|
4,724
|
4,724
|
4,939
|
4,919
|
5,096
|
5,067
|
5,287
|
5,265
|
5,392
|
5,320
|
6,009
|
5,610
|
5,828
|
5,904
|
6,129
|
6,114
|
6,443
|
6,417
|
6,650
|
6,623
|
6,982
|
6,991
|
7,158
|
8,448
|
8,684
|
8,200
|
8,415
|
8,401
|
8,650
|
8,518
|
-
|
8,751
|
9,426
|
9,465
|
-
|
9,343
|
9,796
|
9,694
|
-
|
9,914
|
10,210
|
10,183
|
-
|
10,436
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
2,364
|
2,427
|
2,479
|
-
|
2,673
|
2,685
|
2,739
|
-
|
2,939
|
3,017
|
3,053
|
-
|
3,164
|
3,268
|
3,301
|
-
|
3,420
|
3,508
|
3,530
|
-
|
3,653
|
3,710
|
3,733
|
-
|
3,911
|
4,038
|
4,137
|
-
|
4,252
|
4,468
|
4,522
|
-
|
4,621
|
4,833
|
4,926
|
-
|
5,853
|
5,866
|
5,631
|
-
|
5,645
|
5,913
|
5,898
|
-
|
6,013
|
6,377
|
6,580
|
-
|
6,387
|
6,751
|
6,882
|
-
|
6,922
|
7,151
|
7,247
|
-
|
7,205
|
|
売上総利益
|
1,087
|
1,148
|
1,115
|
1,346
|
1,228
|
1,263
|
1,226
|
1,367
|
1,295
|
1,377
|
1,328
|
1,434
|
1,357
|
1,455
|
1,423
|
1,565
|
1,498
|
1,588
|
1,536
|
1,682
|
1,612
|
1,681
|
1,587
|
1,900
|
1,698
|
1,790
|
1,766
|
1,965
|
1,862
|
1,974
|
1,895
|
2,071
|
2,002
|
2,149
|
2,065
|
2,273
|
2,596
|
2,818
|
2,568
|
2,737
|
2,756
|
2,738
|
2,619
|
-
|
2,738
|
3,048
|
2,885
|
-
|
2,955
|
3,045
|
2,813
|
-
|
2,992
|
3,059
|
2,936
|
-
|
3,231
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
販売管理費
|
765
|
798
|
804
|
-
|
843
|
876
|
864
|
-
|
900
|
964
|
938
|
-
|
978
|
1,027
|
1,029
|
-
|
1,070
|
1,112
|
1,113
|
-
|
1,131
|
1,172
|
1,194
|
-
|
1,225
|
1,297
|
1,349
|
-
|
1,372
|
1,429
|
1,452
|
-
|
1,490
|
1,571
|
1,573
|
-
|
1,728
|
1,775
|
1,795
|
-
|
1,846
|
1,888
|
1,953
|
-
|
1,992
|
2,134
|
2,150
|
-
|
2,215
|
2,352
|
2,379
|
-
|
2,446
|
2,510
|
2,612
|
-
|
2,655
|
|
営業利益
|
321
|
350
|
310
|
508
|
384
|
387
|
361
|
522
|
395
|
412
|
390
|
538
|
379
|
428
|
394
|
566
|
428
|
475
|
423
|
612
|
480
|
509
|
392
|
680
|
473
|
493
|
417
|
623
|
490
|
545
|
442
|
638
|
512
|
577
|
491
|
720
|
866
|
1,042
|
773
|
872
|
908
|
849
|
665
|
-
|
746
|
913
|
735
|
-
|
740
|
692
|
433
|
-
|
546
|
549
|
323
|
-
|
576
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
253
|
231
|
272
|
-
|
345
|
324
|
331
|
-
|
351
|
392
|
368
|
-
|
357
|
405
|
372
|
-
|
406
|
455
|
402
|
-
|
456
|
484
|
369
|
-
|
445
|
469
|
393
|
-
|
465
|
519
|
417
|
-
|
486
|
552
|
467
|
-
|
836
|
1,003
|
732
|
-
|
868
|
810
|
626
|
-
|
706
|
870
|
681
|
-
|
657
|
607
|
351
|
-
|
473
|
481
|
255
|
-
|
511
|
|
経常(税引前)利益率(%)
|
7.35
|
6.47
|
7.57
|
-
|
8.86
|
8.23
|
8.37
|
-
|
8.31
|
8.92
|
8.41
|
-
|
7.9
|
8.59
|
7.88
|
-
|
8.27
|
8.93
|
7.94
|
-
|
8.67
|
8.99
|
6.94
|
-
|
7.94
|
8.05
|
6.66
|
-
|
7.61
|
8.05
|
6.51
|
-
|
7.34
|
7.92
|
6.68
|
-
|
9.9
|
11.55
|
8.94
|
-
|
10.34
|
9.37
|
7.35
|
-
|
8.07
|
9.23
|
7.2
|
-
|
7.04
|
6.21
|
3.62
|
-
|
4.78
|
4.72
|
2.51
|
-
|
4.9
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
146
|
131
|
-
|
135
|
154
|
135
|
-
|
153
|
172
|
148
|
-
|
161
|
178
|
133
|
-
|
165
|
174
|
140
|
-
|
100
|
111
|
83
|
-
|
101
|
126
|
101
|
-
|
185
|
215
|
158
|
-
|
190
|
173
|
139
|
-
|
153
|
192
|
155
|
-
|
143
|
139
|
74
|
-
|
110
|
107
|
59
|
-
|
119
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
156
|
146
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
252
|
712
|
364
|
407
|
334
|
483
|
385
|
426
|
365
|
535
|
650
|
787
|
574
|
642
|
677
|
637
|
487
|
-
|
552
|
678
|
526
|
-
|
514
|
468
|
276
|
-
|
363
|
374
|
196
|
-
|
391
|
|
純利益率(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
0.46
|
0.43
|
0.5
|
0.86
|
0.64
|
0.64
|
0.62
|
0.97
|
0.67
|
0.76
|
0.74
|
1.01
|
0.72
|
0.83
|
0.78
|
1.17
|
0.84
|
0.95
|
0.87
|
1.3
|
1.03
|
1.08
|
0.84
|
1.5
|
1.02
|
1.08
|
0.93
|
2.63
|
1.36
|
1.53
|
1.26
|
1.85
|
1.49
|
1.65
|
1.43
|
2.11
|
2.58
|
3.15
|
2.32
|
2.64
|
2.84
|
2.71
|
2.09
|
-
|
2.42
|
3
|
2.34
|
-
|
2.35
|
2.14
|
1.26
|
-
|
1.65
|
1.7
|
0.89
|
-
|
1.78
|
|
希薄化後一株あたり利益
|
0.45
|
0.42
|
0.5
|
0.85
|
0.63
|
0.64
|
0.62
|
0.97
|
0.67
|
0.75
|
0.74
|
1.01
|
0.72
|
0.83
|
0.78
|
1.17
|
0.84
|
0.95
|
0.86
|
1.3
|
1.03
|
1.08
|
0.84
|
1.49
|
1.02
|
1.08
|
0.93
|
2.63
|
1.36
|
1.52
|
1.26
|
1.84
|
1.48
|
1.65
|
1.42
|
2.1
|
2.56
|
3.12
|
2.31
|
2.62
|
2.82
|
2.69
|
2.08
|
-
|
2.41
|
2.98
|
2.33
|
-
|
2.34
|
2.13
|
1.26
|
-
|
1.65
|
1.7
|
0.89
|
-
|
1.78
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.22
|
0.22
|
0.22
|
0.22
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.29
|
0.29
|
0.29
|
0.29
|
0.32
|
0.32
|
0.32
|
0.32
|
0.36
|
0.36
|
0.36
|
0.36
|
0.42
|
0.42
|
0.42
|
0.42
|
0.55
|
0.55
|
0.55
|
0.55
|
0.59
|
0.59
|
0.59
|
0.59
|
0.59
|
0.59
|
0.59
|
0.59
|
0.59
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|