|
(単位:百万ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
607
|
597
|
801
|
642
|
675
|
653
|
898
|
681
|
717
|
749
|
1,130
|
898
|
878
|
843
|
1,159
|
877
|
849
|
877
|
1,146
|
888
|
885
|
858
|
1,204
|
935
|
918
|
868
|
1,187
|
926
|
932
|
873
|
1,206
|
941
|
923
|
880
|
1,263
|
975
|
966
|
-
|
1,349
|
1,025
|
989
|
-
|
1,302
|
1,017
|
1,027
|
-
|
1,435
|
1,129
|
1,158
|
1,534
|
1,228
|
1,199
|
1,576
|
1,224
|
1,190
|
1,554
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
318
|
316
|
412
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
508
|
509
|
485
|
670
|
506
|
497
|
521
|
643
|
504
|
515
|
512
|
724
|
586
|
615
|
800
|
626
|
617
|
797
|
613
|
598
|
778
|
|
販売管理費
|
217
|
215
|
300
|
236
|
239
|
-
|
330
|
246
|
257
|
-
|
411
|
325
|
327
|
-
|
426
|
319
|
306
|
-
|
423
|
318
|
322
|
-
|
444
|
338
|
341
|
-
|
461
|
354
|
355
|
-
|
454
|
360
|
353
|
-
|
476
|
359
|
362
|
-
|
522
|
396
|
386
|
-
|
501
|
407
|
426
|
-
|
554
|
438
|
447
|
591
|
475
|
603
|
625
|
471
|
460
|
633
|
|
営業利益
|
51
|
46
|
61
|
43
|
47
|
-
|
59
|
47
|
52
|
-
|
151
|
74
|
53
|
-
|
98
|
65
|
70
|
-
|
96
|
80
|
69
|
-
|
95
|
81
|
66
|
-
|
100
|
70
|
-54
|
-
|
76
|
52
|
53
|
-
|
90
|
72
|
58
|
-
|
111
|
79
|
52
|
-
|
115
|
73
|
52
|
-
|
111
|
71
|
55
|
93
|
88
|
-60
|
101
|
95
|
90
|
85
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
52
|
47
|
63
|
43
|
48
|
-
|
59
|
44
|
49
|
-
|
146
|
72
|
50
|
-
|
95
|
63
|
68
|
-
|
94
|
79
|
68
|
-
|
92
|
78
|
61
|
-
|
95
|
66
|
-57
|
-
|
69
|
49
|
51
|
-
|
86
|
69
|
55
|
-
|
-8
|
76
|
57
|
-
|
94
|
72
|
50
|
-
|
110
|
70
|
54
|
89
|
84
|
-64
|
96
|
90
|
85
|
71
|
|
経常(税引前)利益率(%)
|
8.59
|
8.01
|
7.89
|
6.8
|
7.11
|
-
|
6.59
|
6.53
|
6.85
|
-
|
12.97
|
8.03
|
5.71
|
-
|
8.19
|
7.25
|
8.12
|
-
|
8.29
|
8.91
|
7.78
|
-
|
7.67
|
8.39
|
6.69
|
-
|
8.01
|
7.22
|
-6.06
|
-
|
5.78
|
5.29
|
5.54
|
-
|
6.81
|
7.08
|
5.77
|
-
|
-0.58
|
7.45
|
5.81
|
-
|
7.29
|
7.17
|
4.95
|
-
|
7.67
|
6.23
|
4.69
|
5.86
|
6.87
|
-5.28
|
6.09
|
7.38
|
7.18
|
4.58
|
|
法人税等合計
|
18
|
16
|
22
|
15
|
17
|
-
|
21
|
16
|
17
|
-
|
33
|
25
|
16
|
-
|
33
|
21
|
24
|
-
|
33
|
27
|
25
|
-
|
33
|
27
|
21
|
-
|
34
|
22
|
-23
|
-
|
18
|
4
|
11
|
-
|
20
|
15
|
12
|
-
|
-3
|
18
|
13
|
-
|
23
|
16
|
12
|
-
|
24
|
16
|
13
|
19
|
20
|
-17
|
23
|
23
|
20
|
18
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
33
|
31
|
41
|
28
|
31
|
23
|
37
|
28
|
31
|
38
|
113
|
46
|
33
|
38
|
61
|
42
|
44
|
28
|
61
|
51
|
43
|
32
|
59
|
51
|
40
|
13
|
60
|
44
|
-34
|
78
|
51
|
45
|
39
|
20
|
65
|
53
|
43
|
2
|
-6
|
57
|
44
|
55
|
71
|
56
|
38
|
39
|
85
|
53
|
40
|
70
|
63
|
-47
|
73
|
66
|
64
|
52
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.37
|
0.34
|
0.46
|
0.21
|
0.23
|
0.17
|
0.28
|
0.21
|
0.23
|
0.28
|
0.82
|
0.22
|
0.16
|
0.18
|
0.29
|
0.2
|
0.21
|
0.13
|
0.29
|
0.25
|
0.21
|
-
|
0.28
|
0.25
|
0.19
|
0.06
|
0.29
|
0.21
|
-0.16
|
0.37
|
0.24
|
0.22
|
0.19
|
0.1
|
0.31
|
0.25
|
0.2
|
0.01
|
-0.03
|
0.27
|
0.21
|
0.26
|
0.34
|
0.27
|
0.18
|
0.19
|
0.4
|
0.25
|
0.19
|
0.33
|
0.3
|
-0.22
|
0.35
|
0.32
|
0.31
|
0.25
|
|
希薄化後一株あたり利益
|
0.37
|
0.34
|
0.45
|
0.21
|
0.23
|
0.17
|
0.28
|
0.21
|
0.22
|
0.28
|
0.81
|
0.22
|
0.16
|
0.18
|
0.29
|
0.2
|
0.21
|
0.13
|
0.29
|
0.24
|
0.21
|
-
|
0.28
|
0.24
|
0.19
|
0.06
|
0.29
|
0.21
|
-0.16
|
0.37
|
0.24
|
0.21
|
0.19
|
0.1
|
0.31
|
0.25
|
0.2
|
0.01
|
-0.03
|
0.27
|
0.21
|
0.26
|
0.34
|
0.26
|
0.18
|
0.18
|
0.4
|
0.25
|
0.19
|
0.33
|
0.3
|
-0.22
|
0.34
|
0.32
|
0.31
|
0.25
|
|
一株あたり配当金
|
0.2
|
0.2
|
0.2
|
0.15
|
0.15
|
-
|
0.15
|
0.16
|
0.16
|
-
|
0.16
|
0.11
|
0.11
|
-
|
0.11
|
0.12
|
0.12
|
-
|
0.13
|
0.14
|
0.14
|
-
|
0.14
|
0.16
|
0.16
|
-
|
0.16
|
0.17
|
0.17
|
-
|
0.17
|
0.18
|
0.18
|
-
|
0.18
|
0.19
|
0.19
|
-
|
0.19
|
0.2
|
0.2
|
-
|
0.2
|
0.21
|
0.21
|
-
|
0.21
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.24
|
0.24
|
0.24
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|