|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
1Q13
|
1Q13
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
1,474
|
1,570
|
1,625
|
1,664
|
1,895
|
1,976
|
1,938
|
1,963
|
2,335
|
2,340
|
2,279
|
2,261
|
2,512
|
2,626
|
2,539
|
2,433
|
2,726
|
2,801
|
2,673
|
2,608
|
2,782
|
2,823
|
2,674
|
2,519
|
2,672
|
3,012
|
2,920
|
2,860
|
2,943
|
2,889
|
2,909
|
2,808
|
3,006
|
3,118
|
3,111
|
2,691
|
2,131
|
3,040
|
3,010
|
3,700
|
3,509
|
3,490
|
3,844
|
4,145
|
4,163
|
4,130
|
4,559
|
4,705
|
4,471
|
4,696
|
5,221
|
5,505
|
5,704
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,229
|
1,321
|
-
|
1,404
|
1,610
|
1,685
|
-
|
1,663
|
1,993
|
2,010
|
-
|
1,922
|
2,142
|
2,252
|
-
|
2,068
|
2,335
|
2,402
|
-
|
2,219
|
2,372
|
2,417
|
-
|
2,135
|
2,267
|
2,581
|
-
|
2,440
|
2,505
|
2,454
|
-
|
2,377
|
2,551
|
2,653
|
-
|
2,274
|
1,772
|
2,528
|
2,519
|
3,039
|
2,856
|
-
|
3,120
|
3,377
|
3,411
|
3,402
|
3,783
|
3,919
|
3,728
|
3,930
|
4,369
|
4,613
|
4,768
|
|
売上総利益
|
244
|
248
|
245
|
260
|
285
|
291
|
280
|
300
|
341
|
329
|
321
|
338
|
369
|
374
|
365
|
363
|
391
|
398
|
380
|
389
|
410
|
406
|
389
|
383
|
404
|
431
|
425
|
419
|
438
|
435
|
432
|
431
|
454
|
465
|
464
|
416
|
358
|
512
|
490
|
661
|
653
|
671
|
724
|
768
|
752
|
727
|
775
|
786
|
742
|
766
|
852
|
891
|
935
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
183
|
188
|
-
|
199
|
214
|
216
|
-
|
233
|
251
|
246
|
-
|
257
|
271
|
264
|
-
|
271
|
280
|
289
|
-
|
293
|
299
|
299
|
-
|
289
|
298
|
328
|
-
|
324
|
308
|
316
|
-
|
327
|
338
|
354
|
-
|
328
|
237
|
305
|
318
|
376
|
385
|
-
|
418
|
460
|
450
|
462
|
479
|
496
|
476
|
497
|
591
|
617
|
646
|
|
営業利益
|
54
|
50
|
-
|
53
|
63
|
67
|
-
|
58
|
80
|
72
|
-
|
70
|
84
|
90
|
-
|
80
|
98
|
96
|
-
|
82
|
97
|
83
|
-
|
80
|
92
|
78
|
-
|
79
|
109
|
78
|
-
|
86
|
97
|
83
|
96
|
69
|
79
|
187
|
152
|
265
|
246
|
-
|
285
|
284
|
279
|
241
|
270
|
261
|
242
|
241
|
231
|
233
|
253
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
39
|
34
|
-
|
37
|
46
|
49
|
-
|
39
|
60
|
52
|
-
|
49
|
38
|
43
|
-
|
57
|
73
|
73
|
-
|
54
|
69
|
55
|
-
|
51
|
61
|
47
|
-
|
46
|
75
|
44
|
-
|
52
|
63
|
49
|
-
|
38
|
42
|
161
|
131
|
243
|
225
|
-
|
262
|
260
|
257
|
206
|
227
|
220
|
193
|
183
|
159
|
167
|
183
|
|
経常(税引前)利益率(%)
|
2.69
|
2.2
|
-
|
2.24
|
2.43
|
2.5
|
-
|
2.0
|
2.58
|
2.23
|
-
|
2.18
|
1.52
|
1.67
|
-
|
2.36
|
2.71
|
2.61
|
-
|
2.07
|
2.48
|
1.97
|
-
|
2.03
|
2.31
|
1.57
|
-
|
1.61
|
2.55
|
1.54
|
-
|
1.86
|
2.1
|
1.57
|
-
|
1.45
|
1.98
|
5.3
|
4.37
|
6.57
|
6.41
|
-
|
6.82
|
6.27
|
6.18
|
5.0
|
5.0
|
4.69
|
4.32
|
3.9
|
3.06
|
3.04
|
3.22
|
|
法人税等合計
|
15
|
12
|
-
|
14
|
17
|
18
|
-
|
17
|
22
|
19
|
-
|
17
|
21
|
17
|
-
|
21
|
27
|
27
|
-
|
19
|
22
|
20
|
-
|
17
|
22
|
17
|
-
|
10
|
18
|
9
|
-
|
13
|
14
|
11
|
-
|
9
|
12
|
34
|
29
|
52
|
52
|
-
|
61
|
60
|
60
|
47
|
57
|
56
|
45
|
45
|
42
|
39
|
44
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
24
|
21
|
-
|
23
|
28
|
31
|
-
|
22
|
37
|
32
|
-
|
31
|
16
|
26
|
-
|
35
|
46
|
45
|
-
|
34
|
46
|
35
|
-
|
33
|
39
|
29
|
-
|
35
|
56
|
34
|
30
|
38
|
49
|
38
|
48
|
29
|
30
|
126
|
101
|
191
|
172
|
87
|
202
|
195
|
195
|
158
|
170
|
163
|
147
|
138
|
117
|
128
|
140
|
|
純利益率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.1
|
0.98
|
0.92
|
1.01
|
1.25
|
1.38
|
0.75
|
0.95
|
1.53
|
1.34
|
0.89
|
1.29
|
0.7
|
1.07
|
0.77
|
1.47
|
1.91
|
1.88
|
-1.41
|
1.47
|
2.12
|
1.65
|
1.44
|
1.58
|
1.84
|
1.43
|
5.27
|
1.7
|
2.72
|
1.74
|
1.62
|
2.09
|
2.65
|
2.04
|
2.57
|
1.62
|
1.64
|
6.86
|
5.54
|
10.4
|
9.37
|
4.85
|
11.92
|
11.94
|
12.53
|
11.14
|
12.08
|
11.7
|
10.84
|
10.22
|
8.74
|
9.69
|
10.84
|
|
希薄化後一株あたり利益
|
1.06
|
0.94
|
0.9
|
0.97
|
1.2
|
1.32
|
0.7
|
0.88
|
1.43
|
1.19
|
0.81
|
1.19
|
0.62
|
1.03
|
0.77
|
1.47
|
1.91
|
1.88
|
-1.41
|
1.47
|
2.12
|
1.65
|
1.44
|
1.58
|
1.84
|
1.43
|
5.27
|
1.7
|
2.72
|
1.74
|
1.62
|
2.08
|
2.64
|
2.04
|
2.57
|
1.61
|
1.63
|
6.83
|
5.52
|
10.35
|
9.33
|
4.84
|
11.88
|
11.9
|
12.48
|
11.1
|
12.04
|
11.65
|
10.8
|
10.17
|
8.69
|
9.67
|
10.82
|
|
一株あたり配当金
|
0.11
|
0.13
|
-
|
0.14
|
0.15
|
0.15
|
-
|
0.15
|
0.16
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.2
|
0.2
|
0.21
|
-
|
0.22
|
0.23
|
0.23
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.26
|
0.26
|
0.26
|
-
|
260
|
0.26
|
0.28
|
-
|
0.3
|
0.3
|
0.3
|
0.31
|
0.33
|
0.34
|
-
|
0.36
|
0.37
|
0.38
|
0.45
|
0.45
|
0.45
|
0.47
|
0.47
|
0.47
|
0.5
|
0.5
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|