|
(単位:百万ドル)
|
1Q11
|
3Q11
|
4Q11
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
3,318
|
3,157
|
2,860
|
3,485
|
3,386
|
3,312
|
3,015
|
3,440
|
3,474
|
3,720
|
3,563
|
3,861
|
3,714
|
3,716
|
3,501
|
3,742
|
3,685
|
3,639
|
3,514
|
3,556
|
3,498
|
3,329
|
3,142
|
3,395
|
3,268
|
3,254
|
3,097
|
3,254
|
3,187
|
3,273
|
3,209
|
3,401
|
3,360
|
3,469
|
3,317
|
3,522
|
3,461
|
3,372
|
3,223
|
3,412
|
3,465
|
3,429
|
3,464
|
3,584
|
3,555
|
3,622
|
3,672
|
3,864
|
3,946
|
4,053
|
4,041
|
3,939
|
3,174
|
3,200
|
3,192
|
3,233
|
3,083
|
3,203
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
売上原価
|
1,893
|
1,788
|
-
|
2,064
|
1,943
|
1,962
|
-
|
2,069
|
2,060
|
2,278
|
-
|
2,468
|
2,237
|
2,266
|
-
|
2,238
|
2,274
|
2,347
|
-
|
2,311
|
2,257
|
2,096
|
-
|
2,150
|
1,998
|
1,990
|
-
|
2,050
|
1,922
|
2,041
|
-
|
2,149
|
2,151
|
2,293
|
-
|
2,415
|
2,275
|
2,372
|
-
|
2,268
|
2,268
|
2,228
|
-
|
2,418
|
2,331
|
2,457
|
2,513
|
2,721
|
2,793
|
2,843
|
2,708
|
2,596
|
-
|
2,169
|
2,031
|
2,057
|
2,024
|
2,113
|
|
販売管理費
|
788
|
828
|
-
|
849
|
900
|
886
|
-
|
836
|
929
|
963
|
-
|
890
|
907
|
946
|
-
|
890
|
944
|
927
|
-
|
861
|
829
|
899
|
-
|
807
|
821
|
854
|
-
|
844
|
812
|
768
|
-
|
742
|
735
|
780
|
-
|
726
|
789
|
737
|
-
|
685
|
691
|
790
|
-
|
694
|
720
|
718
|
642
|
728
|
785
|
770
|
824
|
861
|
-
|
638
|
668
|
720
|
629
|
652
|
|
営業利益
|
637
|
541
|
-
|
572
|
543
|
464
|
-
|
535
|
485
|
479
|
-
|
503
|
570
|
504
|
-
|
614
|
467
|
365
|
-
|
384
|
412
|
334
|
-
|
438
|
449
|
410
|
-
|
360
|
453
|
464
|
-
|
510
|
474
|
396
|
-
|
381
|
397
|
263
|
-
|
459
|
506
|
411
|
-
|
472
|
504
|
447
|
517
|
415
|
368
|
440
|
509
|
482
|
-
|
393
|
493
|
456
|
430
|
438
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
経常(税引前)利益
|
573
|
480
|
-
|
505
|
489
|
397
|
-
|
515
|
403
|
417
|
-
|
436
|
504
|
452
|
-
|
572
|
420
|
312
|
-
|
304
|
308
|
272
|
-
|
221
|
385
|
355
|
-
|
302
|
384
|
398
|
-
|
511
|
471
|
454
|
-
|
359
|
367
|
341
|
-
|
446
|
467
|
418
|
-
|
482
|
532
|
392
|
535
|
421
|
383
|
386
|
463
|
375
|
-
|
353
|
443
|
402
|
378
|
384
|
|
経常(税引前)利益率(%)
|
17.27
|
15.2
|
-
|
14.49
|
14.44
|
11.99
|
-
|
14.97
|
11.6
|
11.21
|
-
|
11.29
|
13.57
|
12.16
|
-
|
15.29
|
11.4
|
8.57
|
-
|
8.55
|
8.81
|
8.17
|
-
|
6.51
|
11.78
|
10.91
|
-
|
9.28
|
12.05
|
12.16
|
-
|
15.02
|
14.02
|
13.09
|
-
|
10.19
|
10.6
|
10.11
|
-
|
13.07
|
13.48
|
12.19
|
-
|
13.45
|
14.96
|
10.82
|
14.57
|
10.9
|
9.71
|
9.52
|
11.46
|
9.52
|
-
|
11.03
|
13.88
|
12.43
|
12.26
|
11.99
|
|
法人税等合計
|
156
|
143
|
-
|
140
|
147
|
107
|
-
|
157
|
102
|
120
|
-
|
124
|
150
|
124
|
-
|
165
|
122
|
86
|
-
|
76
|
85
|
66
|
-
|
47
|
106
|
62
|
-
|
42
|
102
|
104
|
-
|
67
|
70
|
69
|
-
|
72
|
74
|
91
|
-
|
94
|
109
|
65
|
-
|
109
|
144
|
92
|
112
|
97
|
74
|
86
|
104
|
104
|
-
|
82
|
97
|
34
|
73
|
83
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
純利益
|
418
|
338
|
189
|
366
|
343
|
290
|
232
|
358
|
301
|
296
|
-32
|
311
|
352
|
326
|
818
|
406
|
295
|
225
|
-293
|
227
|
223
|
205
|
-41
|
175
|
280
|
292
|
-53
|
262
|
282
|
297
|
428
|
444
|
599
|
383
|
-84
|
285
|
292
|
248
|
145
|
350
|
354
|
352
|
205
|
371
|
385
|
307
|
424
|
326
|
312
|
302
|
362
|
270
|
27
|
271
|
347
|
370
|
308
|
303
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.1
|
0.91
|
0.51
|
1
|
0.94
|
0.81
|
0.65
|
1
|
0.84
|
0.83
|
-0.09
|
0.86
|
0.96
|
0.9
|
2.26
|
1.13
|
0.82
|
0.63
|
-0.82
|
0.64
|
0.63
|
0.58
|
-0.12
|
0.5
|
0.8
|
0.83
|
-0.15
|
0.75
|
0.81
|
0.86
|
1.24
|
1.28
|
1.72
|
1.1
|
-0.24
|
0.82
|
0.84
|
0.73
|
0.43
|
1.01
|
1.02
|
1.02
|
0.6
|
1.07
|
1.12
|
0.9
|
1.24
|
0.96
|
0.91
|
0.87
|
1.04
|
0.79
|
0.08
|
0.78
|
1.01
|
1.07
|
0.88
|
0.86
|
|
希薄化後一株あたり利益
|
1.09
|
0.9
|
0.51
|
1
|
0.94
|
0.8
|
0.64
|
1
|
0.84
|
0.82
|
-0.09
|
0.85
|
0.96
|
0.9
|
2.24
|
1.12
|
0.82
|
0.62
|
-0.82
|
0.64
|
0.63
|
0.58
|
-0.12
|
0.49
|
0.79
|
0.82
|
-0.15
|
0.74
|
0.8
|
0.85
|
1.23
|
1.27
|
1.71
|
1.09
|
-0.24
|
0.82
|
0.84
|
0.72
|
0.42
|
1.01
|
1.02
|
1.01
|
0.59
|
1.07
|
1.11
|
0.89
|
1.23
|
0.95
|
0.9
|
0.86
|
1.03
|
0.78
|
0.08
|
0.78
|
1
|
1.05
|
0.87
|
0.85
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.38
|
0.41
|
0.41
|
0.41
|
0.41
|
0.43
|
0.43
|
0.43
|
0.43
|
0.44
|
0.44
|
0.44
|
0.44
|
0.46
|
0.46
|
0.46
|
0.46
|
0.49
|
0.49
|
0.49
|
0.49
|
0.5
|
0.5
|
0.5
|
0.5
|
0.52
|
0.52
|
0.52
|
0.52
|
0.54
|
0.54
|
0.54
|
0.54
|
0.56
|
0.56
|
0.56
|
0.56
|
0.57
|
0.57
|
0.57
|
0.57
|
0.57
|
0.57
|
0.57
|
0.58
|
0.58
|
0.58
|
0.58
|
0.59
|
0.59
|
0.59
|
0.6
|
0.56
|
0.56
|
0.56
|
0.57
|
0.57
|
0.57
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|