|
(単位:百万ドル)
|
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
|
|
売上高
|
689
|
737
|
685
|
758
|
847
|
888
|
849
|
903
|
1,008
|
1,069
|
1,024
|
1,078
|
1,221
|
1,297
|
1,793
|
1,789
|
1,996
|
2,084
|
1,993
|
1,982
|
2,133
|
2,270
|
2,292
|
2,236
|
2,467
|
2,680
|
2,703
|
2,660
|
3,097
|
3,092
|
2,973
|
2,850
|
3,222
|
3,332
|
3,269
|
2,804
|
2,759
|
3,620
|
3,942
|
4,343
|
6,009
|
6,170
|
6,310
|
6,705
|
7,240
|
7,296
|
6,947
|
6,974
|
8,112
|
8,277
|
7,674
|
8,562
|
9,232
|
9,221
|
9,174
|
9,178
|
9,583
|
9,676
|
9,198
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.5
|
7.2
|
3.8
|
4.9
|
0.3
|
|
売上原価
|
569
|
614
|
573
|
631
|
708
|
744
|
715
|
756
|
848
|
903
|
865
|
906
|
1,029
|
1,099
|
1,532
|
1,515
|
1,699
|
1,773
|
1,699
|
1,675
|
1,811
|
1,932
|
1,957
|
1,894
|
2,091
|
2,277
|
2,307
|
2,252
|
2,636
|
2,626
|
2,531
|
2,399
|
2,728
|
2,822
|
-
|
2,343
|
2,294
|
2,969
|
3,293
|
3,628
|
4,899
|
4,981
|
5,066
|
5,427
|
5,889
|
5,982
|
5,737
|
5,762
|
6,726
|
6,906
|
6,414
|
7,227
|
7,808
|
7,791
|
7,802
|
7,768
|
8,098
|
8,210
|
7,826
|
|
売上総利益
|
119
|
123
|
112
|
127
|
138
|
144
|
133
|
146
|
159
|
165
|
159
|
172
|
192
|
197
|
261
|
273
|
297
|
311
|
293
|
307
|
322
|
337
|
334
|
341
|
375
|
403
|
396
|
408
|
460
|
466
|
441
|
450
|
493
|
510
|
498
|
460
|
464
|
651
|
648
|
715
|
1,110
|
1,189
|
1,243
|
1,278
|
1,350
|
1,314
|
1,209
|
1,211
|
1,385
|
1,371
|
1,260
|
1,335
|
1,423
|
1,430
|
1,371
|
1,410
|
1,485
|
1,466
|
1,371
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.0
|
15.4
|
15.5
|
15.2
|
14.9
|
|
販売管理費
|
84
|
87
|
77
|
91
|
96
|
96
|
93
|
101
|
109
|
108
|
108
|
121
|
125
|
131
|
184
|
191
|
195
|
223
|
200
|
219
|
215
|
228
|
236
|
242
|
257
|
282
|
267
|
297
|
333
|
309
|
313
|
321
|
356
|
343
|
352
|
346
|
304
|
389
|
388
|
450
|
634
|
673
|
704
|
726
|
781
|
749
|
787
|
764
|
842
|
850
|
836
|
934
|
975
|
943
|
902
|
952
|
1,014
|
998
|
979
|
|
営業利益
|
29
|
31
|
30
|
31
|
37
|
43
|
35
|
40
|
45
|
51
|
45
|
44
|
61
|
60
|
66
|
67
|
85
|
72
|
76
|
72
|
90
|
93
|
81
|
86
|
103
|
105
|
112
|
93
|
108
|
137
|
107
|
108
|
116
|
146
|
122
|
92
|
129
|
239
|
235
|
238
|
446
|
479
|
503
|
512
|
528
|
523
|
376
|
379
|
475
|
465
|
372
|
341
|
393
|
424
|
416
|
406
|
425
|
421
|
341
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
4.4
|
4.4
|
4.4
|
3.7
|
|
経常(税引前)利益
|
23
|
26
|
24
|
26
|
32
|
38
|
30
|
35
|
41
|
47
|
41
|
40
|
57
|
55
|
56
|
58
|
75
|
62
|
66
|
60
|
77
|
80
|
66
|
81
|
87
|
86
|
91
|
69
|
80
|
108
|
77
|
77
|
85
|
117
|
94
|
64
|
108
|
219
|
256
|
211
|
419
|
422
|
431
|
469
|
468
|
455
|
336
|
314
|
407
|
361
|
279
|
220
|
282
|
288
|
286
|
284
|
352
|
282
|
189
|
|
経常(税引前)利益率(%)
|
3.4
|
3.7
|
3.6
|
3.5
|
3.9
|
4.3
|
3.6
|
3.9
|
4.1
|
4.5
|
4.0
|
3.8
|
4.7
|
4.3
|
3.2
|
3.2
|
3.8
|
3.0
|
3.3
|
3.0
|
3.6
|
3.5
|
2.9
|
3.6
|
3.6
|
3.2
|
3.4
|
2.6
|
2.6
|
3.5
|
2.6
|
2.7
|
2.7
|
3.5
|
2.9
|
2.3
|
3.9
|
6.1
|
6.5
|
4.9
|
7.0
|
6.8
|
6.8
|
7.0
|
6.5
|
6.2
|
4.8
|
4.5
|
5.0
|
4.4
|
3.6
|
2.6
|
3.1
|
3.1
|
3.1
|
3.1
|
3.7
|
2.9
|
2.1
|
|
法人税等合計
|
8
|
10
|
8
|
9
|
12
|
15
|
11
|
13
|
15
|
16
|
14
|
16
|
21
|
21
|
15
|
17
|
24
|
19
|
18
|
19
|
25
|
26
|
14
|
30
|
34
|
34
|
2
|
17
|
20
|
15
|
18
|
21
|
23
|
32
|
26
|
18
|
30
|
60
|
69
|
55
|
114
|
113
|
139
|
126
|
130
|
125
|
86
|
84
|
105
|
96
|
63
|
55
|
66
|
65
|
69
|
73
|
93
|
63
|
51
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.3
|
25.8
|
26.7
|
22.5
|
27.2
|
|
純利益
|
14
|
16
|
18
|
16
|
20
|
23
|
19
|
22
|
25
|
31
|
27
|
24
|
38
|
34
|
41
|
40
|
51
|
43
|
47
|
40
|
51
|
54
|
51
|
50
|
53
|
51
|
89
|
52
|
60
|
93
|
59
|
56
|
61
|
85
|
68
|
46
|
77
|
158
|
187
|
156
|
304
|
309
|
292
|
343
|
337
|
330
|
249
|
229
|
301
|
264
|
216
|
165
|
216
|
222
|
217
|
211
|
258
|
218
|
137
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4
|
2.3
|
2.7
|
2.3
|
1.5
|
|
一株あたり利益
|
0.56
|
0.63
|
0.72
|
0.65
|
0.8
|
0.91
|
0.78
|
0.86
|
0.99
|
1.2
|
1.06
|
0.95
|
1.47
|
1.32
|
1.57
|
1.55
|
1.95
|
1.65
|
1.82
|
1.56
|
2.02
|
2.15
|
2.04
|
2.01
|
2.12
|
2.07
|
3.57
|
2.08
|
2.45
|
3.85
|
2.57
|
2.43
|
2.65
|
3.67
|
2.93
|
1.99
|
3.4
|
6.95
|
7.44
|
5.86
|
10.83
|
10.18
|
9.69
|
11.59
|
11.67
|
11.97
|
9.15
|
8.32
|
10.79
|
9.49
|
7.76
|
5.9
|
7.88
|
7.82
|
8.14
|
7.96
|
9.89
|
8.63
|
5.91
|
|
希薄化後一株あたり利益
|
0.55
|
0.62
|
0.71
|
0.63
|
0.78
|
0.9
|
0.76
|
0.85
|
0.98
|
1.18
|
1.04
|
0.94
|
1.45
|
1.31
|
1.55
|
1.53
|
1.93
|
1.64
|
1.81
|
1.55
|
2.01
|
2.14
|
2.03
|
2.01
|
2.12
|
2.07
|
3.56
|
2.07
|
2.44
|
3.84
|
2.55
|
2.42
|
2.63
|
3.64
|
2.88
|
1.97
|
3.38
|
6.86
|
7.35
|
5.81
|
10.75
|
10.11
|
9.63
|
11.55
|
11.6
|
11.92
|
9.07
|
8.3
|
10.78
|
9.46
|
7.75
|
5.89
|
7.87
|
7.8
|
8.11
|
7.94
|
9.87
|
8.61
|
5.9
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
6.5
|
-
|
-
|
-
|
9.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
0.2
|
-
|
0.13
|
0.13
|
0.13
|
0.13
|
0.16
|
0.16
|
0.16
|
0.16
|
0.2
|
0.2
|
0.2
|
0.2
|
0.25
|
0.25
|
0.25
|
0.25
|
0.27
|
0.27
|
0.27
|
0.27
|
0.29
|
0.29
|
0.29
|
0.29
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.31
|
0.31
|
0.31
|
0.35
|
0.35
|
0.35
|
0.35
|
0.42
|
0.42
|
0.42
|
0.42
|
0.5
|
0.5
|
0.5
|
0.5
|
0.53
|
0.53
|
0.53
|
0.53
|
0.55
|
0.55
|
0.55
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
491
|
484
|
505
|
503
|
425
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.4
|
5.3
|
5.3
|
5.2
|
4.6
|