|
(単位:百万ドル)
|
1Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
518
|
512
|
531
|
522
|
563
|
545
|
569
|
551
|
-
|
569
|
593
|
585
|
607
|
610
|
636
|
639
|
666
|
676
|
704
|
692
|
723
|
722
|
752
|
753
|
785
|
771
|
795
|
798
|
816
|
826
|
866
|
871
|
862
|
858
|
1,070
|
980
|
992
|
990
|
1,142
|
915
|
932
|
983
|
1,111
|
1,082
|
1,108
|
1,276
|
1,206
|
1,190
|
1,381
|
1,286
|
1,257
|
1,439
|
1,318
|
1,316
|
1,509
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
307
|
319
|
328
|
312
|
331
|
352
|
351
|
359
|
372
|
360
|
364
|
379
|
380
|
379
|
387
|
|
販売管理費
|
157
|
149
|
165
|
-
|
166
|
162
|
182
|
-
|
-
|
175
|
196
|
-
|
188
|
194
|
208
|
-
|
205
|
207
|
229
|
-
|
221
|
223
|
246
|
-
|
237
|
234
|
252
|
-
|
239
|
245
|
303
|
-
|
277
|
286
|
315
|
-
|
317
|
325
|
332
|
-
|
341
|
309
|
314
|
327
|
336
|
361
|
359
|
358
|
396
|
389
|
387
|
409
|
391
|
399
|
429
|
|
営業費用
|
317
|
308
|
332
|
-
|
333
|
327
|
359
|
-
|
-
|
339
|
368
|
-
|
352
|
361
|
385
|
-
|
399
|
406
|
440
|
-
|
426
|
428
|
472
|
-
|
462
|
460
|
489
|
-
|
471
|
494
|
574
|
-
|
542
|
551
|
641
|
-
|
642
|
649
|
672
|
-
|
648
|
629
|
643
|
640
|
668
|
713
|
710
|
718
|
769
|
749
|
751
|
789
|
771
|
778
|
817
|
|
営業利益
|
200
|
203
|
198
|
182
|
229
|
217
|
210
|
195
|
-
|
230
|
225
|
211
|
255
|
248
|
250
|
228
|
267
|
270
|
264
|
251
|
296
|
294
|
280
|
276
|
323
|
311
|
306
|
298
|
345
|
332
|
292
|
317
|
320
|
307
|
429
|
314
|
349
|
341
|
470
|
299
|
284
|
354
|
468
|
442
|
440
|
562
|
495
|
472
|
611
|
536
|
506
|
649
|
546
|
538
|
691
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
202
|
205
|
200
|
184
|
231
|
219
|
212
|
197
|
-
|
231
|
226
|
213
|
256
|
249
|
252
|
229
|
268
|
271
|
265
|
253
|
297
|
295
|
281
|
276
|
324
|
312
|
307
|
300
|
347
|
333
|
294
|
320
|
322
|
309
|
425
|
310
|
344
|
337
|
464
|
291
|
276
|
349
|
462
|
443
|
437
|
554
|
492
|
475
|
617
|
549
|
517
|
659
|
557
|
543
|
685
|
|
経常(税引前)利益率(%)
|
39.01
|
40.12
|
37.72
|
35.24
|
41.06
|
40.21
|
37.23
|
35.85
|
-
|
40.73
|
38.16
|
36.43
|
42.16
|
40.93
|
39.62
|
35.95
|
40.33
|
40.16
|
37.75
|
36.64
|
41.15
|
40.95
|
37.43
|
36.62
|
41.31
|
40.45
|
38.68
|
37.63
|
42.5
|
40.4
|
34.02
|
36.77
|
37.39
|
36.01
|
39.76
|
31.67
|
34.71
|
34.02
|
40.62
|
31.87
|
29.62
|
35.54
|
41.61
|
40.99
|
39.48
|
43.44
|
40.79
|
39.92
|
44.71
|
42.7
|
41.17
|
45.8
|
42.25
|
41.29
|
45.45
|
|
法人税等合計
|
70
|
71
|
69
|
65
|
82
|
79
|
76
|
74
|
-
|
84
|
81
|
89
|
93
|
91
|
92
|
83
|
97
|
98
|
96
|
92
|
88
|
106
|
101
|
98
|
107
|
109
|
105
|
105
|
119
|
116
|
34
|
91
|
79
|
73
|
101
|
80
|
80
|
78
|
109
|
70
|
64
|
77
|
112
|
110
|
105
|
123
|
112
|
114
|
150
|
129
|
125
|
160
|
129
|
130
|
166
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
131
|
133
|
130
|
118
|
148
|
140
|
135
|
123
|
153
|
147
|
144
|
123
|
162
|
158
|
160
|
145
|
171
|
173
|
169
|
161
|
209
|
189
|
180
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
427
|
-
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり利益
|
0.36
|
0.37
|
0.36
|
0.33
|
0.41
|
0.39
|
0.37
|
0.34
|
-
|
0.41
|
0.4
|
0.34
|
0.45
|
0.43
|
0.44
|
0.4
|
0.47
|
0.48
|
0.47
|
0.44
|
0.58
|
0.52
|
0.5
|
0.49
|
0.6
|
0.56
|
0.56
|
0.54
|
0.63
|
0.6
|
0.72
|
0.64
|
0.68
|
0.66
|
0.9
|
0.64
|
0.74
|
0.72
|
0.99
|
0.62
|
0.59
|
0.76
|
0.97
|
0.93
|
0.92
|
1.19
|
1.05
|
1
|
1.3
|
1.16
|
1.09
|
1.39
|
1.19
|
1.15
|
1.44
|
|
希薄化後一株あたり利益
|
0.36
|
0.37
|
0.36
|
0.33
|
0.41
|
0.39
|
0.37
|
0.34
|
-
|
0.41
|
0.4
|
0.34
|
0.44
|
0.43
|
0.44
|
0.4
|
0.47
|
0.47
|
0.46
|
0.44
|
0.58
|
0.52
|
0.5
|
0.49
|
0.6
|
0.56
|
0.56
|
0.54
|
0.63
|
0.6
|
0.72
|
0.63
|
0.67
|
0.65
|
0.9
|
0.64
|
0.73
|
0.72
|
0.98
|
0.61
|
0.59
|
0.75
|
0.97
|
0.92
|
0.91
|
1.19
|
1.05
|
0.99
|
1.29
|
1.16
|
1.08
|
1.38
|
1.18
|
1.14
|
1.43
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.31
|
0.31
|
0.31
|
0.31
|
0.31
|
0.32
|
0.32
|
0.32
|
0.32
|
0.33
|
0.66
|
0
|
0.35
|
0.35
|
0.35
|
0.35
|
0.38
|
0.38
|
0.38
|
0.38
|
0.42
|
0.42
|
0.42
|
0.42
|
0.46
|
0.46
|
0.46
|
0.46
|
0.5
|
0.5
|
0.5
|
0.56
|
0.56
|
0.56
|
0.56
|
0.62
|
0.62
|
0.62
|
0.62
|
0.62
|
0.62
|
0.62
|
0.62
|
0.66
|
0.66
|
0.66
|
0.79
|
0.79
|
0.79
|
0.89
|
0.89
|
0.89
|
0.98
|
0.98
|
0.98
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|