|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
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
|
|
売上高
|
849
|
857
|
824
|
847
|
856
|
936
|
889
|
867
|
915
|
964
|
880
|
998
|
1,082
|
1,102
|
1,059
|
1,103
|
1,063
|
1,148
|
1,142
|
1,389
|
1,400
|
1,453
|
1,332
|
1,418
|
1,397
|
1,445
|
1,304
|
1,385
|
1,375
|
-
|
1,336
|
1,404
|
1,396
|
-
|
1,328
|
1,418
|
1,456
|
1,286
|
1,245
|
1,553
|
1,551
|
1,561
|
1,614
|
1,649
|
1,596
|
-
|
1,523
|
1,626
|
1,600
|
-
|
1,576
|
1,652
|
1,616
|
-
|
1,541
|
1,674
|
1,572
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
1.0
|
-
|
-2.2
|
1.3
|
-2.7
|
|
売上原価
|
569
|
578
|
543
|
569
|
575
|
-
|
603
|
586
|
615
|
-
|
598
|
709
|
771
|
-
|
763
|
797
|
760
|
-
|
854
|
1,058
|
1,060
|
-
|
1,015
|
1,099
|
1,067
|
-
|
1,005
|
1,069
|
1,080
|
-
|
1,052
|
1,109
|
1,097
|
-
|
1,038
|
1,117
|
1,144
|
-
|
992
|
1,232
|
1,226
|
-
|
1,337
|
1,322
|
1,259
|
-
|
1,211
|
1,298
|
1,257
|
-
|
1,257
|
1,313
|
1,265
|
-
|
1,229
|
1,346
|
1,251
|
|
売上総利益
|
280
|
279
|
280
|
278
|
280
|
313
|
285
|
280
|
300
|
324
|
281
|
289
|
311
|
315
|
296
|
305
|
302
|
333
|
288
|
330
|
339
|
363
|
317
|
318
|
329
|
335
|
299
|
315
|
294
|
-
|
283
|
295
|
299
|
-
|
290
|
301
|
311
|
294
|
253
|
320
|
324
|
304
|
277
|
326
|
336
|
-
|
312
|
328
|
342
|
-
|
319
|
339
|
351
|
-
|
312
|
328
|
320
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
21.7
|
-
|
20.3
|
19.6
|
20.4
|
|
営業費用
|
191
|
189
|
188
|
196
|
197
|
-
|
203
|
202
|
210
|
-
|
200
|
214
|
214
|
-
|
211
|
214
|
211
|
-
|
226
|
247
|
244
|
-
|
251
|
239
|
283
|
-
|
242
|
243
|
244
|
-
|
279
|
253
|
254
|
-
|
273
|
319
|
268
|
-
|
215
|
246
|
262
|
-
|
317
|
263
|
275
|
-
|
277
|
267
|
267
|
-
|
280
|
282
|
280
|
-
|
283
|
290
|
275
|
|
営業利益
|
89
|
90
|
92
|
81
|
83
|
102
|
82
|
77
|
89
|
104
|
81
|
75
|
96
|
92
|
84
|
91
|
90
|
106
|
62
|
83
|
95
|
106
|
65
|
79
|
46
|
96
|
56
|
71
|
50
|
-
|
4
|
41
|
45
|
-
|
16
|
-19
|
43
|
-615
|
37
|
73
|
61
|
37
|
-40
|
62
|
60
|
-
|
34
|
60
|
75
|
-
|
38
|
56
|
70
|
-
|
29
|
37
|
45
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
4.3
|
-
|
1.9
|
2.2
|
2.9
|
|
経常(税引前)利益
|
85
|
85
|
86
|
76
|
77
|
-
|
73
|
69
|
81
|
-
|
72
|
67
|
87
|
-
|
77
|
83
|
82
|
-
|
50
|
67
|
85
|
-
|
57
|
71
|
36
|
-
|
47
|
61
|
40
|
-
|
-6
|
37
|
37
|
-
|
39
|
-27
|
29
|
-
|
33
|
70
|
60
|
-
|
44
|
64
|
75
|
-
|
31
|
70
|
69
|
-
|
40
|
53
|
61
|
-
|
17
|
35
|
42
|
|
経常(税引前)利益率(%)
|
10.1
|
10.0
|
10.5
|
9.1
|
9.0
|
-
|
8.3
|
8.0
|
8.9
|
-
|
8.2
|
6.8
|
8.1
|
-
|
7.3
|
7.6
|
7.8
|
-
|
4.4
|
4.8
|
6.1
|
-
|
4.3
|
5.0
|
2.6
|
-
|
3.6
|
4.4
|
2.9
|
-
|
-0.4
|
2.7
|
2.7
|
-
|
3.0
|
-1.9
|
2.0
|
-
|
2.7
|
4.5
|
3.9
|
-
|
2.8
|
3.9
|
4.7
|
-
|
2.0
|
4.4
|
4.3
|
-
|
2.6
|
3.2
|
3.8
|
-
|
1.2
|
2.1
|
2.7
|
|
法人税等合計
|
31
|
31
|
30
|
28
|
28
|
-
|
26
|
23
|
28
|
-
|
26
|
25
|
30
|
-
|
27
|
29
|
27
|
-
|
30
|
24
|
28
|
-
|
18
|
25
|
8
|
-
|
16
|
21
|
-69
|
-
|
-1
|
9
|
6
|
-
|
10
|
6
|
6
|
-
|
9
|
16
|
11
|
-
|
10
|
16
|
18
|
-
|
6
|
17
|
15
|
-
|
9
|
13
|
14
|
-
|
4
|
8
|
11
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
23.2
|
-
|
23.6
|
24.9
|
27.2
|
|
純利益
|
53
|
53
|
55
|
48
|
48
|
62
|
47
|
45
|
53
|
63
|
45
|
42
|
57
|
55
|
50
|
53
|
54
|
64
|
29
|
35
|
56
|
65
|
38
|
45
|
24
|
61
|
30
|
40
|
108
|
-
|
-5
|
28
|
31
|
-
|
30
|
-34
|
23
|
-609
|
24
|
54
|
48
|
28
|
33
|
48
|
57
|
-
|
24
|
54
|
53
|
-
|
31
|
39
|
47
|
-
|
13
|
26
|
31
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
3.0
|
-
|
0.9
|
1.6
|
2.0
|
|
一株あたり利益
|
0.45
|
0.45
|
0.47
|
0.42
|
0.43
|
0.59
|
0.45
|
0.44
|
0.53
|
0.63
|
0.45
|
0.42
|
0.56
|
0.56
|
0.51
|
0.54
|
0.55
|
0.65
|
0.3
|
0.36
|
0.59
|
0.69
|
0.41
|
0.48
|
0.26
|
0.66
|
0.33
|
0.43
|
1.18
|
-
|
-0.05
|
0.31
|
0.34
|
-
|
0.32
|
-0.35
|
0.25
|
-6.44
|
0.26
|
0.57
|
0.51
|
0.3
|
0.35
|
0.5
|
0.58
|
-
|
0.25
|
0.56
|
0.55
|
-
|
0.33
|
0.42
|
0.52
|
-
|
0.16
|
0.3
|
0.35
|
|
希薄化後一株あたり利益
|
0.45
|
0.45
|
0.47
|
0.42
|
0.43
|
0.58
|
0.45
|
0.44
|
0.52
|
0.62
|
0.45
|
0.41
|
0.56
|
0.55
|
0.5
|
0.54
|
0.55
|
0.65
|
0.3
|
0.36
|
0.59
|
0.68
|
0.4
|
0.48
|
0.26
|
0.65
|
0.33
|
0.43
|
1.18
|
-
|
-0.05
|
0.31
|
0.33
|
-
|
0.32
|
-0.35
|
0.24
|
-6.44
|
0.25
|
0.56
|
0.5
|
0.3
|
0.35
|
0.49
|
0.58
|
-
|
0.25
|
0.55
|
0.55
|
-
|
0.32
|
0.42
|
0.52
|
-
|
0.15
|
0.3
|
0.35
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
0.12
|
0.12
|
0.14
|
0.14
|
0.14
|
0.14
|
0.16
|
0.16
|
0.16
|
0.16
|
0.2
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.24
|
0.24
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
-
|