|
(単位:百万ドル)
|
2Q10
|
3Q10
|
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
|
|
売上高
|
615
|
642
|
629
|
665
|
670
|
654
|
671
|
712
|
723
|
736
|
755
|
800
|
845
|
1,264
|
1,431
|
1,468
|
1,518
|
1,434
|
1,425
|
1,454
|
1,470
|
1,390
|
1,401
|
1,417
|
1,484
|
1,476
|
1,536
|
1,584
|
1,640
|
1,684
|
1,690
|
1,767
|
1,809
|
1,746
|
1,733
|
1,759
|
1,750
|
1,720
|
1,708
|
1,541
|
1,693
|
1,714
|
1,807
|
1,879
|
2,000
|
2,136
|
2,237
|
2,125
|
1,976
|
1,952
|
1,936
|
1,979
|
2,075
|
2,182
|
2,141
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
483
|
476
|
496
|
528
|
533
|
-
|
526
|
554
|
560
|
-
|
572
|
608
|
619
|
-
|
1,129
|
1,157
|
1,198
|
-
|
1,148
|
1,130
|
1,142
|
-
|
1,102
|
1,097
|
1,154
|
-
|
1,198
|
1,219
|
1,242
|
-
|
1,334
|
1,346
|
1,366
|
-
|
1,312
|
1,332
|
1,339
|
-
|
1,343
|
1,215
|
1,348
|
-
|
1,403
|
1,431
|
1,489
|
1,603
|
1,648
|
1,607
|
1,544
|
1,507
|
1,523
|
1,609
|
1,637
|
1,677
|
1,686
|
|
売上総利益
|
131
|
166
|
133
|
136
|
137
|
134
|
145
|
158
|
162
|
173
|
182
|
192
|
225
|
257
|
301
|
310
|
320
|
297
|
277
|
323
|
328
|
285
|
298
|
320
|
329
|
327
|
338
|
364
|
397
|
371
|
356
|
420
|
443
|
425
|
421
|
427
|
411
|
383
|
365
|
325
|
345
|
333
|
403
|
448
|
510
|
533
|
588
|
518
|
431
|
444
|
412
|
370
|
437
|
505
|
454
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
44
|
47
|
47
|
48
|
48
|
-
|
51
|
52
|
51
|
-
|
55
|
54
|
56
|
-
|
116
|
122
|
119
|
-
|
117
|
121
|
112
|
-
|
113
|
114
|
116
|
-
|
128
|
130
|
130
|
-
|
134
|
137
|
134
|
-
|
140
|
143
|
136
|
-
|
145
|
136
|
127
|
-
|
145
|
146
|
144
|
161
|
156
|
145
|
148
|
145
|
144
|
151
|
149
|
162
|
161
|
|
営業利益
|
67
|
-13
|
65
|
67
|
71
|
67
|
169
|
83
|
92
|
98
|
103
|
107
|
141
|
121
|
160
|
180
|
188
|
173
|
157
|
197
|
219
|
175
|
180
|
200
|
206
|
192
|
203
|
233
|
242
|
252
|
212
|
269
|
298
|
286
|
275
|
280
|
262
|
235
|
209
|
116
|
209
|
189
|
238
|
294
|
352
|
356
|
415
|
360
|
270
|
284
|
258
|
196
|
276
|
327
|
280
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
59
|
-21
|
59
|
61
|
64
|
-
|
159
|
70
|
61
|
-
|
93
|
98
|
130
|
-
|
140
|
158
|
165
|
-
|
137
|
175
|
197
|
-
|
159
|
177
|
183
|
-
|
179
|
208
|
216
|
-
|
186
|
245
|
274
|
-
|
249
|
256
|
239
|
-
|
190
|
91
|
185
|
-
|
219
|
274
|
333
|
340
|
400
|
347
|
253
|
267
|
244
|
187
|
266
|
318
|
267
|
|
経常(税引前)利益率(%)
|
9.69
|
-3.15
|
9.37
|
9.25
|
9.61
|
-
|
23.75
|
9.91
|
8.5
|
-
|
12.45
|
12.25
|
15.39
|
-
|
9.79
|
10.82
|
10.88
|
-
|
9.67
|
12.06
|
13.44
|
-
|
11.36
|
12.54
|
12.33
|
-
|
11.66
|
13.17
|
13.22
|
-
|
11.04
|
13.88
|
15.14
|
-
|
14.38
|
14.55
|
13.67
|
-
|
11.13
|
5.94
|
10.96
|
-
|
12.15
|
14.61
|
16.69
|
15.93
|
17.91
|
16.34
|
12.82
|
13.72
|
12.63
|
9.47
|
12.85
|
14.6
|
12.49
|
|
法人税等合計
|
21
|
-114
|
21
|
22
|
22
|
-
|
141
|
25
|
21
|
-
|
33
|
33
|
45
|
-
|
50
|
59
|
60
|
-
|
47
|
61
|
69
|
-
|
55
|
61
|
63
|
-
|
61
|
65
|
77
|
-
|
46
|
58
|
67
|
-
|
62
|
62
|
59
|
-
|
48
|
34
|
46
|
-
|
53
|
67
|
83
|
86
|
99
|
84
|
63
|
65
|
61
|
40
|
-68
|
80
|
63
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
38
|
93
|
37
|
39
|
41
|
39
|
17
|
45
|
39
|
61
|
60
|
64
|
84
|
227
|
90
|
99
|
104
|
98
|
90
|
114
|
127
|
104
|
103
|
115
|
119
|
110
|
117
|
143
|
139
|
268
|
140
|
186
|
206
|
204
|
186
|
193
|
179
|
136
|
141
|
56
|
139
|
123
|
166
|
207
|
250
|
254
|
301
|
262
|
190
|
202
|
183
|
146
|
198
|
238
|
203
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.37
|
0.92
|
0.37
|
0.39
|
0.42
|
0.41
|
0.18
|
0.47
|
0.41
|
0.63
|
0.63
|
0.67
|
0.87
|
2.35
|
0.92
|
1.01
|
1.06
|
1
|
0.92
|
1.16
|
1.31
|
1.07
|
1.09
|
1.23
|
1.27
|
1.17
|
1.25
|
1.52
|
1.47
|
2.85
|
1.48
|
1.98
|
2.19
|
2.17
|
1.98
|
2.05
|
1.9
|
1.44
|
1.5
|
0.6
|
1.47
|
1.3
|
1.75
|
2.18
|
2.64
|
2.71
|
3.22
|
2.81
|
2.12
|
2.25
|
2.04
|
1.64
|
2.22
|
2.65
|
2.27
|
|
希薄化後一株あたり利益
|
0.37
|
0.91
|
0.37
|
0.39
|
0.42
|
0.4
|
0.18
|
0.46
|
0.41
|
0.63
|
0.62
|
0.66
|
0.86
|
2.33
|
0.92
|
1.01
|
1.06
|
1
|
0.92
|
1.16
|
1.31
|
1.07
|
1.09
|
1.23
|
1.26
|
1.17
|
1.24
|
1.52
|
1.47
|
2.84
|
1.48
|
1.97
|
2.18
|
2.16
|
1.97
|
2.04
|
1.89
|
1.43
|
1.49
|
0.59
|
1.46
|
1.3
|
1.75
|
2.17
|
2.63
|
2.7
|
3.2
|
2.8
|
2.11
|
2.24
|
2.03
|
1.63
|
2.21
|
2.64
|
2.26
|
|
一株あたり配当金
|
0.15
|
0.15
|
0.2
|
0.2
|
0.2
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.31
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.55
|
0.55
|
0.55
|
-
|
0.55
|
0.55
|
0.63
|
-
|
0.63
|
0.63
|
0.63
|
-
|
0.63
|
0.79
|
0.79
|
-
|
0.79
|
0.79
|
0.79
|
-
|
0.79
|
0.79
|
0.79
|
-
|
1
|
1
|
1
|
1
|
1.25
|
1.25
|
1.25
|
1.25
|
1.25
|
1.25
|
1.25
|
1.25
|
1.25
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|