|
(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
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,934
|
1,911
|
1,874
|
2,145
|
2,074
|
2,089
|
2,046
|
2,398
|
2,357
|
2,341
|
2,263
|
2,761
|
2,540
|
2,551
|
2,398
|
2,741
|
2,681
|
2,730
|
2,599
|
3,033
|
2,938
|
2,968
|
2,783
|
3,251
|
3,089
|
3,181
|
3,087
|
3,510
|
3,306
|
3,432
|
3,329
|
4,068
|
3,589
|
3,738
|
3,550
|
4,107
|
3,797
|
3,980
|
3,849
|
4,413
|
1,842
|
2,685
|
3,755
|
4,250
|
4,516
|
4,805
|
4,575
|
4,333
|
4,583
|
4,565
|
4,495
|
4,935
|
4,925
|
4,858
|
5,288
|
5,071
|
4,985
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,406
|
1,395
|
1,365
|
1,562
|
1,481
|
1,524
|
1,490
|
1,745
|
1,679
|
1,689
|
1,648
|
1,993
|
1,798
|
1,823
|
1,746
|
1,992
|
1,908
|
1,944
|
1,882
|
2,204
|
2,067
|
2,119
|
2,003
|
2,387
|
2,176
|
2,252
|
2,206
|
2,540
|
2,330
|
2,421
|
2,369
|
2,923
|
2,522
|
2,667
|
2,547
|
2,990
|
2,702
|
2,844
|
2,766
|
3,224
|
1,889
|
2,080
|
2,711
|
3,157
|
3,198
|
3,411
|
3,326
|
3,196
|
3,400
|
3,424
|
3,293
|
3,569
|
3,564
|
3,491
|
3,792
|
3,634
|
3,581
|
|
販売管理費
|
294
|
303
|
312
|
319
|
309
|
320
|
332
|
341
|
337
|
352
|
357
|
390
|
361
|
381
|
381
|
401
|
379
|
395
|
410
|
430
|
409
|
435
|
443
|
450
|
436
|
469
|
490
|
493
|
474
|
498
|
517
|
553
|
524
|
554
|
561
|
575
|
558
|
591
|
604
|
601
|
415
|
519
|
877
|
690
|
675
|
717
|
725
|
669
|
667
|
693
|
746
|
807
|
810
|
776
|
836
|
832
|
797
|
|
営業費用
|
1,702
|
1,701
|
1,680
|
1,884
|
1,792
|
1,847
|
1,825
|
2,089
|
2,019
|
2,043
|
2,008
|
2,385
|
2,161
|
2,205
|
2,127
|
2,393
|
2,288
|
2,339
|
2,293
|
2,636
|
2,479
|
2,556
|
2,451
|
2,842
|
2,617
|
2,726
|
2,700
|
3,037
|
2,808
|
2,922
|
2,888
|
3,476
|
3,046
|
3,220
|
3,106
|
3,560
|
3,254
|
3,431
|
3,367
|
3,823
|
2,312
|
2,628
|
3,618
|
3,867
|
3,892
|
4,147
|
4,071
|
3,884
|
4,077
|
4,115
|
4,007
|
4,340
|
4,331
|
4,221
|
4,585
|
4,425
|
-
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
606
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
経常(税引前)利益
|
231
|
210
|
194
|
260
|
281
|
241
|
221
|
308
|
337
|
297
|
254
|
376
|
378
|
346
|
270
|
347
|
392
|
390
|
305
|
396
|
459
|
411
|
331
|
408
|
471
|
455
|
386
|
473
|
498
|
510
|
440
|
591
|
542
|
517
|
443
|
546
|
542
|
548
|
482
|
590
|
-470
|
56
|
136
|
382
|
623
|
657
|
504
|
449
|
505
|
450
|
487
|
594
|
593
|
637
|
702
|
646
|
640
|
|
経常(税引前)利益率(%)
|
11.98
|
10.99
|
10.37
|
12.15
|
13.58
|
11.57
|
10.82
|
12.86
|
14.33
|
12.69
|
11.23
|
13.62
|
14.92
|
13.58
|
11.27
|
12.69
|
14.65
|
14.3
|
11.77
|
13.07
|
15.64
|
13.88
|
11.92
|
12.57
|
15.26
|
14.31
|
12.51
|
13.48
|
15.08
|
14.86
|
13.24
|
14.54
|
15.12
|
13.85
|
12.5
|
13.32
|
14.29
|
13.79
|
12.53
|
13.38
|
-25.47
|
2.09
|
3.64
|
9.01
|
13.81
|
13.69
|
11.02
|
10.37
|
11.04
|
9.88
|
10.84
|
12.05
|
12.05
|
13.11
|
13.29
|
12.75
|
12.86
|
|
法人税等合計
|
89
|
80
|
72
|
98
|
108
|
93
|
77
|
116
|
129
|
115
|
94
|
139
|
144
|
133
|
98
|
129
|
148
|
150
|
113
|
147
|
177
|
153
|
116
|
144
|
180
|
173
|
141
|
172
|
177
|
193
|
166
|
140
|
124
|
128
|
105
|
105
|
121
|
136
|
111
|
134
|
-164
|
34
|
5
|
144
|
147
|
163
|
119
|
111
|
121
|
108
|
116
|
148
|
146
|
149
|
175
|
157
|
161
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
142
|
129
|
121
|
161
|
172
|
148
|
143
|
191
|
208
|
182
|
159
|
236
|
234
|
213
|
171
|
217
|
243
|
239
|
192
|
248
|
282
|
258
|
215
|
264
|
290
|
281
|
244
|
300
|
321
|
316
|
274
|
450
|
418
|
389
|
338
|
441
|
421
|
412
|
370
|
456
|
-306
|
22
|
131
|
237
|
476
|
494
|
385
|
338
|
384
|
342
|
371
|
446
|
447
|
487
|
527
|
488
|
479
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.19
|
1.09
|
1.04
|
1.4
|
1.51
|
1.3
|
1.28
|
0.86
|
0.94
|
0.83
|
0.73
|
1.09
|
1.09
|
1
|
0.81
|
1.04
|
1.17
|
1.15
|
0.94
|
1.21
|
1.38
|
0.64
|
0.54
|
0.66
|
0.73
|
0.72
|
0.63
|
0.77
|
0.83
|
0.83
|
0.72
|
1.2
|
1.12
|
1.05
|
0.92
|
1.21
|
1.16
|
1.15
|
1.04
|
1.29
|
-0.87
|
0.06
|
0.37
|
0.67
|
1.35
|
1.4
|
1.1
|
0.98
|
1.11
|
1
|
1.1
|
1.33
|
1.34
|
1.47
|
1.6
|
1.49
|
1.48
|
|
希薄化後一株あたり利益
|
1.16
|
1.07
|
1.02
|
1.37
|
1.48
|
1.28
|
1.26
|
0.85
|
0.93
|
0.81
|
0.72
|
1.07
|
1.07
|
0.98
|
0.8
|
1.02
|
1.15
|
1.14
|
0.93
|
1.2
|
1.37
|
0.63
|
0.53
|
0.66
|
0.73
|
0.71
|
0.62
|
0.77
|
0.82
|
0.82
|
0.72
|
1.19
|
1.11
|
1.04
|
0.91
|
1.2
|
1.15
|
1.14
|
1.03
|
1.28
|
-0.87
|
0.06
|
0.37
|
0.67
|
1.34
|
1.39
|
1.09
|
0.97
|
1.11
|
1
|
1.09
|
1.32
|
1.33
|
1.46
|
1.59
|
1.48
|
1.47
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0
|
0.16
|
0.16
|
0.38
|
-
|
0.22
|
0.22
|
0.25
|
-
|
0.14
|
0.14
|
0.31
|
0
|
0.17
|
0.17
|
0.17
|
0.2
|
0.2
|
0.2
|
0.2
|
0.23
|
0.12
|
0.12
|
0.12
|
0.14
|
0.14
|
0.14
|
0.14
|
0.16
|
0.16
|
0.16
|
0.16
|
0.23
|
0.23
|
-
|
0.23
|
0.26
|
0.26
|
-
|
0.26
|
-
|
-
|
-
|
-
|
0.28
|
0.28
|
0.28
|
0.31
|
0.31
|
0.31
|
0.34
|
0.34
|
0.34
|
0.37
|
0.37
|
0.37
|
0.41
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|