|
(単位:百万ドル)
|
2Q11
|
3Q11
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
647
|
653
|
693
|
726
|
697
|
736
|
735
|
737
|
711
|
753
|
741
|
764
|
753
|
797
|
787
|
826
|
806
|
857
|
827
|
851
|
821
|
851
|
834
|
872
|
834
|
889
|
887
|
921
|
903
|
974
|
935
|
954
|
980
|
-
|
1,007
|
1,035
|
985
|
-
|
938
|
808
|
1,027
|
-
|
1,113
|
1,168
|
1,125
|
1,185
|
1,223
|
1,189
|
1,275
|
1,284
|
1,254
|
1,281
|
1,279
|
1,247
|
1,243
|
1,281
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
343
|
351
|
363
|
384
|
367
|
-
|
387
|
388
|
371
|
-
|
384
|
390
|
388
|
-
|
408
|
426
|
412
|
-
|
417
|
432
|
414
|
-
|
418
|
441
|
415
|
-
|
439
|
458
|
455
|
-
|
463
|
467
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
303
|
301
|
330
|
342
|
329
|
335
|
347
|
349
|
340
|
352
|
356
|
373
|
364
|
378
|
378
|
400
|
393
|
411
|
410
|
419
|
406
|
412
|
415
|
431
|
419
|
443
|
448
|
463
|
448
|
465
|
471
|
487
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
224
|
222
|
243
|
243
|
235
|
-
|
250
|
245
|
244
|
-
|
249
|
255
|
253
|
-
|
257
|
262
|
263
|
-
|
272
|
268
|
263
|
-
|
259
|
264
|
261
|
-
|
278
|
279
|
295
|
-
|
293
|
294
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
80
|
83
|
99
|
134
|
115
|
-
|
121
|
130
|
124
|
-
|
138
|
148
|
142
|
-
|
156
|
172
|
168
|
-
|
178
|
192
|
187
|
-
|
202
|
215
|
208
|
-
|
222
|
238
|
209
|
-
|
234
|
250
|
232
|
-
|
249
|
250
|
228
|
-
|
195
|
148
|
251
|
-
|
266
|
286
|
271
|
293
|
311
|
289
|
326
|
343
|
314
|
339
|
350
|
-
|
313
|
327
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
66
|
71
|
84
|
118
|
98
|
-
|
107
|
116
|
110
|
-
|
124
|
132
|
127
|
-
|
142
|
160
|
154
|
-
|
164
|
178
|
173
|
-
|
188
|
204
|
194
|
-
|
207
|
223
|
193
|
-
|
223
|
238
|
219
|
-
|
238
|
240
|
219
|
-
|
185
|
137
|
240
|
-
|
256
|
275
|
262
|
290
|
309
|
291
|
328
|
348
|
320
|
344
|
356
|
332
|
315
|
329
|
|
経常(税引前)利益率(%)
|
10.3
|
10.87
|
12.15
|
16.36
|
14.1
|
-
|
14.57
|
15.77
|
15.5
|
-
|
16.73
|
17.39
|
16.95
|
-
|
18.07
|
19.42
|
19.19
|
-
|
19.87
|
20.97
|
21.13
|
-
|
22.61
|
23.41
|
23.29
|
-
|
23.4
|
24.25
|
21.45
|
-
|
23.92
|
24.96
|
22.34
|
-
|
23.68
|
23.2
|
22.26
|
-
|
19.82
|
16.97
|
23.39
|
-
|
23.01
|
23.55
|
23.32
|
24.48
|
25.31
|
24.47
|
25.78
|
27.1
|
25.53
|
26.9
|
27.88
|
26.63
|
25.37
|
25.7
|
|
法人税等合計
|
20
|
23
|
27
|
39
|
30
|
-
|
35
|
38
|
34
|
-
|
38
|
42
|
40
|
-
|
44
|
51
|
48
|
-
|
51
|
56
|
53
|
-
|
57
|
62
|
59
|
-
|
62
|
67
|
57
|
-
|
57
|
55
|
51
|
-
|
56
|
55
|
50
|
-
|
43
|
31
|
55
|
-
|
59
|
62
|
60
|
67
|
72
|
61
|
74
|
78
|
71
|
75
|
79
|
74
|
68
|
72
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
46
|
48
|
58
|
79
|
69
|
76
|
73
|
78
|
76
|
86
|
85
|
90
|
87
|
96
|
98
|
108
|
106
|
118
|
113
|
123
|
119
|
134
|
131
|
143
|
135
|
149
|
145
|
156
|
137
|
133
|
166
|
182
|
167
|
179
|
182
|
184
|
169
|
175
|
142
|
105
|
184
|
213
|
197
|
213
|
201
|
222
|
237
|
229
|
254
|
269
|
249
|
269
|
277
|
257
|
246
|
256
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.78
|
0.8
|
0.97
|
1.34
|
1.16
|
1.28
|
1.22
|
1.31
|
1.27
|
1.45
|
1.42
|
1.52
|
1.45
|
1.63
|
1.65
|
1.83
|
1.78
|
2
|
1.9
|
2.07
|
2.01
|
2.26
|
2.21
|
2.41
|
2.27
|
2.52
|
2.45
|
2.65
|
2.33
|
2.28
|
2.87
|
3.17
|
2.9
|
3.14
|
3.21
|
3.27
|
2.99
|
3.12
|
2.52
|
1.86
|
3.31
|
3.85
|
3.55
|
3.85
|
3.65
|
4.07
|
4.34
|
4.21
|
4.69
|
4.98
|
4.6
|
4.99
|
5.15
|
4.77
|
4.59
|
4.8
|
|
希薄化後一株あたり利益
|
0.78
|
0.8
|
0.96
|
1.33
|
1.16
|
1.27
|
1.21
|
1.3
|
1.26
|
1.43
|
1.4
|
1.5
|
1.43
|
1.6
|
1.62
|
1.8
|
1.76
|
1.97
|
1.87
|
2.03
|
1.98
|
2.22
|
2.16
|
2.36
|
2.22
|
2.47
|
2.39
|
2.6
|
2.29
|
2.24
|
2.82
|
3.12
|
2.85
|
3.09
|
3.16
|
3.22
|
2.96
|
3.08
|
2.49
|
1.85
|
3.28
|
3.82
|
3.5
|
3.76
|
3.57
|
4
|
4.27
|
4.14
|
4.6
|
4.89
|
4.51
|
4.91
|
5.07
|
4.7
|
4.51
|
4.72
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.3
|
0.3
|
0.32
|
0.32
|
0.32
|
0.34
|
0.34
|
0.34
|
0.34
|
0.38
|
0.38
|
0.38
|
0.38
|
0.44
|
0.44
|
0.44
|
0.44
|
0.53
|
0.53
|
0.53
|
0.53
|
0.61
|
0.61
|
0.61
|
0.61
|
0.71
|
0.71
|
0.71
|
0.71
|
0.82
|
0.82
|
0.82
|
0.82
|
0.95
|
0.95
|
0.95
|
0.95
|
1.08
|
1.08
|
1.08
|
1.08
|
1.23
|
1.23
|
1.23
|
1.23
|
1.42
|
1.42
|
1.42
|
1.62
|
1.62
|
1.62
|
1.86
|
1.86
|
1.86
|
2.14
|
2.14
|