|
(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
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
283
|
279
|
269
|
-
|
324
|
320
|
308
|
309
|
359
|
352
|
334
|
376
|
397
|
395
|
385
|
404
|
460
|
454
|
438
|
454
|
515
|
508
|
481
|
484
|
567
|
566
|
540
|
545
|
627
|
629
|
594
|
605
|
690
|
689
|
650
|
725
|
652
|
631
|
637
|
800
|
898
|
868
|
987
|
1,024
|
993
|
1,174
|
1,171
|
1,121
|
1,321
|
1,341
|
1,272
|
1,447
|
1,512
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
819
|
849
|
834
|
981
|
981
|
952
|
1,085
|
1,091
|
1,063
|
-
|
-
|
|
営業費用
|
253
|
255
|
246
|
-
|
295
|
289
|
280
|
287
|
321
|
322
|
309
|
349
|
356
|
360
|
356
|
377
|
411
|
423
|
407
|
420
|
462
|
459
|
443
|
453
|
518
|
512
|
494
|
507
|
562
|
574
|
559
|
572
|
630
|
636
|
605
|
671
|
636
|
596
|
617
|
719
|
809
|
807
|
897
|
938
|
918
|
1,073
|
1,075
|
1,047
|
1,188
|
1,198
|
1,170
|
1,312
|
1,365
|
|
営業利益
|
30
|
23
|
23
|
-
|
29
|
31
|
27
|
22
|
38
|
29
|
25
|
26
|
40
|
34
|
28
|
27
|
48
|
31
|
30
|
33
|
52
|
49
|
38
|
30
|
49
|
54
|
45
|
37
|
64
|
54
|
35
|
33
|
60
|
53
|
44
|
53
|
15
|
34
|
20
|
80
|
89
|
61
|
90
|
85
|
75
|
100
|
95
|
73
|
133
|
142
|
102
|
134
|
146
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
29
|
23
|
22
|
-
|
28
|
30
|
27
|
-
|
37
|
29
|
25
|
-
|
39
|
34
|
28
|
-
|
48
|
31
|
30
|
-
|
52
|
49
|
38
|
-
|
49
|
54
|
45
|
-
|
64
|
54
|
35
|
-
|
61
|
54
|
44
|
-
|
15
|
33
|
-
|
79
|
88
|
61
|
90
|
86
|
75
|
102
|
96
|
74
|
134
|
144
|
104
|
136
|
148
|
|
経常(税引前)利益率(%)
|
10.48
|
8.34
|
8.35
|
-
|
8.88
|
9.62
|
8.84
|
-
|
10.5
|
8.36
|
7.57
|
-
|
10.03
|
8.66
|
7.46
|
-
|
10.53
|
6.96
|
6.97
|
-
|
10.25
|
9.82
|
7.93
|
-
|
8.63
|
9.59
|
8.39
|
-
|
10.33
|
8.65
|
6.0
|
-
|
8.88
|
7.84
|
6.89
|
-
|
2.33
|
5.3
|
-
|
9.9
|
9.9
|
7.06
|
9.12
|
8.4
|
7.59
|
8.77
|
8.26
|
6.64
|
10.2
|
10.8
|
8.18
|
9.41
|
9.84
|
|
法人税等合計
|
9
|
6
|
6
|
-
|
9
|
9
|
8
|
-
|
10
|
8
|
7
|
-
|
12
|
10
|
9
|
-
|
14
|
9
|
9
|
-
|
15
|
15
|
11
|
-
|
12
|
15
|
13
|
-
|
8
|
8
|
5
|
-
|
9
|
7
|
6
|
-
|
-2
|
3
|
-
|
12
|
11
|
7
|
12
|
11
|
11
|
14
|
12
|
8
|
18
|
21
|
17
|
20
|
22
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
20
|
16
|
16
|
-
|
19
|
20
|
18
|
-
|
27
|
20
|
17
|
-
|
27
|
24
|
19
|
-
|
33
|
22
|
21
|
-
|
37
|
34
|
26
|
-
|
36
|
39
|
32
|
28
|
56
|
45
|
30
|
30
|
52
|
46
|
38
|
42
|
17
|
30
|
19
|
66
|
77
|
54
|
77
|
74
|
63
|
88
|
84
|
65
|
115
|
123
|
86
|
116
|
126
|
|
純利益率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.27
|
0.23
|
0.22
|
-
|
0.27
|
0.29
|
0.26
|
0.2
|
0.38
|
0.29
|
0.24
|
0.24
|
0.38
|
0.33
|
0.27
|
0.27
|
0.46
|
0.3
|
0.29
|
0.33
|
0.51
|
0.48
|
0.36
|
0.29
|
0.48
|
0.53
|
0.44
|
0.4
|
0.76
|
0.62
|
0.41
|
0.42
|
0.7
|
0.63
|
0.53
|
0.61
|
0.23
|
0.42
|
0.28
|
0.92
|
1.08
|
0.75
|
1.09
|
1.07
|
0.93
|
1.29
|
1.23
|
0.96
|
1.69
|
1.8
|
1.27
|
1.71
|
1.87
|
|
希薄化後一株あたり利益
|
0.27
|
0.22
|
0.22
|
-
|
0.27
|
0.28
|
0.25
|
0.19
|
0.37
|
0.28
|
0.24
|
0.24
|
0.37
|
0.33
|
0.27
|
0.26
|
0.46
|
0.3
|
0.29
|
0.32
|
0.5
|
0.47
|
0.36
|
0.29
|
0.48
|
0.53
|
0.43
|
0.4
|
0.76
|
0.62
|
0.4
|
0.42
|
0.7
|
0.63
|
0.52
|
0.61
|
0.23
|
0.42
|
0.28
|
0.91
|
1.08
|
0.75
|
1.08
|
1.07
|
0.93
|
1.28
|
1.22
|
0.95
|
1.69
|
1.79
|
1.26
|
1.7
|
1.86
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.08
|
0.08
|
0.08
|
0.08
|
0.09
|
0.09
|
0.09
|
0.19
|
0.12
|
0.12
|
0.12
|
0.12
|
0.15
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.19
|
0.19
|
0.19
|
0.19
|
0.21
|
0.21
|
0.21
|
0.21
|
0.25
|
0.25
|
0.25
|
0.25
|
0.3
|
0.3
|
0.3
|
0.3
|
0.36
|
-
|
-
|
-
|
0.4
|
0.4
|
0.46
|
0.46
|
0.46
|
0.55
|
0.55
|
0.55
|
0.61
|
0.61
|
0.61
|
0.68
|
0.68
|
|
EBITDA
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|