|
(単位:百万ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
|
売上高
|
775
|
815
|
770
|
814
|
867
|
1,268
|
817
|
874
|
944
|
1,406
|
887
|
982
|
1,051
|
1,466
|
974
|
1,039
|
1,143
|
1,030
|
1,127
|
1,232
|
-
|
1,097
|
1,159
|
1,245
|
1,111
|
1,201
|
1,299
|
1,203
|
1,275
|
1,356
|
1,241
|
1,370
|
1,442
|
1,843
|
1,235
|
1,490
|
1,764
|
1,749
|
1,948
|
2,047
|
1,891
|
2,137
|
2,193
|
1,755
|
1,862
|
1,853
|
1,660
|
1,788
|
1,800
|
-
|
1,730
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
売上総利益
|
286
|
311
|
295
|
308
|
331
|
523
|
309
|
334
|
367
|
580
|
334
|
368
|
405
|
595
|
368
|
382
|
431
|
378
|
406
|
451
|
-
|
392
|
410
|
458
|
395
|
422
|
467
|
432
|
463
|
494
|
444
|
483
|
518
|
692
|
414
|
551
|
705
|
752
|
858
|
895
|
828
|
928
|
910
|
675
|
757
|
822
|
802
|
826
|
841
|
-
|
765
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
販売管理費
|
235
|
255
|
244
|
244
|
263
|
-
|
259
|
264
|
288
|
-
|
270
|
290
|
312
|
-
|
294
|
296
|
326
|
306
|
323
|
340
|
-
|
328
|
327
|
348
|
333
|
341
|
356
|
365
|
389
|
400
|
370
|
397
|
416
|
-
|
365
|
365
|
430
|
477
|
535
|
565
|
505
|
563
|
570
|
475
|
486
|
507
|
478
|
536
|
521
|
-
|
475
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
197
|
49
|
70
|
79
|
210
|
63
|
78
|
92
|
217
|
74
|
85
|
104
|
71
|
83
|
110
|
-
|
63
|
83
|
109
|
62
|
81
|
110
|
66
|
74
|
94
|
74
|
86
|
101
|
203
|
48
|
185
|
274
|
275
|
323
|
330
|
323
|
365
|
339
|
199
|
271
|
315
|
323
|
289
|
320
|
-
|
290
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
経常(税引前)利益
|
51
|
56
|
51
|
64
|
68
|
-
|
49
|
70
|
79
|
-
|
63
|
78
|
92
|
-
|
74
|
85
|
104
|
71
|
83
|
110
|
-
|
63
|
83
|
109
|
62
|
81
|
110
|
65
|
72
|
92
|
71
|
83
|
99
|
-
|
46
|
178
|
269
|
273
|
323
|
330
|
323
|
365
|
340
|
204
|
274
|
322
|
339
|
305
|
332
|
-
|
300
|
|
経常(税引前)利益率(%)
|
6.59
|
6.88
|
6.71
|
7.86
|
7.93
|
-
|
6.06
|
8.04
|
8.41
|
-
|
7.21
|
7.96
|
8.81
|
-
|
7.64
|
8.21
|
9.15
|
6.98
|
7.37
|
8.96
|
-
|
5.79
|
7.17
|
8.79
|
5.63
|
6.75
|
8.48
|
5.43
|
5.69
|
6.79
|
5.79
|
6.09
|
6.89
|
-
|
3.76
|
12.0
|
15.26
|
15.63
|
16.59
|
16.12
|
17.11
|
17.12
|
15.51
|
11.68
|
14.76
|
17.39
|
20.47
|
17.06
|
18.46
|
-
|
17.35
|
|
法人税等合計
|
20
|
19
|
20
|
24
|
25
|
-
|
18
|
26
|
30
|
-
|
24
|
29
|
35
|
-
|
28
|
34
|
39
|
27
|
29
|
39
|
-
|
23
|
31
|
40
|
23
|
28
|
38
|
20
|
20
|
10
|
19
|
20
|
24
|
-
|
11
|
44
|
67
|
45
|
77
|
80
|
69
|
98
|
88
|
48
|
73
|
84
|
74
|
79
|
83
|
-
|
68
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
30
|
36
|
31
|
39
|
43
|
122
|
30
|
43
|
48
|
133
|
39
|
48
|
56
|
133
|
46
|
50
|
64
|
44
|
53
|
70
|
-
|
39
|
51
|
69
|
39
|
52
|
71
|
45
|
51
|
81
|
52
|
62
|
74
|
166
|
35
|
134
|
201
|
227
|
246
|
249
|
254
|
267
|
251
|
156
|
201
|
237
|
265
|
225
|
248
|
-
|
231
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
一株あたり利益
|
0.29
|
0.34
|
0.3
|
0.38
|
0.42
|
1.19
|
0.31
|
0.44
|
0.5
|
1.36
|
0.4
|
0.5
|
0.59
|
1.42
|
0.49
|
0.54
|
0.7
|
0.49
|
0.59
|
0.78
|
-
|
0.44
|
0.58
|
0.78
|
0.45
|
0.61
|
0.84
|
0.54
|
0.63
|
1.01
|
0.67
|
0.8
|
0.96
|
2.15
|
0.46
|
1.73
|
2.6
|
3.01
|
3.29
|
3.37
|
3.59
|
3.92
|
3.77
|
2.38
|
3.14
|
3.7
|
4.14
|
1.76
|
1.99
|
-
|
1.88
|
|
希薄化後一株あたり利益
|
0.28
|
0.34
|
0.29
|
0.37
|
0.41
|
1.17
|
0.3
|
0.43
|
0.49
|
1.34
|
0.4
|
0.49
|
0.58
|
1.38
|
0.48
|
0.53
|
0.68
|
0.48
|
0.58
|
0.77
|
-
|
0.44
|
0.58
|
0.78
|
0.45
|
0.61
|
0.84
|
0.54
|
0.62
|
1
|
0.66
|
0.79
|
0.94
|
2.1
|
0.45
|
1.7
|
2.54
|
2.9
|
3.21
|
3.29
|
3.5
|
3.87
|
3.72
|
2.35
|
3.12
|
3.66
|
4.07
|
1.74
|
1.96
|
-
|
1.85
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.22
|
0.22
|
0.22
|
0.31
|
-
|
0.31
|
0.31
|
0.33
|
0.33
|
0.33
|
0.35
|
0.35
|
0.35
|
0.35
|
0.37
|
0.37
|
0.37
|
0.39
|
0.39
|
0.39
|
0.43
|
0.43
|
0.43
|
0.43
|
0.48
|
0.48
|
-
|
0.48
|
0.48
|
0.53
|
0.59
|
0.59
|
0.71
|
0.78
|
0.78
|
0.78
|
0.9
|
0.9
|
0.9
|
1.13
|
0.57
|
0.57
|
0.57
|
0.66
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|