|
(単位:百万ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
3,763
|
3,502
|
3,620
|
3,948
|
3,702
|
3,595
|
3,486
|
3,546
|
3,710
|
3,575
|
3,587
|
3,544
|
3,735
|
3,622
|
3,593
|
3,654
|
3,965
|
3,939
|
3,972
|
3,914
|
4,265
|
4,000
|
4,011
|
3,951
|
4,254
|
3,732
|
2,152
|
2,692
|
2,744
|
2,820
|
2,981
|
3,551
|
3,948
|
3,861
|
4,127
|
4,390
|
4,601
|
4,602
|
4,749
|
4,902
|
4,408
|
4,200
|
4,376
|
4,417
|
4,552
|
4,279
|
4,626
|
5,049
|
4,832
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
1.9
|
5.7
|
14.3
|
6.1
|
|
売上原価
|
3,355
|
3,160
|
3,275
|
3,574
|
3,287
|
3,239
|
3,165
|
3,189
|
3,295
|
3,210
|
3,234
|
3,152
|
3,299
|
3,226
|
3,232
|
3,231
|
3,520
|
3,562
|
3,525
|
3,384
|
3,892
|
3,877
|
3,822
|
3,503
|
3,999
|
3,408
|
2,266
|
2,552
|
2,536
|
2,592
|
2,686
|
-
|
3,571
|
3,491
|
3,748
|
-
|
4,162
|
4,179
|
4,315
|
4,382
|
4,045
|
3,869
|
4,041
|
4,020
|
4,151
|
3,920
|
4,256
|
4,632
|
4,415
|
|
販売管理費
|
114
|
96
|
78
|
94
|
87
|
75
|
79
|
74
|
74
|
72
|
61
|
75
|
65
|
78
|
79
|
75
|
92
|
88
|
101
|
94
|
104
|
88
|
78
|
96
|
83
|
75
|
66
|
82
|
90
|
84
|
84
|
87
|
101
|
95
|
98
|
103
|
102
|
103
|
95
|
104
|
90
|
62
|
65
|
65
|
70
|
68
|
65
|
73
|
72
|
|
営業費用
|
3,606
|
3,381
|
3,479
|
3,803
|
3,500
|
3,440
|
3,369
|
3,392
|
3,496
|
3,403
|
3,418
|
3,353
|
3,491
|
3,430
|
3,439
|
3,436
|
3,746
|
3,803
|
3,783
|
-
|
-
|
-
|
-
|
-
|
-
|
3,829
|
2,480
|
2,786
|
2,764
|
2,814
|
2,907
|
3,419
|
3,808
|
3,719
|
3,979
|
4,192
|
4,401
|
4,420
|
4,546
|
4,624
|
4,241
|
4,041
|
4,214
|
4,198
|
4,335
|
4,105
|
4,444
|
4,831
|
4,614
|
|
営業利益
|
157
|
120
|
141
|
145
|
201
|
154
|
116
|
154
|
214
|
172
|
169
|
190
|
244
|
191
|
154
|
217
|
219
|
136
|
188
|
282
|
373
|
122
|
188
|
206
|
254
|
-98
|
-328
|
-94
|
-21
|
5
|
74
|
132
|
140
|
141
|
147
|
198
|
199
|
181
|
203
|
277
|
166
|
159
|
161
|
218
|
217
|
174
|
182
|
217
|
217
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
4.1
|
3.9
|
4.3
|
4.5
|
|
経常(税引前)利益
|
73
|
18
|
70
|
66
|
129
|
83
|
45
|
82
|
142
|
100
|
65
|
122
|
178
|
93
|
93
|
155
|
142
|
42
|
96
|
189
|
290
|
38
|
106
|
120
|
174
|
-198
|
-422
|
-204
|
-121
|
-91
|
39
|
39
|
47
|
52
|
56
|
99
|
98
|
67
|
466
|
218
|
52
|
72
|
80
|
159
|
141
|
84
|
96
|
108
|
135
|
|
経常(税引前)利益率(%)
|
2.0
|
0.5
|
1.9
|
1.7
|
3.5
|
2.3
|
1.3
|
2.3
|
3.8
|
2.8
|
1.8
|
3.4
|
4.8
|
2.6
|
2.6
|
4.2
|
3.6
|
1.1
|
2.4
|
4.9
|
6.8
|
1.0
|
2.7
|
3.1
|
4.1
|
-5.3
|
-19.6
|
-7.5
|
-4.4
|
-3.2
|
1.3
|
1.1
|
1.2
|
1.4
|
1.4
|
2.3
|
2.1
|
1.5
|
9.8
|
4.5
|
1.2
|
1.7
|
1.8
|
3.6
|
3.1
|
2.0
|
2.1
|
2.1
|
2.8
|
|
法人税等合計
|
28
|
5
|
23
|
22
|
44
|
23
|
11
|
25
|
49
|
33
|
20
|
38
|
52
|
23
|
27
|
42
|
-150
|
14
|
24
|
14
|
39
|
9
|
23
|
35
|
28
|
4
|
-166
|
-55
|
-40
|
-14
|
7
|
5
|
4
|
16
|
15
|
24
|
24
|
12
|
128
|
12
|
23
|
19
|
22
|
37
|
35
|
22
|
24
|
21
|
39
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.3
|
26.6
|
25.2
|
19.5
|
28.9
|
|
純利益
|
44
|
13
|
46
|
44
|
85
|
60
|
34
|
57
|
93
|
66
|
44
|
83
|
125
|
70
|
65
|
113
|
292
|
27
|
72
|
175
|
250
|
29
|
83
|
85
|
145
|
-203
|
-257
|
-149
|
-82
|
-78
|
32
|
35
|
42
|
35
|
40
|
75
|
74
|
56
|
338
|
205
|
28
|
53
|
58
|
122
|
105
|
61
|
71
|
87
|
96
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.3
|
1.4
|
1.6
|
1.7
|
2.0
|
|
一株あたり利益
|
0.22
|
0.06
|
0.2
|
0.19
|
0.36
|
0.25
|
0.14
|
0.24
|
0.39
|
0.27
|
0.18
|
-
|
0.51
|
0.29
|
0.27
|
-
|
1.19
|
0.11
|
0.29
|
-
|
1.02
|
0.12
|
0.34
|
-
|
0.59
|
-0.8
|
-1.01
|
-
|
-0.32
|
-0.3
|
0.13
|
-
|
0.17
|
0.14
|
0.16
|
-
|
0.29
|
0.21
|
1.3
|
0.79
|
0.11
|
0.2
|
0.22
|
0.47
|
0.4
|
0.23
|
0.27
|
0.33
|
0.37
|
|
希薄化後一株あたり利益
|
0.21
|
0.05
|
0.19
|
0.18
|
0.35
|
0.24
|
0.14
|
0.23
|
0.38
|
0.27
|
0.18
|
-
|
0.5
|
0.28
|
0.26
|
-
|
1.16
|
0.11
|
0.29
|
-
|
0.99
|
0.12
|
0.33
|
-
|
0.57
|
-0.8
|
-1.01
|
-
|
-0.32
|
-0.3
|
0.13
|
-
|
0.17
|
0.14
|
0.16
|
-
|
0.28
|
0.21
|
1.29
|
0.78
|
0.11
|
0.2
|
0.22
|
0.46
|
0.39
|
0.23
|
0.27
|
0.32
|
0.36
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
34.4
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.12
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
330
|
291
|
304
|
342
|
343
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
6.8
|
6.6
|
6.8
|
7.1
|