|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
421
|
442
|
527
|
476
|
479
|
547
|
800
|
495
|
493
|
576
|
865
|
545
|
520
|
606
|
885
|
555
|
574
|
634
|
929
|
594
|
638
|
688
|
974
|
895
|
892
|
1,008
|
1,345
|
924
|
1,012
|
1,071
|
1,320
|
972
|
953
|
1,224
|
1,211
|
948
|
968
|
1,249
|
-
|
1,017
|
1,054
|
1,389
|
1,531
|
1,192
|
1,259
|
1,533
|
1,283
|
1,292
|
1,645
|
1,431
|
1,405
|
1,726
|
1,422
|
1,589
|
1,811
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
336
|
356
|
406
|
382
|
382
|
420
|
-
|
390
|
387
|
426
|
-
|
397
|
385
|
427
|
-
|
406
|
414
|
452
|
-
|
438
|
464
|
486
|
-
|
717
|
707
|
773
|
-
|
726
|
769
|
803
|
-
|
739
|
734
|
847
|
-
|
727
|
780
|
872
|
-
|
787
|
806
|
960
|
-
|
914
|
978
|
1,077
|
990
|
988
|
1,137
|
1,075
|
1,057
|
1,187
|
1,075
|
1,145
|
1,235
|
|
販売管理費
|
61
|
66
|
66
|
64
|
73
|
70
|
-
|
72
|
77
|
79
|
-
|
73
|
86
|
95
|
-
|
91
|
101
|
92
|
-
|
97
|
104
|
101
|
-
|
111
|
126
|
125
|
-
|
113
|
127
|
138
|
-
|
133
|
141
|
143
|
-
|
148
|
161
|
151
|
-
|
151
|
169
|
190
|
-
|
175
|
212
|
210
|
205
|
196
|
221
|
207
|
223
|
236
|
213
|
232
|
230
|
|
営業費用
|
400
|
425
|
476
|
450
|
469
|
518
|
-
|
467
|
468
|
509
|
-
|
475
|
477
|
529
|
-
|
505
|
523
|
552
|
-
|
535
|
568
|
588
|
-
|
829
|
833
|
899
|
-
|
840
|
897
|
941
|
-
|
872
|
875
|
991
|
-
|
875
|
941
|
1,023
|
-
|
938
|
975
|
1,150
|
-
|
1,089
|
1,190
|
1,287
|
1,195
|
1,185
|
1,358
|
1,282
|
1,280
|
1,423
|
1,288
|
1,378
|
1,466
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59
|
70
|
100
|
-
|
66
|
58
|
109
|
-
|
84
|
115
|
130
|
-
|
100
|
78
|
233
|
-
|
73
|
26
|
226
|
-
|
78
|
79
|
239
|
281
|
103
|
68
|
246
|
87
|
107
|
286
|
148
|
124
|
302
|
134
|
210
|
344
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
20
|
16
|
51
|
26
|
10
|
28
|
-
|
28
|
24
|
67
|
-
|
69
|
42
|
76
|
-
|
50
|
51
|
81
|
-
|
51
|
61
|
93
|
-
|
51
|
45
|
106
|
284
|
74
|
103
|
125
|
258
|
89
|
64
|
223
|
230
|
63
|
10
|
210
|
-
|
73
|
69
|
216
|
336
|
78
|
51
|
223
|
55
|
71
|
250
|
112
|
87
|
266
|
100
|
176
|
310
|
|
経常(税引前)利益率(%)
|
4.96
|
3.73
|
9.69
|
5.5
|
2.21
|
5.27
|
-
|
5.77
|
5.01
|
11.74
|
-
|
12.71
|
8.2
|
12.68
|
-
|
9.0
|
8.98
|
12.91
|
-
|
8.69
|
9.59
|
13.56
|
-
|
5.75
|
5.12
|
10.54
|
21.16
|
8.03
|
10.22
|
11.68
|
19.54
|
9.18
|
6.74
|
18.26
|
18.99
|
6.73
|
1.08
|
16.84
|
-
|
7.23
|
6.58
|
15.61
|
21.96
|
6.56
|
4.12
|
14.56
|
4.32
|
5.56
|
15.2
|
7.89
|
6.23
|
15.45
|
7.05
|
11.07
|
17.16
|
|
法人税等合計
|
7
|
5
|
18
|
9
|
3
|
10
|
-
|
10
|
8
|
24
|
-
|
24
|
15
|
26
|
-
|
17
|
16
|
27
|
-
|
18
|
21
|
29
|
-
|
17
|
15
|
30
|
-
|
24
|
41
|
16
|
-
|
12
|
14
|
51
|
-
|
7
|
0
|
43
|
-
|
7
|
13
|
51
|
-
|
11
|
4
|
46
|
5
|
14
|
51
|
22
|
17
|
52
|
20
|
33
|
67
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
13
|
10
|
29
|
16
|
6
|
16
|
83
|
18
|
15
|
43
|
134
|
44
|
27
|
50
|
140
|
32
|
34
|
54
|
165
|
33
|
40
|
63
|
170
|
33
|
30
|
75
|
187
|
49
|
62
|
109
|
206
|
76
|
49
|
172
|
183
|
55
|
10
|
166
|
229
|
65
|
56
|
165
|
260
|
67
|
47
|
176
|
50
|
57
|
198
|
90
|
70
|
213
|
79
|
142
|
243
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.11
|
0.08
|
0.24
|
0.14
|
0.05
|
0.14
|
0.67
|
0.15
|
0.13
|
0.36
|
1.12
|
0.37
|
0.23
|
0.42
|
1.16
|
0.27
|
0.29
|
0.45
|
1.39
|
0.28
|
0.34
|
0.54
|
1.44
|
0.28
|
0.25
|
0.64
|
1.6
|
0.43
|
0.53
|
0.93
|
1.76
|
0.66
|
0.43
|
1.49
|
1.59
|
0.49
|
0.09
|
1.46
|
-
|
0.57
|
0.49
|
1.42
|
2.24
|
0.58
|
0.4
|
1.51
|
0.43
|
0.49
|
1.69
|
0.77
|
0.6
|
1.81
|
0.68
|
1.22
|
2.07
|
|
希薄化後一株あたり利益
|
0.1
|
0.08
|
0.23
|
0.13
|
0.05
|
0.13
|
0.65
|
0.14
|
0.13
|
0.35
|
1.09
|
0.36
|
0.22
|
0.41
|
1.13
|
0.26
|
0.28
|
0.43
|
1.35
|
0.28
|
0.33
|
0.52
|
1.4
|
0.28
|
0.25
|
0.63
|
1.57
|
0.42
|
0.52
|
0.9
|
1.72
|
0.64
|
0.42
|
1.45
|
1.55
|
0.48
|
0.09
|
1.43
|
-
|
0.56
|
0.48
|
1.4
|
2.2
|
0.57
|
0.4
|
1.49
|
0.42
|
0.48
|
1.67
|
0.76
|
0.59
|
1.79
|
0.68
|
1.2
|
2.05
|
|
一株あたり配当金
|
0.15
|
0.15
|
0.15
|
0.16
|
0.16
|
0.16
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.21
|
0.21
|
0.21
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.3
|
0.3
|
0.3
|
-
|
0.33
|
0.33
|
0.33
|
-
|
0.36
|
0.36
|
0.36
|
-
|
0.48
|
0.48
|
0.48
|
-
|
0.54
|
0.54
|
0.54
|
-
|
0.57
|
0.57
|
0.57
|
-
|
0.64
|
0.64
|
0.64
|
0.72
|
0.72
|
0.72
|
0.8
|
0.8
|
0.8
|
0.88
|
0.88
|
0.88
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|