|
(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
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
1,806
|
1,726
|
1,976
|
1,990
|
1,942
|
1,831
|
2,160
|
2,065
|
2,034
|
1,960
|
2,258
|
2,299
|
2,159
|
2,049
|
2,233
|
1,650
|
1,595
|
1,559
|
1,730
|
1,878
|
1,687
|
1,608
|
1,847
|
1,790
|
1,714
|
1,642
|
1,878
|
1,934
|
1,936
|
1,881
|
2,128
|
2,134
|
2,061
|
1,973
|
2,247
|
2,229
|
2,133
|
2,056
|
2,347
|
1,270
|
1,527
|
1,656
|
1,733
|
2,306
|
2,272
|
2,449
|
2,446
|
2,487
|
2,786
|
2,731
|
2,727
|
2,975
|
2,757
|
2,890
|
3,158
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,365
|
1,341
|
1,478
|
-
|
1,506
|
1,460
|
1,627
|
-
|
1,549
|
1,568
|
1,752
|
-
|
1,701
|
1,670
|
1,760
|
-
|
1,282
|
1,269
|
1,342
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
180
|
180
|
194
|
-
|
182
|
187
|
198
|
-
|
218
|
216
|
199
|
-
|
230
|
221
|
209
|
-
|
160
|
190
|
134
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
1,647
|
1,623
|
1,777
|
-
|
1,795
|
1,759
|
1,941
|
-
|
1,888
|
1,916
|
2,085
|
-
|
2,069
|
2,031
|
2,111
|
-
|
1,639
|
1,613
|
1,583
|
-
|
1,552
|
1,527
|
1,626
|
-
|
1,553
|
1,526
|
1,649
|
-
|
1,761
|
1,752
|
1,895
|
-
|
1,872
|
1,825
|
1,981
|
-
|
1,932
|
1,896
|
2,068
|
-
|
1,470
|
1,535
|
1,585
|
2,025
|
2,029
|
2,148
|
2,202
|
2,253
|
2,436
|
2,478
|
2,449
|
2,587
|
2,488
|
2,598
|
2,740
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
134
|
81
|
221
|
-
|
161
|
116
|
229
|
-
|
174
|
128
|
233
|
-
|
189
|
148
|
265
|
-
|
201
|
160
|
278
|
-
|
56
|
120
|
148
|
280
|
242
|
301
|
244
|
233
|
349
|
252
|
278
|
387
|
269
|
292
|
418
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
159
|
103
|
199
|
186
|
147
|
72
|
217
|
200
|
146
|
43
|
173
|
159
|
88
|
18
|
121
|
33
|
-44
|
-55
|
147
|
126
|
111
|
24
|
138
|
175
|
151
|
107
|
220
|
158
|
159
|
113
|
116
|
216
|
176
|
135
|
253
|
217
|
190
|
-7
|
265
|
-611
|
32
|
105
|
132
|
265
|
225
|
283
|
224
|
213
|
330
|
223
|
241
|
350
|
232
|
245
|
372
|
|
経常(税引前)利益率(%)
|
8.81
|
5.98
|
10.07
|
9.35
|
7.57
|
3.96
|
10.08
|
9.72
|
7.19
|
2.2
|
7.67
|
6.95
|
4.11
|
0.88
|
5.43
|
2.05
|
-2.74
|
-3.5
|
8.5
|
6.73
|
6.63
|
1.52
|
7.47
|
9.8
|
8.83
|
6.51
|
11.72
|
8.2
|
8.24
|
6.03
|
5.45
|
10.16
|
8.54
|
6.86
|
11.27
|
9.78
|
8.92
|
-0.3
|
11.3
|
-48.05
|
2.13
|
6.38
|
7.63
|
11.49
|
9.94
|
11.57
|
9.17
|
8.58
|
11.85
|
8.17
|
8.85
|
11.8
|
8.42
|
8.51
|
11.8
|
|
法人税等合計
|
45
|
27
|
47
|
-
|
40
|
18
|
53
|
-
|
35
|
9
|
38
|
-
|
18
|
-2
|
11
|
-
|
-25
|
-24
|
18
|
-
|
30
|
-6
|
29
|
-
|
40
|
27
|
53
|
-
|
38
|
24
|
-103
|
-
|
7
|
19
|
28
|
-
|
18
|
-32
|
31
|
-
|
-5
|
8
|
3
|
33
|
32
|
35
|
30
|
25
|
43
|
28
|
29
|
37
|
24
|
30
|
49
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
113
|
74
|
151
|
137
|
106
|
53
|
164
|
151
|
110
|
33
|
134
|
133
|
70
|
19
|
109
|
86
|
503
|
-33
|
133
|
105
|
86
|
43
|
105
|
139
|
110
|
79
|
165
|
123
|
119
|
84
|
217
|
174
|
166
|
115
|
223
|
208
|
170
|
24
|
232
|
-480
|
36
|
96
|
128
|
230
|
193
|
247
|
193
|
187
|
286
|
194
|
212
|
312
|
207
|
215
|
323
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.82
|
0.54
|
1.11
|
1.02
|
0.8
|
0.41
|
1.28
|
1.18
|
0.86
|
0.26
|
1.04
|
1.03
|
0.54
|
0.15
|
0.84
|
0.66
|
3.81
|
-0.26
|
1.07
|
0.83
|
0.68
|
0.34
|
0.83
|
1.1
|
0.88
|
0.65
|
1.33
|
0.99
|
0.95
|
0.69
|
1.76
|
1.41
|
1.34
|
0.93
|
1.81
|
1.69
|
1.39
|
0.2
|
1.92
|
-3.86
|
0.28
|
0.74
|
0.99
|
1.77
|
1.5
|
1.94
|
1.57
|
1.53
|
2.36
|
1.61
|
1.77
|
2.62
|
1.75
|
1.83
|
2.76
|
|
希薄化後一株あたり利益
|
0.8
|
0.53
|
1.08
|
0.99
|
0.78
|
0.4
|
1.25
|
1.15
|
0.85
|
0.26
|
1.02
|
1.01
|
0.53
|
0.15
|
0.82
|
0.65
|
3.81
|
-0.26
|
1.05
|
0.82
|
0.67
|
0.33
|
0.82
|
1.09
|
0.87
|
0.64
|
1.32
|
0.98
|
0.93
|
0.67
|
1.73
|
1.39
|
1.32
|
0.92
|
1.79
|
1.67
|
1.37
|
0.2
|
1.89
|
-3.86
|
0.28
|
0.73
|
0.98
|
1.75
|
1.48
|
1.93
|
1.56
|
1.52
|
2.34
|
1.59
|
1.76
|
2.6
|
1.74
|
1.82
|
2.74
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.32
|
0.32
|
0.32
|
0.43
|
0.43
|
0.43
|
0.43
|
0.5
|
0.5
|
0.5
|
0.5
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.55
|
0.5
|
0.5
|
0.56
|
0.56
|
0.56
|
0.56
|
0.63
|
0.63
|
0.63
|
0.63
|
0.75
|
0.75
|
0.75
|
-
|
0.88
|
0.88
|
0.88
|
-
|
-
|
0.3
|
0.37
|
1.1
|
1.1
|
1.1
|
1.21
|
1.21
|
1.21
|
1.31
|
1.31
|
1.31
|
1.4
|
1.4
|
1.4
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|