|
(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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
6,566
|
7,422
|
7,833
|
6,859
|
7,548
|
8,044
|
7,493
|
6,382
|
5,990
|
6,175
|
6,123
|
5,295
|
5,791
|
6,410
|
7,183
|
6,724
|
6,643
|
6,529
|
7,025
|
5,952
|
5,566
|
6,317
|
6,763
|
5,773
|
5,877
|
6,009
|
6,115
|
5,863
|
6,008
|
6,270
|
6,752
|
6,411
|
6,424
|
6,711
|
6,945
|
6,226
|
6,176
|
6,088
|
6,461
|
5,484
|
5,153
|
5,985
|
6,720
|
6,342
|
6,229
|
6,619
|
6,851
|
7,347
|
7,766
|
7,756
|
7,336
|
7,471
|
7,103
|
6,169
|
6,314
|
6,545
|
6,556
|
6,398
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-13.93
|
-12.39
|
-7.7
|
3.71
|
|
売上原価
|
6,195
|
7,025
|
7,399
|
-
|
7,148
|
7,669
|
7,111
|
-
|
5,631
|
5,808
|
5,779
|
-
|
5,445
|
6,042
|
6,785
|
-
|
6,262
|
6,151
|
6,616
|
-
|
5,214
|
5,920
|
6,311
|
-
|
5,471
|
5,695
|
5,699
|
-
|
5,601
|
5,877
|
6,305
|
-
|
6,046
|
6,308
|
6,527
|
-
|
5,776
|
5,785
|
6,017
|
-
|
4,840
|
5,566
|
6,212
|
5,871
|
5,755
|
6,128
|
-
|
6,812
|
7,175
|
7,168
|
6,732
|
6,803
|
6,400
|
-
|
5,827
|
5,998
|
5,952
|
-
|
|
売上総利益
|
370
|
397
|
433
|
382
|
400
|
375
|
381
|
358
|
358
|
366
|
246
|
195
|
311
|
368
|
398
|
362
|
380
|
377
|
408
|
378
|
352
|
396
|
452
|
406
|
405
|
313
|
416
|
384
|
406
|
393
|
446
|
349
|
377
|
402
|
357
|
380
|
352
|
189
|
430
|
365
|
303
|
395
|
479
|
471
|
465
|
491
|
505
|
535
|
591
|
583
|
587
|
665
|
642
|
437
|
471
|
531
|
594
|
563
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.08
|
7.46
|
8.11
|
9.06
|
8.8
|
|
販売管理費
|
195
|
198
|
215
|
-
|
215
|
214
|
243
|
28
|
191
|
192
|
207
|
-
|
217
|
218
|
224
|
-
|
209
|
204
|
215
|
-
|
209
|
216
|
240
|
-
|
239
|
243
|
231
|
-
|
250
|
274
|
247
|
-
|
262
|
227
|
237
|
-
|
209
|
205
|
217
|
-
|
190
|
193
|
222
|
201
|
213
|
225
|
-
|
241
|
245
|
243
|
270
|
272
|
264
|
-
|
213
|
216
|
241
|
-
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
237
|
251
|
228
|
272
|
325
|
321
|
291
|
376
|
348
|
159
|
233
|
297
|
334
|
305
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
2.58
|
3.69
|
4.54
|
5.09
|
4.77
|
|
経常(税引前)利益
|
129
|
154
|
177
|
153
|
148
|
145
|
116
|
-
|
149
|
177
|
45
|
-
|
59
|
128
|
153
|
-
|
189
|
154
|
170
|
-
|
118
|
140
|
126
|
-
|
116
|
14
|
140
|
-
|
145
|
218
|
141
|
-
|
141
|
108
|
-32
|
-
|
64
|
-96
|
145
|
-
|
67
|
153
|
233
|
233
|
371
|
243
|
-
|
232
|
272
|
262
|
239
|
325
|
307
|
-
|
192
|
264
|
288
|
-
|
|
経常(税引前)利益率(%)
|
1.97
|
2.08
|
2.27
|
2.24
|
1.97
|
1.81
|
1.55
|
-
|
2.49
|
2.88
|
0.75
|
-
|
1.03
|
2.01
|
2.14
|
-
|
2.86
|
2.36
|
2.43
|
-
|
2.13
|
2.22
|
1.87
|
-
|
1.99
|
0.25
|
2.29
|
-
|
2.42
|
3.48
|
2.09
|
-
|
2.2
|
1.62
|
-0.46
|
-
|
1.04
|
-1.57
|
2.25
|
-
|
1.31
|
2.56
|
3.47
|
3.67
|
5.96
|
3.67
|
-
|
3.16
|
3.5
|
3.38
|
3.26
|
4.35
|
4.32
|
-
|
3.04
|
4.03
|
4.39
|
-
|
|
法人税等合計
|
11
|
10
|
-21
|
18
|
16
|
15
|
14
|
-
|
11
|
17
|
13
|
-
|
0
|
10
|
8
|
-
|
16
|
15
|
17
|
-
|
7
|
17
|
-23
|
-
|
11
|
17
|
10
|
-
|
20
|
13
|
22
|
-
|
25
|
21
|
13
|
-
|
19
|
21
|
34
|
-
|
15
|
40
|
25
|
27
|
35
|
16
|
-
|
37
|
34
|
25
|
28
|
-81
|
74
|
-
|
53
|
50
|
25
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
0
|
0
|
0
|
-
|
|
純利益
|
118
|
144
|
198
|
135
|
131
|
129
|
102
|
124
|
128
|
150
|
25
|
-50
|
59
|
118
|
145
|
-
|
173
|
138
|
152
|
135
|
110
|
122
|
148
|
-
|
105
|
-3
|
129
|
-
|
124
|
205
|
118
|
-
|
116
|
86
|
-46
|
-
|
44
|
-117
|
111
|
-
|
51
|
113
|
208
|
206
|
336
|
227
|
172
|
195
|
238
|
237
|
211
|
406
|
233
|
395
|
139
|
214
|
263
|
222
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.4
|
2.2
|
3.27
|
4.01
|
3.47
|
|
一株あたり利益
|
0.15
|
0.19
|
0.26
|
0.18
|
0.18
|
0.18
|
0.14
|
0.18
|
0.19
|
0.23
|
0.04
|
-0.07
|
0.09
|
0.19
|
0.24
|
0.07
|
0.3
|
0.24
|
0.26
|
0.24
|
0.2
|
0.22
|
0.27
|
0.11
|
0.19
|
0
|
0.24
|
0.16
|
0.24
|
0.39
|
0.22
|
-0.04
|
0.22
|
0.16
|
-0.09
|
-0.12
|
0.09
|
-0.23
|
0.22
|
0.1
|
0.1
|
0.23
|
0.42
|
0.42
|
0.7
|
0.48
|
0.36
|
0.41
|
0.51
|
0.51
|
0.42
|
0.51
|
0.46
|
0.95
|
0.35
|
0.54
|
0.68
|
0.58
|
|
希薄化後一株あたり利益
|
0.14
|
0.18
|
0.26
|
0.17
|
0.17
|
0.18
|
0.14
|
0.18
|
0.19
|
0.22
|
0.04
|
-0.07
|
0.09
|
0.19
|
0.23
|
0.07
|
0.29
|
0.23
|
0.26
|
0.23
|
0.19
|
0.22
|
0.27
|
0.11
|
0.19
|
0
|
0.24
|
0.16
|
0.23
|
0.38
|
0.22
|
-0.04
|
0.22
|
0.16
|
-0.09
|
-0.12
|
0.09
|
-0.23
|
0.22
|
0.1
|
0.1
|
0.22
|
0.41
|
0.41
|
0.69
|
0.48
|
0.36
|
0.4
|
0.5
|
0.5
|
0.41
|
0.51
|
0.45
|
0.93
|
0.34
|
0.54
|
0.67
|
0.57
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
359
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
5.69
|
-
|
-
|
-
|