|
(単位:百万ドル)
|
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
|
|
売上高
|
307
|
344
|
343
|
389
|
402
|
434
|
435
|
436
|
477
|
520
|
521
|
527
|
554
|
462
|
684
|
723
|
782
|
860
|
876
|
914
|
1,028
|
1,089
|
1,097
|
1,048
|
1,122
|
1,135
|
1,107
|
1,048
|
1,097
|
1,133
|
1,117
|
1,107
|
1,160
|
1,214
|
1,179
|
1,129
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.7
|
5.8
|
7.2
|
5.5
|
2.0
|
|
売上原価
|
181
|
201
|
201
|
227
|
237
|
256
|
257
|
255
|
275
|
302
|
307
|
296
|
318
|
265
|
390
|
416
|
445
|
494
|
511
|
559
|
620
|
653
|
650
|
612
|
652
|
656
|
640
|
605
|
627
|
642
|
632
|
626
|
652
|
681
|
667
|
638
|
|
売上総利益
|
125
|
142
|
142
|
162
|
165
|
177
|
178
|
181
|
201
|
217
|
213
|
230
|
236
|
196
|
294
|
307
|
336
|
365
|
365
|
354
|
408
|
436
|
447
|
435
|
469
|
479
|
467
|
442
|
470
|
491
|
485
|
481
|
508
|
532
|
511
|
491
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43.5
|
43.8
|
43.9
|
43.4
|
43.5
|
|
営業費用
|
102
|
108
|
113
|
129
|
128
|
140
|
143
|
157
|
161
|
171
|
182
|
187
|
189
|
175
|
215
|
239
|
240
|
266
|
281
|
293
|
314
|
329
|
345
|
341
|
373
|
384
|
382
|
395
|
410
|
419
|
419
|
422
|
443
|
450
|
439
|
-
|
|
営業利益
|
22
|
34
|
28
|
32
|
36
|
37
|
34
|
23
|
39
|
45
|
31
|
42
|
46
|
21
|
78
|
68
|
95
|
98
|
83
|
61
|
93
|
106
|
101
|
94
|
95
|
94
|
84
|
46
|
59
|
71
|
66
|
59
|
64
|
81
|
72
|
51
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.3
|
5.5
|
6.7
|
6.1
|
4.6
|
|
経常(税引前)利益
|
17
|
25
|
25
|
30
|
34
|
35
|
32
|
20
|
36
|
43
|
29
|
40
|
44
|
19
|
76
|
65
|
94
|
97
|
82
|
59
|
92
|
104
|
98
|
89
|
90
|
92
|
83
|
45
|
57
|
70
|
66
|
59
|
62
|
80
|
71
|
51
|
|
経常(税引前)利益率(%)
|
5.6
|
7.4
|
7.6
|
7.7
|
8.6
|
8.1
|
7.4
|
4.7
|
7.7
|
8.4
|
5.6
|
7.7
|
8.1
|
4.3
|
11.2
|
9.1
|
12.1
|
11.3
|
9.4
|
6.6
|
9.0
|
9.6
|
9.0
|
8.5
|
8.1
|
8.1
|
7.5
|
4.3
|
5.2
|
6.2
|
5.9
|
5.4
|
5.4
|
6.7
|
6.1
|
4.6
|
|
法人税等合計
|
6
|
4
|
2
|
-18
|
2
|
-5
|
5
|
2
|
6
|
0
|
-12
|
5
|
7
|
-13
|
8
|
8
|
18
|
14
|
7
|
10
|
21
|
22
|
22
|
20
|
19
|
20
|
17
|
8
|
7
|
13
|
14
|
11
|
13
|
17
|
14
|
12
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.9
|
22.0
|
21.8
|
19.8
|
24.0
|
|
純利益
|
11
|
20
|
23
|
47
|
31
|
39
|
26
|
17
|
30
|
43
|
40
|
35
|
37
|
32
|
68
|
57
|
75
|
82
|
74
|
49
|
70
|
81
|
76
|
69
|
71
|
71
|
65
|
37
|
50
|
56
|
51
|
47
|
48
|
63
|
57
|
39
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
4.2
|
5.2
|
4.9
|
3.5
|
|
一株あたり利益
|
0.13
|
0.22
|
0.25
|
0.51
|
0.33
|
0.41
|
0.27
|
0.18
|
0.31
|
0.44
|
0.41
|
0.35
|
0.36
|
0.31
|
0.67
|
0.55
|
0.73
|
0.79
|
0.71
|
0.47
|
0.67
|
0.78
|
0.72
|
0.65
|
0.67
|
0.67
|
0.62
|
0.35
|
0.47
|
0.53
|
0.48
|
0.44
|
0.45
|
0.59
|
0.53
|
0.37
|
|
希薄化後一株あたり利益
|
0.13
|
0.2
|
0.22
|
0.46
|
0.3
|
0.38
|
0.25
|
0.17
|
0.29
|
0.42
|
0.39
|
0.34
|
0.35
|
0.3
|
0.65
|
0.54
|
0.71
|
0.77
|
0.69
|
0.46
|
0.66
|
0.76
|
0.71
|
0.64
|
0.66
|
0.66
|
0.61
|
0.34
|
0.46
|
0.52
|
0.48
|
0.44
|
0.45
|
0.58
|
0.53
|
0.36
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119
|
124
|
141
|
132
|
112
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.7
|
10.7
|
11.7
|
11.2
|
10.0
|