|
(単位:百万ドル)
|
2Q12
|
3Q12
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,405
|
1,409
|
1,354
|
1,366
|
1,354
|
1,314
|
1,366
|
1,345
|
1,330
|
1,410
|
1,396
|
1,425
|
1,320
|
1,385
|
1,351
|
1,461
|
1,349
|
1,375
|
1,247
|
1,304
|
1,289
|
1,333
|
1,328
|
1,422
|
1,369
|
1,386
|
1,342
|
-
|
1,382
|
1,367
|
1,267
|
-
|
1,261
|
975
|
1,038
|
1,205
|
1,258
|
1,195
|
1,296
|
1,267
|
1,167
|
1,268
|
1,217
|
1,118
|
1,045
|
1,057
|
1,038
|
1,164
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-6.47
|
-19.38
|
-16.55
|
-11.11
|
11.46
|
|
売上原価
|
1,181
|
1,181
|
1,131
|
1,142
|
1,126
|
1,097
|
1,146
|
1,125
|
1,108
|
1,182
|
1,171
|
-
|
1,100
|
1,162
|
1,122
|
-
|
1,116
|
1,145
|
1,032
|
-
|
1,058
|
1,104
|
1,098
|
-
|
1,131
|
1,146
|
1,103
|
-
|
1,131
|
1,123
|
1,040
|
-
|
1,037
|
786
|
847
|
992
|
1,027
|
966
|
1,037
|
1,004
|
927
|
1,014
|
976
|
889
|
839
|
843
|
816
|
928
|
|
売上総利益
|
224
|
228
|
223
|
223
|
227
|
216
|
220
|
220
|
222
|
228
|
225
|
232
|
220
|
222
|
228
|
249
|
232
|
230
|
215
|
228
|
231
|
228
|
230
|
263
|
238
|
240
|
239
|
254
|
251
|
244
|
227
|
245
|
223
|
189
|
191
|
213
|
231
|
228
|
258
|
262
|
240
|
254
|
240
|
228
|
205
|
213
|
221
|
236
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
20.44
|
19.68
|
20.21
|
21.36
|
20.3
|
|
販売管理費
|
203
|
206
|
209
|
199
|
203
|
209
|
202
|
200
|
216
|
222
|
218
|
230
|
208
|
210
|
211
|
223
|
218
|
220
|
196
|
208
|
215
|
208
|
212
|
234
|
226
|
220
|
217
|
221
|
234
|
221
|
210
|
216
|
219
|
178
|
193
|
202
|
217
|
219
|
235
|
240
|
231
|
243
|
232
|
228
|
190
|
191
|
219
|
225
|
|
営業利益
|
21
|
22
|
14
|
23
|
24
|
7
|
16
|
20
|
6
|
5
|
7
|
-
|
12
|
11
|
16
|
-
|
14
|
9
|
18
|
-
|
16
|
20
|
18
|
-
|
12
|
20
|
21
|
-
|
16
|
34
|
17
|
-
|
-112
|
11
|
-3
|
10
|
13
|
9
|
23
|
8
|
-22
|
10
|
6
|
0
|
26
|
12
|
2
|
10
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
0.01
|
2.56
|
1.15
|
0.25
|
0.93
|
|
経常(税引前)利益
|
20
|
23
|
14
|
23
|
23
|
6
|
14
|
18
|
4
|
5
|
4
|
-
|
9
|
10
|
16
|
-
|
13
|
9
|
105
|
-
|
14
|
19
|
17
|
-
|
34
|
-32
|
37
|
-
|
28
|
96
|
-23
|
-
|
-188
|
43
|
13
|
37
|
19
|
44
|
-62
|
7
|
-22
|
12
|
5
|
1
|
29
|
5
|
-2
|
7
|
|
経常(税引前)利益率(%)
|
1.47
|
1.64
|
1.04
|
1.71
|
1.72
|
0.46
|
1.08
|
1.4
|
0.35
|
0.4
|
0.35
|
-
|
0.73
|
0.76
|
1.23
|
-
|
1.03
|
0.71
|
8.46
|
-
|
1.15
|
1.48
|
1.34
|
-
|
2.48
|
-2.27
|
2.76
|
-
|
2.09
|
7.03
|
-1.77
|
-
|
-14.9
|
4.44
|
1.32
|
3.08
|
1.57
|
3.7
|
-4.74
|
0.56
|
-1.82
|
1.0
|
0.46
|
0.15
|
2.85
|
0.54
|
-0.17
|
0.65
|
|
法人税等合計
|
0
|
3
|
4
|
8
|
6
|
-7
|
4
|
0
|
2
|
2
|
3
|
-
|
5
|
3
|
7
|
-
|
2
|
0
|
24
|
-
|
2
|
1
|
-5
|
-
|
6
|
-16
|
5
|
-
|
6
|
12
|
-13
|
-
|
-37
|
0
|
-2
|
10
|
-3
|
11
|
-13
|
4
|
-5
|
1
|
-2
|
-5
|
4
|
1
|
-3
|
1
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
18
|
19
|
9
|
15
|
16
|
12
|
10
|
18
|
2
|
2
|
1
|
17
|
3
|
6
|
9
|
34
|
11
|
8
|
80
|
19
|
12
|
18
|
23
|
17
|
29
|
-16
|
33
|
-24
|
22
|
83
|
-11
|
17
|
-154
|
41
|
16
|
25
|
24
|
34
|
-48
|
2
|
-17
|
10
|
7
|
6
|
25
|
4
|
0
|
5
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
0.59
|
2.47
|
0.43
|
0.08
|
0.5
|
|
一株あたり利益
|
0.5
|
0.52
|
0.26
|
0.4
|
0.43
|
0.34
|
0.26
|
0.49
|
0.07
|
0.07
|
0.03
|
0.44
|
0.1
|
0.18
|
0.23
|
0.88
|
0.29
|
0.23
|
2.08
|
0.51
|
0.31
|
0.48
|
0.59
|
0.46
|
0.74
|
-0.4
|
0.84
|
-0.62
|
0.56
|
2.12
|
-0.27
|
0.43
|
-3.91
|
1.04
|
0.42
|
0.65
|
0.6
|
0.87
|
-1.23
|
0.06
|
-0.43
|
0.29
|
0.2
|
0.18
|
0.71
|
0.13
|
0.02
|
0.16
|
|
希薄化後一株あたり利益
|
0.5
|
0.52
|
0.26
|
0.4
|
0.43
|
0.34
|
0.26
|
0.49
|
0.07
|
0.07
|
0.03
|
0.44
|
0.1
|
0.18
|
0.23
|
0.88
|
0.29
|
0.23
|
2.06
|
0.51
|
0.31
|
0.47
|
0.58
|
0.45
|
0.74
|
-0.4
|
0.84
|
-0.62
|
0.56
|
2.12
|
-0.27
|
0.43
|
-3.91
|
1.04
|
0.42
|
0.64
|
0.6
|
0.87
|
-1.23
|
0.06
|
-0.43
|
0.29
|
0.2
|
0.18
|
0.7
|
0.12
|
0.02
|
0.16
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
-
|
-
|
-
|
0.07
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
34
|
-
|
-
|
21
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
3.33
|
-
|
-
|
1.87
|