|
(単位:百万ドル)
|
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
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
152
|
175
|
245
|
186
|
212
|
230
|
371
|
285
|
-283
|
316
|
485
|
345
|
344
|
379
|
520
|
384
|
390
|
419
|
602
|
423
|
453
|
479
|
704
|
495
|
514
|
544
|
789
|
520
|
581
|
619
|
928
|
649
|
723
|
747
|
1,167
|
782
|
883
|
916
|
1,397
|
651
|
902
|
1,117
|
274
|
1,226
|
1,450
|
1,450
|
917
|
1,613
|
1,868
|
1,856
|
1,696
|
2,000
|
2,209
|
2,204
|
2,643
|
2,209
|
2,371
|
2,397
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
71
|
78
|
101
|
77
|
90
|
101
|
162
|
128
|
-127
|
141
|
210
|
175
|
158
|
175
|
242
|
188
|
193
|
208
|
292
|
217
|
240
|
254
|
349
|
256
|
260
|
265
|
362
|
263
|
283
|
297
|
406
|
304
|
327
|
340
|
498
|
360
|
397
|
411
|
586
|
317
|
413
|
490
|
182
|
526
|
607
|
621
|
274
|
743
|
812
|
818
|
909
|
849
|
910
|
947
|
1,122
|
933
|
958
|
995
|
|
売上総利益
|
80
|
96
|
143
|
109
|
122
|
128
|
209
|
157
|
-156
|
175
|
274
|
170
|
185
|
204
|
278
|
195
|
197
|
211
|
310
|
205
|
212
|
224
|
354
|
239
|
254
|
278
|
427
|
256
|
297
|
321
|
522
|
344
|
396
|
406
|
668
|
421
|
485
|
505
|
810
|
334
|
489
|
627
|
91
|
700
|
842
|
829
|
643
|
870
|
1,055
|
1,038
|
786
|
1,150
|
1,298
|
1,256
|
1,520
|
1,275
|
1,412
|
1,401
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
46
|
54
|
70
|
57
|
62
|
68
|
92
|
84
|
-86
|
94
|
121
|
104
|
106
|
112
|
124
|
125
|
129
|
129
|
152
|
137
|
145
|
156
|
188
|
181
|
180
|
185
|
231
|
199
|
225
|
215
|
264
|
240
|
261
|
270
|
337
|
292
|
317
|
329
|
394
|
301
|
352
|
411
|
25
|
496
|
541
|
545
|
270
|
607
|
662
|
684
|
349
|
747
|
817
|
842
|
773
|
842
|
871
|
909
|
|
営業利益
|
34
|
42
|
71
|
51
|
59
|
59
|
116
|
73
|
-71
|
80
|
152
|
65
|
78
|
92
|
154
|
69
|
67
|
81
|
157
|
68
|
66
|
68
|
166
|
57
|
73
|
92
|
196
|
45
|
68
|
85
|
256
|
104
|
134
|
135
|
331
|
128
|
167
|
175
|
416
|
32
|
124
|
204
|
77
|
193
|
291
|
257
|
319
|
260
|
401
|
352
|
109
|
401
|
479
|
338
|
669
|
432
|
540
|
490
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
36
|
42
|
71
|
52
|
60
|
60
|
116
|
73
|
-72
|
82
|
154
|
67
|
80
|
93
|
155
|
71
|
69
|
82
|
158
|
68
|
67
|
65
|
167
|
57
|
74
|
93
|
197
|
46
|
69
|
86
|
257
|
107
|
135
|
137
|
334
|
131
|
169
|
177
|
418
|
33
|
124
|
204
|
76
|
194
|
291
|
257
|
319
|
260
|
401
|
352
|
88
|
409
|
486
|
347
|
657
|
455
|
558
|
504
|
|
経常(税引前)利益率(%)
|
23.87
|
24.16
|
29.27
|
28.16
|
28.3
|
26.21
|
31.34
|
25.89
|
25.25
|
25.92
|
31.73
|
19.49
|
23.3
|
24.69
|
29.88
|
18.58
|
17.86
|
19.78
|
26.38
|
16.19
|
14.88
|
13.61
|
23.74
|
11.52
|
14.49
|
17.19
|
25.0
|
8.9
|
11.97
|
14.0
|
27.72
|
16.5
|
18.77
|
18.45
|
28.63
|
16.77
|
19.23
|
19.4
|
29.95
|
5.2
|
13.74
|
18.29
|
27.78
|
15.82
|
20.07
|
17.79
|
34.8
|
16.13
|
21.48
|
19.0
|
5.22
|
20.46
|
22.03
|
15.79
|
24.87
|
20.64
|
23.54
|
21.05
|
|
法人税等合計
|
14
|
16
|
16
|
19
|
21
|
21
|
42
|
27
|
-14
|
24
|
44
|
20
|
23
|
27
|
45
|
52
|
21
|
22
|
48
|
20
|
19
|
12
|
49
|
11
|
20
|
25
|
61
|
15
|
20
|
27
|
137
|
32
|
40
|
43
|
115
|
34
|
44
|
51
|
120
|
5
|
37
|
60
|
28
|
49
|
83
|
70
|
79
|
70
|
111
|
97
|
114
|
119
|
145
|
99
|
173
|
134
|
165
|
152
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
21
|
25
|
54
|
33
|
38
|
38
|
73
|
46
|
57
|
57
|
109
|
47
|
56
|
66
|
109
|
18
|
48
|
60
|
110
|
47
|
47
|
53
|
117
|
45
|
53
|
68
|
136
|
31
|
48
|
58
|
119
|
75
|
95
|
94
|
218
|
96
|
124
|
125
|
298
|
28
|
86
|
143
|
48
|
144
|
208
|
187
|
240
|
189
|
289
|
255
|
-26
|
290
|
341
|
248
|
483
|
321
|
392
|
351
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.31
|
0.36
|
0.77
|
0.47
|
0.27
|
0.27
|
0.51
|
0.32
|
0.4
|
0.4
|
0.76
|
0.33
|
0.39
|
0.46
|
0.75
|
0.13
|
0.34
|
0.42
|
0.78
|
0.34
|
0.34
|
0.38
|
0.85
|
0.33
|
0.39
|
0.5
|
0.99
|
0.23
|
0.36
|
0.44
|
0.88
|
0.55
|
0.71
|
0.71
|
1.66
|
0.74
|
0.96
|
0.97
|
2.29
|
0.22
|
0.67
|
1.1
|
0.36
|
1.11
|
1.6
|
1.45
|
1.77
|
1.48
|
2.27
|
2
|
-0.24
|
2.28
|
2.69
|
1.97
|
3.66
|
2.55
|
3.15
|
2.87
|
|
希薄化後一株あたり利益
|
0.3
|
0.36
|
0.76
|
0.46
|
0.26
|
0.27
|
0.51
|
0.32
|
0.39
|
0.39
|
0.75
|
0.32
|
0.39
|
0.45
|
0.75
|
0.13
|
0.33
|
0.42
|
0.78
|
0.34
|
0.34
|
0.38
|
0.85
|
0.33
|
0.39
|
0.5
|
0.99
|
0.23
|
0.36
|
0.43
|
0.88
|
0.55
|
0.71
|
0.71
|
1.65
|
0.74
|
0.96
|
0.96
|
2.28
|
0.22
|
0.66
|
1.1
|
0.36
|
1.11
|
1.59
|
1.44
|
1.75
|
1.48
|
2.26
|
2
|
-0.24
|
2.28
|
2.68
|
1.96
|
3.65
|
2.54
|
3.15
|
2.87
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|