|
(単位:百万ドル)
|
2Q10
|
3Q10
|
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
|
|
売上高
|
1,400
|
1,309
|
1,343
|
1,477
|
1,442
|
1,378
|
1,409
|
1,469
|
1,473
|
1,435
|
1,486
|
1,976
|
1,961
|
1,924
|
1,813
|
2,048
|
1,990
|
1,951
|
1,881
|
2,041
|
2,151
|
1,997
|
2,172
|
2,310
|
2,294
|
2,183
|
2,221
|
2,453
|
2,449
|
2,369
|
2,412
|
2,577
|
2,546
|
2,449
|
2,442
|
2,584
|
2,519
|
2,425
|
2,286
|
2,049
|
2,575
|
2,642
|
2,669
|
2,954
|
2,817
|
3,016
|
3,153
|
2,918
|
2,806
|
2,950
|
2,766
|
2,679
|
2,801
|
2,719
|
2,526
|
2,802
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,025
|
964
|
1,002
|
1,095
|
1,084
|
-
|
1,049
|
1,081
|
1,100
|
-
|
1,109
|
1,462
|
1,444
|
-
|
1,331
|
1,473
|
1,434
|
-
|
1,369
|
1,426
|
1,489
|
-
|
1,532
|
1,554
|
1,567
|
-
|
1,540
|
1,673
|
1,665
|
-
|
1,707
|
1,810
|
1,825
|
-
|
1,817
|
1,847
|
1,827
|
-
|
1,669
|
1,679
|
1,868
|
-
|
1,877
|
2,051
|
1,979
|
2,214
|
2,280
|
2,204
|
2,163
|
2,219
|
2,074
|
2,029
|
2,077
|
2,026
|
1,942
|
2,087
|
|
売上総利益
|
374
|
344
|
341
|
382
|
357
|
335
|
359
|
388
|
372
|
369
|
377
|
514
|
516
|
512
|
481
|
574
|
556
|
541
|
511
|
615
|
661
|
622
|
639
|
755
|
726
|
690
|
680
|
779
|
783
|
753
|
704
|
766
|
720
|
646
|
624
|
736
|
691
|
622
|
616
|
369
|
706
|
738
|
791
|
902
|
837
|
802
|
873
|
713
|
643
|
731
|
692
|
649
|
723
|
692
|
583
|
714
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
285
|
259
|
285
|
280
|
266
|
-
|
287
|
280
|
268
|
-
|
290
|
380
|
340
|
-
|
350
|
352
|
342
|
-
|
468
|
359
|
372
|
-
|
394
|
404
|
348
|
-
|
405
|
423
|
403
|
-
|
436
|
440
|
433
|
-
|
459
|
469
|
451
|
-
|
464
|
430
|
443
|
-
|
474
|
497
|
477
|
481
|
505
|
523
|
517
|
578
|
549
|
502
|
509
|
480
|
487
|
525
|
|
営業利益
|
89
|
85
|
56
|
101
|
91
|
-
|
71
|
107
|
103
|
-
|
86
|
133
|
175
|
-
|
130
|
222
|
213
|
-
|
43
|
255
|
288
|
-
|
245
|
350
|
378
|
-
|
274
|
355
|
380
|
-
|
268
|
326
|
287
|
-
|
165
|
266
|
240
|
-
|
151
|
-61
|
262
|
-
|
317
|
404
|
359
|
320
|
367
|
-506
|
125
|
153
|
-734
|
146
|
214
|
212
|
96
|
188
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
50
|
59
|
29
|
-
|
-
|
-
|
51
|
88
|
85
|
-
|
61
|
108
|
149
|
-
|
103
|
203
|
181
|
-
|
28
|
236
|
265
|
-
|
229
|
346
|
365
|
-
|
269
|
344
|
371
|
-
|
256
|
316
|
277
|
-
|
158
|
259
|
178
|
-
|
137
|
-75
|
248
|
-
|
304
|
400
|
345
|
306
|
358
|
-519
|
109
|
127
|
-746
|
132
|
199
|
201
|
90
|
180
|
|
経常(税引前)利益率(%)
|
3.58
|
4.56
|
2.2
|
-
|
-
|
-
|
3.64
|
6.02
|
5.81
|
-
|
4.12
|
5.51
|
7.6
|
-
|
5.72
|
9.92
|
9.11
|
-
|
1.51
|
11.56
|
12.33
|
-
|
10.59
|
14.98
|
15.91
|
-
|
12.13
|
14.04
|
15.17
|
-
|
10.65
|
12.28
|
10.9
|
-
|
6.49
|
10.04
|
7.07
|
-
|
6.0
|
-3.66
|
9.66
|
-
|
11.41
|
13.57
|
12.25
|
10.18
|
11.38
|
-17.76
|
3.89
|
4.34
|
-26.94
|
4.96
|
7.13
|
7.42
|
3.57
|
6.44
|
|
法人税等合計
|
-19
|
7
|
4
|
13
|
5
|
-
|
10
|
15
|
15
|
-
|
10
|
23
|
28
|
-
|
22
|
50
|
30
|
-
|
5
|
49
|
49
|
-
|
57
|
90
|
94
|
-
|
68
|
82
|
100
|
-
|
47
|
118
|
49
|
-
|
37
|
56
|
22
|
-
|
26
|
-27
|
43
|
-
|
67
|
64
|
73
|
61
|
78
|
15
|
28
|
26
|
14
|
27
|
42
|
39
|
17
|
34
|
|
実効税率(%)
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
68
|
52
|
24
|
62
|
47
|
42
|
41
|
73
|
70
|
66
|
50
|
84
|
119
|
94
|
81
|
152
|
151
|
146
|
22
|
186
|
215
|
191
|
172
|
256
|
270
|
233
|
201
|
261
|
271
|
240
|
209
|
197
|
228
|
229
|
121
|
202
|
155
|
264
|
110
|
-49
|
205
|
248
|
236
|
336
|
271
|
245
|
280
|
-534
|
80
|
101
|
-761
|
105
|
157
|
162
|
72
|
146
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.99
|
0.74
|
0.34
|
0.89
|
0.68
|
0.62
|
0.59
|
1.06
|
1.02
|
0.96
|
0.73
|
1.17
|
1.64
|
1.3
|
1.11
|
2.1
|
2.08
|
2.01
|
0.31
|
2.54
|
2.91
|
2.59
|
2.32
|
3.44
|
3.64
|
3.15
|
2.7
|
3.51
|
3.63
|
3.23
|
2.8
|
2.64
|
3.03
|
3.07
|
1.68
|
2.8
|
2.16
|
3.69
|
1.54
|
-0.68
|
2.88
|
3.5
|
3.37
|
4.84
|
3.95
|
3.79
|
4.41
|
-8.4
|
1.26
|
1.59
|
-11.94
|
1.65
|
2.47
|
2.57
|
1.16
|
2.35
|
|
希薄化後一株あたり利益
|
0.99
|
0.74
|
0.34
|
0.88
|
0.68
|
0.62
|
0.58
|
1.06
|
1.01
|
0.96
|
0.72
|
1.16
|
1.63
|
1.29
|
1.11
|
2.08
|
2.06
|
2
|
0.3
|
2.53
|
2.89
|
2.57
|
2.3
|
3.42
|
3.62
|
3.13
|
2.68
|
3.48
|
3.61
|
3.21
|
2.78
|
2.62
|
3.02
|
3.05
|
1.67
|
2.79
|
2.15
|
3.68
|
1.54
|
-0.68
|
2.87
|
3.49
|
3.36
|
4.82
|
3.93
|
3.78
|
4.4
|
-8.4
|
1.26
|
1.58
|
-11.94
|
1.64
|
2.46
|
2.55
|
1.15
|
2.34
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|