|
(単位:百万ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
82
|
77
|
102
|
115
|
112
|
142
|
159
|
146
|
146
|
170
|
187
|
188
|
189
|
223
|
233
|
214
|
248
|
278
|
315
|
304
|
323
|
345
|
407
|
407
|
475
|
551
|
604
|
575
|
531
|
608
|
613
|
549
|
589
|
424
|
700
|
772
|
850
|
1,019
|
1,060
|
1,147
|
1,342
|
1,475
|
1,112
|
951
|
900
|
920
|
866
|
933
|
1,016
|
919
|
1,003
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
70
|
64
|
86
|
97
|
96
|
119
|
134
|
124
|
-
|
143
|
156
|
158
|
-
|
187
|
193
|
179
|
-
|
233
|
259
|
255
|
-
|
287
|
335
|
338
|
-
|
454
|
490
|
468
|
-
|
501
|
500
|
-
|
479
|
350
|
567
|
-
|
688
|
815
|
852
|
-
|
1,046
|
1,148
|
875
|
-
|
705
|
710
|
666
|
728
|
785
|
706
|
774
|
|
売上総利益
|
12
|
13
|
16
|
17
|
16
|
22
|
25
|
21
|
21
|
27
|
31
|
30
|
29
|
35
|
40
|
35
|
41
|
45
|
55
|
48
|
52
|
57
|
71
|
69
|
80
|
97
|
114
|
106
|
96
|
106
|
112
|
99
|
109
|
73
|
133
|
142
|
161
|
204
|
208
|
227
|
295
|
327
|
236
|
201
|
194
|
209
|
199
|
204
|
231
|
212
|
228
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
-
|
8
|
8
|
9
|
-
|
11
|
11
|
10
|
-
|
14
|
14
|
15
|
-
|
19
|
21
|
22
|
-
|
31
|
33
|
33
|
-
|
37
|
32
|
-
|
35
|
31
|
38
|
-
|
51
|
60
|
64
|
-
|
75
|
90
|
84
|
-
|
82
|
78
|
70
|
85
|
83
|
75
|
93
|
|
営業費用
|
7
|
7
|
8
|
10
|
9
|
12
|
12
|
12
|
-
|
15
|
16
|
17
|
-
|
19
|
20
|
19
|
-
|
24
|
27
|
28
|
-
|
33
|
37
|
39
|
-
|
55
|
61
|
61
|
-
|
70
|
67
|
-
|
70
|
61
|
73
|
-
|
93
|
109
|
114
|
-
|
133
|
153
|
143
|
-
|
138
|
134
|
128
|
145
|
146
|
138
|
163
|
|
営業利益
|
4
|
5
|
7
|
7
|
7
|
10
|
12
|
8
|
-
|
11
|
15
|
12
|
-
|
15
|
20
|
15
|
-
|
20
|
28
|
20
|
-
|
23
|
33
|
30
|
-
|
41
|
53
|
44
|
-
|
35
|
45
|
-
|
39
|
12
|
59
|
-
|
68
|
95
|
93
|
-
|
161
|
174
|
92
|
-
|
56
|
75
|
71
|
59
|
84
|
74
|
65
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
11
|
-
|
14
|
19
|
14
|
-
|
18
|
26
|
18
|
-
|
21
|
31
|
28
|
-
|
37
|
46
|
37
|
-
|
26
|
36
|
-
|
28
|
1
|
49
|
-
|
57
|
80
|
77
|
-
|
146
|
159
|
77
|
-
|
37
|
57
|
54
|
39
|
64
|
54
|
46
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.99
|
6.27
|
-
|
6.61
|
8.34
|
6.54
|
-
|
6.81
|
8.37
|
5.98
|
-
|
6.34
|
7.79
|
6.88
|
-
|
6.77
|
7.74
|
6.5
|
-
|
4.41
|
5.97
|
-
|
4.89
|
0.3
|
7.04
|
-
|
6.74
|
7.91
|
7.34
|
-
|
10.94
|
10.79
|
6.97
|
-
|
4.19
|
6.23
|
6.26
|
4.2
|
6.33
|
5.91
|
4.63
|
|
法人税等合計
|
0
|
0
|
0
|
-7
|
0
|
3
|
4
|
2
|
-
|
4
|
5
|
4
|
-
|
5
|
7
|
5
|
-
|
6
|
9
|
6
|
-
|
4
|
10
|
10
|
-
|
7
|
11
|
9
|
-
|
5
|
9
|
-
|
7
|
0
|
11
|
-
|
9
|
21
|
20
|
-
|
34
|
42
|
18
|
-
|
7
|
14
|
14
|
4
|
16
|
13
|
8
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
3
|
4
|
5
|
13
|
6
|
6
|
7
|
5
|
5
|
6
|
9
|
7
|
7
|
9
|
12
|
8
|
12
|
12
|
16
|
12
|
13
|
17
|
21
|
17
|
29
|
30
|
34
|
27
|
26
|
20
|
27
|
19
|
21
|
0
|
37
|
37
|
47
|
58
|
57
|
61
|
112
|
116
|
58
|
40
|
30
|
42
|
39
|
35
|
47
|
40
|
38
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.38
|
0.46
|
0.49
|
1.26
|
0.61
|
0.55
|
0.7
|
0.51
|
0.47
|
0.64
|
0.86
|
0.68
|
0.7
|
0.9
|
0.79
|
0.58
|
0.79
|
0.81
|
1.11
|
0.8
|
0.9
|
1.15
|
1.3
|
1.09
|
1.18
|
1.22
|
1.44
|
1.17
|
1.17
|
0.9
|
1.19
|
0.87
|
0.92
|
0.03
|
1.65
|
1.68
|
2.09
|
2.57
|
2.52
|
2.69
|
5
|
5.24
|
2.66
|
1.85
|
1.4
|
1.97
|
1.84
|
1.62
|
2.2
|
1.88
|
1.17
|
|
希薄化後一株あたり利益
|
0.36
|
0.44
|
0.47
|
1.22
|
0.6
|
0.55
|
0.7
|
0.51
|
0.47
|
0.64
|
0.86
|
0.68
|
0.69
|
0.89
|
0.78
|
0.58
|
0.78
|
0.8
|
1.1
|
0.79
|
0.89
|
1.12
|
1.28
|
1.08
|
1.16
|
1.2
|
1.42
|
1.15
|
1.15
|
0.9
|
1.18
|
0.86
|
0.91
|
0.03
|
1.62
|
1.64
|
2.04
|
2.52
|
2.45
|
2.62
|
4.54
|
4.79
|
2.43
|
1.68
|
1.35
|
1.94
|
1.81
|
1.59
|
2.16
|
1.8
|
1.11
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
0.28
|
-
|
-
|
-
|
0.33
|
-
|
-
|
-
|
0.45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|