|
(単位:百万ドル)
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
3,929
|
3,894
|
3,909
|
4,046
|
4,052
|
4,235
|
4,365
|
4,311
|
4,349
|
4,540
|
4,616
|
4,689
|
6,243
|
6,069
|
7,001
|
7,047
|
6,845
|
7,203
|
10,386
|
12,839
|
13,079
|
14,719
|
13,899
|
13,771
|
14,939
|
14,296
|
13,858
|
15,416
|
15,638
|
15,306
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
3,448
|
3,407
|
3,428
|
3,535
|
3,535
|
3,714
|
3,810
|
3,744
|
3,791
|
3,946
|
4,001
|
4,084
|
5,532
|
5,357
|
6,193
|
6,231
|
6,034
|
6,370
|
9,244
|
11,560
|
11,733
|
13,144
|
12,399
|
12,259
|
13,276
|
12,698
|
12,289
|
13,651
|
13,810
|
13,484
|
|
売上総利益
|
481
|
486
|
480
|
511
|
517
|
521
|
554
|
567
|
558
|
593
|
614
|
604
|
711
|
711
|
807
|
815
|
811
|
832
|
1,142
|
1,278
|
1,345
|
1,575
|
1,499
|
1,511
|
1,662
|
1,598
|
1,568
|
1,764
|
1,827
|
1,822
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
437
|
433
|
443
|
479
|
465
|
474
|
504
|
518
|
498
|
543
|
541
|
545
|
647
|
630
|
824
|
779
|
750
|
809
|
1,094
|
1,221
|
1,277
|
1,383
|
1,355
|
1,343
|
1,446
|
1,424
|
1,414
|
1,548
|
1,669
|
1,648
|
|
営業利益
|
44
|
53
|
37
|
31
|
51
|
46
|
50
|
49
|
60
|
50
|
73
|
59
|
63
|
80
|
-18
|
35
|
60
|
23
|
48
|
57
|
68
|
191
|
144
|
168
|
216
|
173
|
154
|
215
|
158
|
174
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
20
|
29
|
15
|
19
|
38
|
32
|
36
|
34
|
44
|
35
|
56
|
43
|
46
|
54
|
-61
|
-2
|
24
|
-13
|
5
|
11
|
34
|
129
|
96
|
111
|
163
|
111
|
96
|
146
|
56
|
78
|
|
経常(税引前)利益率(%)
|
0.53
|
0.76
|
0.4
|
0.48
|
0.94
|
0.78
|
0.83
|
0.79
|
1.03
|
0.78
|
1.22
|
0.93
|
0.74
|
0.89
|
-0.86
|
-0.03
|
0.36
|
-0.17
|
0.05
|
0.09
|
0.26
|
0.88
|
0.69
|
0.81
|
1.09
|
0.78
|
0.7
|
0.95
|
0.36
|
0.51
|
|
法人税等合計
|
8
|
12
|
6
|
7
|
15
|
12
|
13
|
-44
|
11
|
7
|
13
|
11
|
10
|
13
|
-21
|
-2
|
7
|
-5
|
0
|
3
|
10
|
34
|
25
|
31
|
42
|
33
|
26
|
38
|
14
|
20
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
12
|
17
|
9
|
12
|
22
|
20
|
22
|
78
|
33
|
28
|
43
|
32
|
36
|
41
|
-41
|
-1
|
17
|
-8
|
4
|
8
|
23
|
95
|
71
|
80
|
120
|
78
|
70
|
108
|
42
|
58
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.14
|
0.18
|
0.09
|
0.12
|
0.23
|
0.21
|
0.22
|
0.77
|
0.33
|
0.27
|
0.41
|
0.31
|
0.35
|
0.39
|
-0.35
|
-0.01
|
0.13
|
-0.06
|
0.03
|
0.05
|
0.15
|
0.62
|
0.46
|
0.52
|
0.78
|
0.51
|
0.46
|
0.7
|
0.27
|
0.38
|
|
希薄化後一株あたり利益
|
0.14
|
0.17
|
0.09
|
0.12
|
0.22
|
0.2
|
0.22
|
0.75
|
0.32
|
0.27
|
0.41
|
0.31
|
0.34
|
0.39
|
-0.35
|
-0.01
|
0.13
|
-0.06
|
0.03
|
0.05
|
0.15
|
0.62
|
0.46
|
0.51
|
0.77
|
0.5
|
0.45
|
0.69
|
0.27
|
0.37
|