|
(単位:百万ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
894
|
826
|
678
|
981
|
985
|
916
|
773
|
1,101
|
1,046
|
1,017
|
843
|
1,170
|
1,164
|
1,071
|
863
|
1,276
|
1,203
|
1,071
|
946
|
1,373
|
1,242
|
1,155
|
988
|
1,426
|
1,252
|
1,190
|
1,022
|
1,492
|
1,345
|
1,315
|
1,102
|
1,558
|
1,459
|
1,362
|
1,140
|
1,601
|
1,472
|
1,401
|
1,173
|
1,458
|
1,606
|
1,485
|
1,269
|
1,744
|
1,650
|
1,639
|
1,433
|
1,983
|
1,932
|
1,791
|
1,516
|
2,016
|
2,011
|
1,792
|
1,522
|
2,008
|
1,968
|
1,845
|
1,476
|
2,081
|
2,113
|
1,909
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
-3.1
|
3.7
|
7.4
|
3.5
|
|
売上原価
|
519
|
486
|
409
|
565
|
576
|
547
|
470
|
641
|
612
|
592
|
500
|
670
|
665
|
613
|
505
|
716
|
695
|
617
|
566
|
773
|
709
|
662
|
575
|
779
|
700
|
669
|
593
|
829
|
773
|
764
|
663
|
-
|
865
|
824
|
694
|
917
|
898
|
871
|
739
|
905
|
953
|
899
|
797
|
1,050
|
1,037
|
1,056
|
935
|
1,245
|
1,187
|
1,101
|
978
|
1,241
|
1,183
|
1,044
|
915
|
1,177
|
1,132
|
1,080
|
909
|
1,200
|
1,220
|
1,129
|
|
売上総利益
|
375
|
339
|
269
|
416
|
409
|
369
|
303
|
460
|
433
|
425
|
343
|
500
|
499
|
457
|
358
|
560
|
508
|
453
|
379
|
599
|
532
|
493
|
412
|
647
|
552
|
521
|
428
|
663
|
572
|
551
|
439
|
618
|
594
|
537
|
446
|
683
|
574
|
529
|
434
|
553
|
653
|
586
|
471
|
693
|
613
|
582
|
498
|
738
|
744
|
690
|
538
|
775
|
828
|
748
|
607
|
830
|
836
|
764
|
567
|
881
|
893
|
780
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.4
|
38.4
|
42.4
|
42.3
|
40.8
|
|
販売管理費
|
253
|
250
|
255
|
296
|
273
|
281
|
277
|
322
|
310
|
325
|
318
|
353
|
335
|
343
|
322
|
389
|
346
|
334
|
346
|
395
|
372
|
352
|
370
|
424
|
384
|
419
|
386
|
453
|
394
|
419
|
382
|
466
|
459
|
430
|
410
|
468
|
400
|
403
|
381
|
362
|
395
|
399
|
402
|
466
|
418
|
437
|
433
|
498
|
485
|
490
|
450
|
530
|
531
|
523
|
504
|
554
|
526
|
529
|
501
|
592
|
573
|
549
|
|
経常(税引前)利益
|
107
|
77
|
1
|
107
|
118
|
76
|
11
|
121
|
72
|
71
|
-63
|
96
|
147
|
97
|
25
|
154
|
148
|
105
|
20
|
178
|
142
|
120
|
21
|
199
|
148
|
-107
|
16
|
185
|
155
|
109
|
34
|
117
|
91
|
66
|
4
|
176
|
142
|
101
|
16
|
146
|
241
|
166
|
55
|
204
|
181
|
163
|
40
|
221
|
225
|
175
|
42
|
206
|
269
|
195
|
83
|
239
|
290
|
212
|
40
|
248
|
298
|
210
|
|
経常(税引前)利益率(%)
|
12.1
|
9.4
|
0.3
|
11.0
|
12.0
|
8.3
|
1.5
|
11.1
|
6.9
|
7.0
|
-7.4
|
8.3
|
12.6
|
9.1
|
2.9
|
12.1
|
12.3
|
9.9
|
2.2
|
13.0
|
11.4
|
10.4
|
2.2
|
14.0
|
11.9
|
-9.0
|
1.7
|
12.4
|
11.5
|
8.3
|
3.1
|
7.6
|
6.3
|
4.9
|
0.4
|
11.0
|
9.7
|
7.3
|
1.4
|
10.1
|
15.0
|
11.2
|
4.4
|
11.7
|
11.0
|
10.0
|
2.8
|
11.2
|
11.7
|
9.8
|
2.8
|
10.2
|
13.4
|
10.9
|
5.5
|
11.9
|
14.8
|
11.5
|
2.8
|
11.9
|
14.1
|
11.0
|
|
法人税等合計
|
32
|
23
|
0
|
34
|
35
|
22
|
3
|
33
|
34
|
24
|
-21
|
28
|
40
|
29
|
8
|
40
|
43
|
31
|
99
|
50
|
41
|
36
|
2
|
45
|
35
|
-37
|
4
|
56
|
38
|
13
|
-6
|
31
|
21
|
17
|
-11
|
43
|
36
|
24
|
4
|
37
|
60
|
39
|
17
|
47
|
46
|
38
|
7
|
22
|
55
|
43
|
15
|
54
|
67
|
50
|
22
|
58
|
61
|
29
|
-12
|
22
|
70
|
49
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.9
|
-27.7
|
9.0
|
23.6
|
23.5
|
|
純利益
|
74
|
53
|
1
|
73
|
83
|
53
|
7
|
88
|
37
|
46
|
-43
|
68
|
106
|
68
|
16
|
113
|
104
|
73
|
-58
|
128
|
100
|
84
|
19
|
153
|
113
|
-71
|
12
|
128
|
116
|
95
|
40
|
85
|
70
|
49
|
14
|
133
|
106
|
77
|
12
|
109
|
180
|
127
|
38
|
156
|
134
|
125
|
33
|
199
|
169
|
131
|
27
|
151
|
201
|
145
|
61
|
180
|
228
|
183
|
52
|
226
|
227
|
161
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.9
|
3.5
|
10.9
|
10.8
|
8.5
|
|
一株あたり利益
|
0.53
|
0.38
|
0.01
|
0.54
|
0.59
|
0.38
|
0.05
|
0.63
|
0.26
|
0.32
|
-0.33
|
0.49
|
0.78
|
0.48
|
0.12
|
0.82
|
0.74
|
0.52
|
-0.44
|
0.97
|
0.76
|
0.63
|
0.14
|
1.16
|
0.85
|
-0.54
|
0.09
|
0.96
|
0.87
|
0.72
|
0.3
|
0.65
|
0.52
|
0.37
|
0.11
|
1.03
|
0.82
|
0.6
|
0.09
|
0.85
|
1.39
|
0.98
|
0.3
|
1.21
|
1.04
|
0.97
|
0.26
|
1.54
|
1.31
|
1.02
|
0.21
|
1.19
|
1.57
|
1.13
|
0.48
|
1.4
|
1.78
|
1.43
|
0.41
|
1.77
|
1.78
|
1.26
|
|
希薄化後一株あたり利益
|
0.53
|
0.38
|
0.01
|
0.54
|
0.59
|
0.38
|
0.05
|
0.63
|
0.26
|
0.31
|
-0.33
|
0.49
|
0.77
|
0.48
|
0.12
|
0.8
|
0.73
|
0.52
|
-0.44
|
0.95
|
0.74
|
0.62
|
0.14
|
1.13
|
0.83
|
-0.54
|
0.09
|
0.94
|
0.86
|
0.7
|
0.3
|
0.63
|
0.52
|
0.37
|
0.11
|
1.02
|
0.82
|
0.59
|
0.09
|
0.84
|
1.39
|
0.98
|
0.29
|
1.21
|
1.04
|
0.96
|
0.25
|
1.53
|
1.31
|
1.02
|
0.21
|
1.18
|
1.56
|
1.13
|
0.47
|
1.4
|
1.77
|
1.42
|
0.4
|
1.76
|
1.77
|
1.26
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.23
|
0.23
|
0.23
|
0.23
|
0.24
|
0.24
|
0.24
|
0.24
|
0.26
|
0.26
|
0.26
|
0.26
|
0.28
|
0.28
|
0.28
|
0.28
|
0.3
|
0.3
|
0.3
|
0.3
|
0.32
|
0.32
|
0.32
|
0.32
|
0.35
|
0.35
|
0.35
|
0.35
|
-
|
-
|
0.36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|