|
(単位:百万ドル)
|
2Q11
|
3Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,968
|
1,992
|
1,987
|
2,185
|
2,152
|
2,189
|
2,083
|
2,202
|
2,242
|
2,315
|
2,136
|
2,353
|
2,356
|
2,352
|
2,236
|
2,424
|
2,494
|
2,471
|
2,235
|
2,382
|
2,558
|
2,557
|
2,288
|
2,406
|
2,506
|
2,668
|
2,401
|
2,506
|
2,471
|
-
|
2,389
|
2,614
|
2,703
|
2,748
|
2,308
|
2,111
|
2,549
|
2,787
|
3,352
|
3,073
|
3,587
|
3,653
|
3,448
|
3,491
|
3,653
|
3,644
|
3,384
|
3,453
|
3,492
|
3,651
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
5.67
|
-3.07
|
-5.47
|
-4.17
|
7.9
|
|
売上原価
|
1,658
|
1,689
|
1,675
|
1,864
|
1,844
|
-
|
1,770
|
1,878
|
1,916
|
-
|
1,807
|
2,006
|
2,014
|
-
|
1,900
|
2,068
|
2,134
|
-
|
1,889
|
2,029
|
2,199
|
-
|
1,937
|
2,045
|
2,143
|
-
|
2,048
|
2,143
|
2,110
|
-
|
2,030
|
2,233
|
2,316
|
-
|
1,957
|
1,804
|
2,172
|
2,386
|
2,841
|
2,601
|
3,015
|
3,064
|
2,867
|
2,938
|
3,084
|
3,061
|
2,848
|
2,914
|
2,948
|
3,085
|
|
売上総利益
|
309
|
302
|
311
|
320
|
307
|
314
|
313
|
323
|
326
|
338
|
329
|
346
|
341
|
348
|
334
|
355
|
360
|
363
|
345
|
353
|
359
|
371
|
350
|
360
|
362
|
384
|
352
|
362
|
360
|
370
|
359
|
381
|
386
|
393
|
350
|
307
|
376
|
400
|
510
|
472
|
571
|
588
|
580
|
553
|
568
|
582
|
536
|
539
|
543
|
566
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.98
|
15.85
|
15.61
|
15.57
|
15.51
|
|
販売管理費
|
240
|
238
|
247
|
249
|
238
|
-
|
245
|
248
|
254
|
-
|
263
|
268
|
270
|
-
|
270
|
284
|
280
|
-
|
284
|
277
|
282
|
-
|
292
|
293
|
283
|
-
|
304
|
277
|
289
|
-
|
247
|
294
|
296
|
-
|
282
|
230
|
257
|
289
|
320
|
321
|
387
|
402
|
399
|
412
|
391
|
409
|
392
|
393
|
392
|
380
|
|
営業利益
|
59
|
53
|
53
|
59
|
57
|
-
|
55
|
62
|
57
|
-
|
50
|
63
|
56
|
-
|
41
|
43
|
62
|
-
|
42
|
57
|
50
|
-
|
36
|
42
|
55
|
-
|
20
|
50
|
48
|
-
|
87
|
62
|
65
|
-
|
-222
|
53
|
96
|
87
|
165
|
125
|
154
|
154
|
148
|
106
|
78
|
137
|
106
|
107
|
113
|
145
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
3.77
|
3.15
|
3.12
|
3.25
|
3.97
|
|
経常(税引前)利益
|
36
|
31
|
32
|
38
|
19
|
-
|
35
|
14
|
38
|
-
|
32
|
44
|
39
|
-
|
23
|
24
|
45
|
-
|
23
|
38
|
31
|
-
|
0
|
20
|
33
|
-
|
-4
|
25
|
22
|
-
|
61
|
36
|
40
|
-
|
-244
|
37
|
80
|
72
|
151
|
112
|
128
|
127
|
116
|
63
|
32
|
91
|
57
|
55
|
60
|
97
|
|
経常(税引前)利益率(%)
|
1.88
|
1.58
|
1.62
|
1.75
|
0.92
|
-
|
1.71
|
0.65
|
1.73
|
-
|
1.51
|
1.91
|
1.68
|
-
|
1.06
|
1.02
|
1.81
|
-
|
1.06
|
1.6
|
1.22
|
-
|
0.01
|
0.84
|
1.35
|
-
|
-0.16
|
1.01
|
0.92
|
-
|
2.57
|
1.41
|
1.5
|
-
|
-10.54
|
1.77
|
3.17
|
2.6
|
4.51
|
3.65
|
3.59
|
3.48
|
3.38
|
1.82
|
0.89
|
2.5
|
1.7
|
1.61
|
1.74
|
2.67
|
|
法人税等合計
|
14
|
12
|
12
|
10
|
7
|
-
|
13
|
5
|
14
|
-
|
12
|
17
|
15
|
-
|
9
|
9
|
18
|
-
|
9
|
15
|
12
|
-
|
0
|
7
|
14
|
-
|
-2
|
8
|
7
|
-
|
18
|
10
|
11
|
-
|
-45
|
6
|
20
|
18
|
37
|
27
|
31
|
32
|
29
|
15
|
9
|
22
|
15
|
14
|
-14
|
26
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
21
|
19
|
20
|
28
|
10
|
30
|
21
|
8
|
23
|
28
|
19
|
26
|
24
|
26
|
13
|
14
|
26
|
31
|
14
|
22
|
18
|
37
|
-1
|
12
|
19
|
61
|
-3
|
16
|
15
|
21
|
42
|
26
|
29
|
46
|
-200
|
30
|
59
|
54
|
113
|
84
|
97
|
94
|
87
|
47
|
23
|
68
|
42
|
41
|
74
|
70
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.88
|
1.24
|
1.19
|
2.13
|
1.93
|
|
一株あたり利益
|
0.4
|
0.37
|
0.39
|
0.53
|
0.18
|
0.55
|
0.4
|
0.17
|
0.44
|
0.53
|
0.37
|
0.51
|
0.47
|
0.51
|
0.27
|
0.29
|
0.53
|
0.62
|
0.31
|
0.5
|
0.4
|
0.84
|
-0.01
|
0.27
|
0.45
|
1.43
|
-0.05
|
0.4
|
0.35
|
0.51
|
0.98
|
0.62
|
0.67
|
1.07
|
-4.68
|
0.72
|
1.41
|
1.31
|
2.74
|
2.03
|
2.41
|
2.4
|
2.28
|
1.33
|
0.66
|
1.96
|
1.24
|
1.21
|
2.18
|
2.09
|
|
希薄化後一株あたり利益
|
0.35
|
0.33
|
0.35
|
0.47
|
0.18
|
0.55
|
0.4
|
0.17
|
0.44
|
0.53
|
0.36
|
0.51
|
0.47
|
0.5
|
0.27
|
0.29
|
0.52
|
0.62
|
0.31
|
0.5
|
0.4
|
0.83
|
-0.01
|
0.27
|
0.44
|
1.42
|
-0.05
|
0.39
|
0.35
|
0.51
|
0.98
|
0.61
|
0.66
|
1.04
|
-4.68
|
0.71
|
1.34
|
1.25
|
2.63
|
1.95
|
2.33
|
2.34
|
2.23
|
1.29
|
0.65
|
1.92
|
1.2
|
1.18
|
2.13
|
2.04
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.06
|
0.06
|
0.06
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|