|
(単位:百万ドル)
|
1Q11
|
2Q11
|
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
|
|
売上高
|
1,662
|
1,569
|
1,502
|
1,463
|
1,549
|
1,578
|
1,494
|
1,427
|
1,489
|
1,505
|
1,447
|
1,476
|
1,604
|
1,686
|
1,671
|
1,527
|
1,539
|
1,636
|
1,534
|
1,611
|
1,669
|
1,665
|
1,719
|
1,682
|
1,711
|
1,755
|
1,744
|
1,675
|
1,813
|
1,876
|
2,188
|
2,126
|
2,026
|
1,892
|
1,840
|
1,590
|
1,654
|
1,874
|
1,755
|
1,699
|
1,657
|
1,643
|
1,757
|
1,911
|
2,019
|
2,203
|
2,361
|
2,320
|
2,207
|
2,052
|
1,874
|
1,834
|
1,841
|
2,017
|
2,006
|
1,984
|
2,041
|
2,096
|
3,190
|
|
売上成長率(%)
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
8.2
|
10.9
|
3.9
|
59.0
|
|
売上原価
|
1,534
|
1,452
|
1,393
|
1,356
|
1,444
|
1,463
|
1,398
|
1,327
|
1,374
|
1,389
|
1,336
|
1,357
|
1,477
|
1,554
|
1,544
|
1,412
|
1,418
|
1,514
|
1,411
|
1,474
|
1,542
|
1,538
|
1,587
|
1,549
|
1,580
|
1,631
|
1,635
|
1,560
|
1,694
|
1,755
|
2,038
|
1,973
|
1,879
|
1,750
|
1,705
|
1,483
|
1,523
|
1,723
|
1,614
|
1,556
|
1,521
|
1,513
|
1,612
|
1,759
|
1,853
|
2,024
|
2,171
|
2,128
|
2,023
|
1,878
|
1,713
|
1,679
|
1,687
|
1,846
|
1,838
|
1,807
|
1,860
|
1,905
|
2,947
|
|
売上総利益
|
128
|
116
|
109
|
106
|
105
|
115
|
96
|
100
|
114
|
115
|
110
|
118
|
126
|
131
|
126
|
115
|
120
|
121
|
123
|
136
|
126
|
127
|
132
|
133
|
130
|
123
|
109
|
114
|
118
|
121
|
149
|
153
|
147
|
141
|
134
|
107
|
131
|
151
|
141
|
143
|
136
|
130
|
144
|
152
|
165
|
178
|
190
|
191
|
183
|
173
|
160
|
154
|
153
|
171
|
167
|
176
|
181
|
191
|
242
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.4
|
8.9
|
8.9
|
9.1
|
7.6
|
|
研究開発費
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
8
|
7
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
6
|
6
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
6
|
6
|
7
|
8
|
7
|
7
|
8
|
8
|
8
|
|
販売管理費
|
58
|
62
|
59
|
62
|
60
|
57
|
59
|
58
|
62
|
57
|
59
|
62
|
63
|
57
|
59
|
57
|
59
|
63
|
57
|
63
|
61
|
61
|
65
|
62
|
58
|
65
|
63
|
65
|
61
|
60
|
63
|
64
|
66
|
66
|
63
|
62
|
59
|
56
|
58
|
61
|
57
|
56
|
61
|
61
|
61
|
59
|
60
|
63
|
68
|
62
|
64
|
69
|
61
|
70
|
70
|
76
|
69
|
73
|
114
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.4
|
4.6
|
4.7
|
3.7
|
2.3
|
|
営業利益
|
60
|
44
|
39
|
30
|
35
|
32
|
31
|
45
|
35
|
44
|
39
|
45
|
53
|
61
|
53
|
49
|
47
|
52
|
54
|
61
|
54
|
55
|
58
|
58
|
66
|
43
|
13
|
48
|
47
|
9
|
77
|
78
|
67
|
63
|
57
|
24
|
64
|
82
|
75
|
64
|
74
|
66
|
81
|
82
|
94
|
109
|
123
|
120
|
107
|
99
|
87
|
75
|
82
|
89
|
88
|
91
|
95
|
78
|
73
|
|
営業費用
|
67
|
72
|
69
|
76
|
69
|
82
|
65
|
54
|
78
|
70
|
71
|
73
|
73
|
70
|
72
|
65
|
73
|
68
|
69
|
75
|
72
|
72
|
73
|
75
|
64
|
80
|
95
|
65
|
71
|
111
|
71
|
74
|
80
|
78
|
77
|
83
|
67
|
69
|
65
|
78
|
62
|
64
|
63
|
70
|
70
|
68
|
66
|
70
|
75
|
74
|
73
|
78
|
71
|
81
|
79
|
84
|
85
|
112
|
168
|
|
経常(税引前)利益
|
36
|
20
|
16
|
5
|
12
|
15
|
3
|
34
|
27
|
38
|
33
|
38
|
38
|
50
|
45
|
43
|
40
|
46
|
48
|
55
|
49
|
51
|
54
|
56
|
62
|
39
|
11
|
41
|
41
|
3
|
63
|
69
|
58
|
54
|
52
|
11
|
59
|
77
|
72
|
66
|
98
|
69
|
78
|
76
|
81
|
83
|
111
|
111
|
99
|
86
|
81
|
74
|
74
|
86
|
86
|
88
|
91
|
73
|
61
|
|
経常(税引前)利益率(%)
|
2.2
|
1.3
|
1.1
|
0.4
|
0.8
|
1.0
|
0.2
|
2.4
|
1.8
|
2.6
|
2.3
|
2.6
|
2.4
|
3.0
|
2.7
|
2.8
|
2.6
|
2.9
|
3.1
|
3.4
|
3.0
|
3.1
|
3.2
|
3.4
|
3.6
|
2.3
|
0.6
|
2.5
|
2.3
|
0.2
|
2.9
|
3.3
|
2.9
|
2.9
|
2.9
|
0.7
|
3.6
|
4.1
|
4.1
|
3.9
|
6.0
|
4.2
|
4.5
|
4.0
|
4.0
|
3.8
|
4.7
|
4.8
|
4.5
|
4.2
|
4.4
|
4.1
|
4.1
|
4.3
|
4.3
|
4.5
|
4.5
|
3.5
|
1.9
|
|
法人税等合計
|
7
|
7
|
8
|
6
|
3
|
-150
|
3
|
12
|
8
|
-1
|
10
|
17
|
18
|
-83
|
23
|
28
|
15
|
-269
|
20
|
25
|
19
|
-50
|
9
|
25
|
25
|
13
|
165
|
17
|
7
|
2
|
25
|
28
|
16
|
35
|
15
|
6
|
15
|
25
|
25
|
19
|
-18
|
13
|
20
|
23
|
2
|
19
|
20
|
26
|
17
|
21
|
21
|
19
|
20
|
20
|
15
|
18
|
19
|
21
|
10
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.4
|
20.4
|
20.8
|
28.6
|
16.2
|
|
純利益
|
28
|
13
|
8
|
-2
|
8
|
164
|
0
|
21
|
18
|
38
|
23
|
20
|
20
|
132
|
22
|
14
|
24
|
315
|
27
|
30
|
29
|
100
|
44
|
31
|
36
|
25
|
-155
|
24
|
33
|
0
|
37
|
40
|
42
|
19
|
38
|
4
|
44
|
51
|
48
|
47
|
117
|
56
|
58
|
53
|
79
|
64
|
91
|
85
|
81
|
65
|
60
|
55
|
54
|
67
|
70
|
70
|
72
|
51
|
51
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5
|
3.6
|
3.6
|
2.5
|
1.6
|
|
一株あたり利益
|
0.36
|
0.16
|
0.11
|
-0.02
|
0.11
|
2.02
|
0.01
|
0.26
|
0.23
|
0.47
|
0.28
|
0.25
|
0.25
|
1.6
|
0.27
|
0.18
|
0.3
|
3.86
|
0.35
|
0.4
|
0.4
|
1.35
|
0.61
|
0.42
|
0.48
|
0.34
|
-2.16
|
0.35
|
0.49
|
0
|
0.56
|
0.59
|
0.62
|
0.28
|
0.55
|
0.07
|
0.66
|
0.76
|
0.74
|
0.72
|
1.79
|
0.87
|
0.91
|
0.85
|
1.33
|
1.11
|
1.53
|
1.37
|
1.32
|
1.08
|
1.01
|
0.94
|
0.93
|
1.12
|
1.2
|
1.18
|
1.28
|
0.9
|
0.91
|
|
希薄化後一株あたり利益
|
0.34
|
0.16
|
0.1
|
-0.02
|
0.11
|
1.97
|
0.01
|
0.25
|
0.22
|
0.45
|
0.26
|
0.24
|
0.24
|
1.52
|
0.26
|
0.17
|
0.29
|
3.69
|
0.33
|
0.39
|
0.38
|
1.28
|
0.58
|
0.41
|
0.47
|
0.33
|
-2.16
|
0.33
|
0.47
|
0
|
0.54
|
0.57
|
0.6
|
0.27
|
0.53
|
0.07
|
0.64
|
0.74
|
0.72
|
0.7
|
1.74
|
0.84
|
0.89
|
0.83
|
1.29
|
1.08
|
1.48
|
1.33
|
1.28
|
1.04
|
0.98
|
0.93
|
0.91
|
1.09
|
1.16
|
1.16
|
1.26
|
0.88
|
0.89
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
120
|
119
|
125
|
108
|
113
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.0
|
6.0
|
6.2
|
5.2
|
3.5
|