|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
1Q14
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
602
|
619
|
797
|
603
|
621
|
789
|
592
|
612
|
649
|
2,334
|
1,810
|
1,809
|
1,962
|
2,313
|
1,795
|
1,775
|
1,768
|
2,279
|
1,827
|
1,800
|
1,828
|
2,403
|
1,894
|
1,906
|
1,924
|
2,385
|
1,895
|
1,886
|
1,896
|
2,542
|
1,995
|
1,999
|
1,997
|
2,856
|
2,184
|
2,060
|
2,247
|
2,658
|
2,106
|
2,073
|
2,764
|
2,274
|
2,297
|
2,907
|
2,312
|
2,264
|
2,806
|
2,231
|
2,251
|
2,910
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
477
|
486
|
634
|
482
|
491
|
628
|
-
|
487
|
513
|
1,987
|
1,544
|
1,548
|
-
|
1,976
|
1,533
|
1,516
|
-
|
1,944
|
1,564
|
1,544
|
-
|
2,045
|
1,623
|
1,644
|
-
|
2,041
|
1,630
|
1,630
|
-
|
2,165
|
1,706
|
1,709
|
-
|
2,433
|
1,845
|
1,735
|
-
|
2,240
|
1,772
|
1,743
|
2,313
|
1,919
|
1,945
|
2,461
|
1,960
|
1,916
|
2,366
|
1,877
|
1,896
|
2,428
|
|
売上総利益
|
125
|
132
|
162
|
121
|
130
|
160
|
132
|
125
|
136
|
346
|
265
|
261
|
282
|
336
|
262
|
259
|
258
|
334
|
262
|
255
|
259
|
357
|
271
|
261
|
254
|
343
|
265
|
256
|
245
|
377
|
289
|
290
|
286
|
423
|
338
|
324
|
338
|
418
|
333
|
329
|
450
|
354
|
351
|
446
|
352
|
347
|
440
|
353
|
354
|
481
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
111
|
112
|
149
|
110
|
110
|
149
|
-
|
114
|
118
|
314
|
229
|
227
|
-
|
302
|
225
|
224
|
-
|
296
|
223
|
220
|
-
|
322
|
231
|
228
|
-
|
309
|
236
|
228
|
-
|
360
|
266
|
273
|
-
|
391
|
300
|
289
|
-
|
387
|
304
|
306
|
422
|
338
|
333
|
418
|
318
|
322
|
403
|
318
|
324
|
459
|
|
営業費用
|
111
|
112
|
149
|
110
|
111
|
149
|
-
|
115
|
118
|
318
|
232
|
227
|
-
|
312
|
225
|
229
|
-
|
312
|
230
|
225
|
-
|
327
|
232
|
455
|
-
|
317
|
235
|
229
|
-
|
355
|
281
|
274
|
-
|
401
|
304
|
295
|
-
|
387
|
307
|
306
|
422
|
341
|
331
|
422
|
316
|
324
|
409
|
326
|
329
|
462
|
|
営業利益
|
13
|
19
|
12
|
11
|
18
|
11
|
-
|
9
|
18
|
27
|
32
|
33
|
-
|
23
|
36
|
29
|
-
|
21
|
32
|
29
|
-
|
29
|
38
|
-194
|
-
|
25
|
29
|
26
|
-
|
22
|
7
|
15
|
-
|
22
|
33
|
28
|
-
|
30
|
25
|
22
|
28
|
12
|
19
|
24
|
35
|
23
|
30
|
26
|
24
|
18
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10
|
16
|
7
|
8
|
16
|
5
|
13
|
7
|
15
|
20
|
27
|
28
|
15
|
17
|
31
|
24
|
-
|
15
|
28
|
25
|
-
|
22
|
33
|
-200
|
-
|
17
|
23
|
19
|
-
|
10
|
-10
|
-2
|
5
|
15
|
30
|
25
|
14
|
25
|
22
|
19
|
24
|
7
|
14
|
13
|
27
|
14
|
18
|
16
|
15
|
4
|
|
経常(税引前)利益率(%)
|
1.8
|
2.68
|
0.97
|
1.42
|
2.66
|
0.64
|
2.19
|
1.25
|
2.44
|
0.86
|
1.5
|
1.56
|
0.77
|
0.74
|
1.78
|
1.37
|
-
|
0.7
|
1.55
|
1.42
|
-
|
0.93
|
1.76
|
-10.48
|
-
|
0.72
|
1.22
|
1.06
|
-
|
0.4
|
-0.49
|
-0.1
|
0.26
|
0.54
|
1.39
|
1.24
|
0.62
|
0.97
|
1.08
|
0.95
|
0.87
|
0.32
|
0.61
|
0.47
|
1.17
|
0.64
|
0.65
|
0.72
|
0.68
|
0.14
|
|
法人税等合計
|
4
|
6
|
2
|
-3
|
6
|
1
|
-
|
2
|
5
|
7
|
9
|
10
|
-
|
6
|
11
|
9
|
-
|
6
|
10
|
8
|
-
|
7
|
12
|
-77
|
-
|
4
|
5
|
2
|
-
|
2
|
-3
|
-2
|
-
|
0
|
1
|
5
|
-
|
6
|
5
|
4
|
4
|
2
|
4
|
2
|
7
|
3
|
5
|
4
|
4
|
1
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6
|
10
|
4
|
6
|
10
|
3
|
7
|
4
|
10
|
12
|
17
|
17
|
11
|
10
|
20
|
15
|
16
|
9
|
17
|
16
|
12
|
15
|
21
|
-124
|
34
|
12
|
17
|
17
|
-15
|
7
|
-7
|
-1
|
5
|
15
|
28
|
19
|
12
|
19
|
16
|
15
|
19
|
5
|
9
|
11
|
19
|
11
|
12
|
11
|
10
|
2
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.27
|
0.45
|
0.22
|
0.27
|
0.47
|
0.16
|
0.35
|
0.21
|
0.46
|
0.33
|
0.46
|
0.45
|
0.32
|
0.27
|
0.54
|
0.41
|
0.44
|
0.26
|
0.47
|
0.44
|
0.34
|
0.4
|
0.56
|
-3.32
|
0.94
|
0.34
|
0.49
|
0.49
|
-0.39
|
0.21
|
-0.19
|
-0.01
|
0.15
|
-
|
-
|
0.56
|
0.34
|
0.55
|
0.47
|
0.43
|
0.54
|
0.14
|
0.27
|
0.33
|
0.57
|
0.33
|
0.38
|
0.34
|
0.33
|
0.06
|
|
希薄化後一株あたり利益
|
0.26
|
0.45
|
0.22
|
0.27
|
0.47
|
0.16
|
0.35
|
0.21
|
0.46
|
0.33
|
0.46
|
0.45
|
0.32
|
0.27
|
0.54
|
0.41
|
0.44
|
0.26
|
0.47
|
0.44
|
0.34
|
0.4
|
0.56
|
-3.32
|
0.94
|
0.34
|
0.49
|
0.49
|
-0.39
|
0.21
|
-0.19
|
-0.01
|
0.15
|
-
|
-
|
0.56
|
0.34
|
0.54
|
0.47
|
0.42
|
0.53
|
0.14
|
0.26
|
0.32
|
0.56
|
0.32
|
0.37
|
0.34
|
0.32
|
0.06
|
|
一株あたり配当金
|
0.07
|
-
|
-
|
0.08
|
-
|
-
|
-
|
0.09
|
-
|
0.12
|
-
|
-
|
-
|
0.14
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
0.17
|
-
|
-
|
-
|
0.18
|
-
|
-
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.22
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|