|
(単位:百万ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
925
|
968
|
859
|
1,034
|
913
|
821
|
801
|
864
|
939
|
1,004
|
951
|
1,027
|
998
|
1,253
|
1,135
|
1,103
|
1,185
|
1,188
|
986
|
975
|
1,086
|
1,279
|
1,735
|
1,942
|
1,979
|
2,108
|
2,010
|
2,150
|
2,235
|
2,255
|
1,995
|
2,025
|
2,144
|
2,066
|
1,883
|
1,932
|
1,709
|
1,898
|
1,965
|
2,357
|
2,859
|
3,055
|
4,056
|
4,483
|
3,956
|
3,356
|
3,251
|
3,115
|
2,975
|
3,207
|
3,117
|
2,846
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
757
|
821
|
-
|
862
|
712
|
648
|
-
|
636
|
665
|
699
|
-
|
740
|
692
|
891
|
-
|
818
|
831
|
876
|
-
|
719
|
844
|
1,076
|
-
|
1,575
|
1,573
|
1,610
|
-
|
1,608
|
1,683
|
1,716
|
-
|
1,726
|
1,804
|
1,695
|
-
|
1,649
|
1,540
|
1,650
|
-
|
1,848
|
1,987
|
2,037
|
2,771
|
3,038
|
3,180
|
2,564
|
2,609
|
2,529
|
2,509
|
2,543
|
2,618
|
2,614
|
|
売上総利益
|
167
|
147
|
77
|
172
|
201
|
172
|
190
|
227
|
273
|
304
|
295
|
287
|
305
|
361
|
362
|
284
|
353
|
311
|
236
|
255
|
241
|
202
|
281
|
367
|
405
|
498
|
498
|
542
|
552
|
539
|
354
|
299
|
340
|
371
|
250
|
283
|
169
|
248
|
323
|
509
|
872
|
1,018
|
1,285
|
1,445
|
776
|
792
|
642
|
586
|
466
|
664
|
499
|
232
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
28
|
29
|
-
|
27
|
30
|
29
|
-
|
33
|
38
|
37
|
-
|
38
|
39
|
54
|
-
|
55
|
57
|
57
|
-
|
53
|
61
|
72
|
-
|
123
|
130
|
125
|
-
|
108
|
115
|
114
|
-
|
116
|
117
|
110
|
-
|
120
|
104
|
108
|
-
|
136
|
125
|
122
|
200
|
220
|
215
|
222
|
213
|
206
|
209
|
224
|
215
|
227
|
|
営業利益
|
138
|
117
|
50
|
145
|
170
|
142
|
156
|
194
|
235
|
266
|
257
|
248
|
266
|
306
|
302
|
229
|
295
|
254
|
181
|
202
|
179
|
46
|
152
|
235
|
267
|
365
|
365
|
401
|
404
|
396
|
207
|
134
|
194
|
226
|
102
|
136
|
36
|
79
|
178
|
346
|
720
|
861
|
1,032
|
1,175
|
516
|
536
|
396
|
349
|
223
|
406
|
180
|
-32
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
191
|
229
|
263
|
-
|
241
|
261
|
294
|
-
|
228
|
308
|
248
|
-
|
198
|
182
|
63
|
-
|
200
|
227
|
327
|
-
|
386
|
381
|
391
|
-
|
113
|
168
|
216
|
-
|
116
|
5
|
54
|
-
|
325
|
694
|
813
|
997
|
1,148
|
496
|
516
|
377
|
365
|
233
|
424
|
185
|
-34
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.12
|
24.47
|
26.19
|
-
|
23.49
|
26.22
|
23.51
|
-
|
20.73
|
26.03
|
20.91
|
-
|
20.33
|
16.78
|
4.96
|
-
|
10.33
|
11.5
|
15.54
|
-
|
17.95
|
17.05
|
17.34
|
-
|
5.58
|
7.84
|
10.45
|
-
|
6.0
|
0.29
|
2.85
|
-
|
13.79
|
24.27
|
26.61
|
24.58
|
25.61
|
12.54
|
15.38
|
11.6
|
11.72
|
7.83
|
13.22
|
5.94
|
-1.19
|
|
法人税等合計
|
46
|
38
|
-
|
46
|
60
|
38
|
-
|
67
|
83
|
92
|
-
|
83
|
92
|
124
|
-
|
78
|
98
|
60
|
-
|
69
|
66
|
-7
|
-
|
55
|
68
|
108
|
-
|
89
|
93
|
73
|
-
|
31
|
39
|
50
|
-
|
-41
|
-19
|
-15
|
-
|
72
|
158
|
193
|
233
|
275
|
84
|
109
|
70
|
70
|
48
|
101
|
65
|
1
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
81
|
67
|
26
|
87
|
115
|
86
|
95
|
123
|
145
|
170
|
170
|
158
|
169
|
170
|
183
|
150
|
210
|
188
|
110
|
128
|
115
|
70
|
105
|
144
|
159
|
219
|
816
|
297
|
288
|
318
|
131
|
82
|
129
|
166
|
85
|
157
|
24
|
69
|
123
|
253
|
536
|
620
|
764
|
873
|
412
|
407
|
307
|
295
|
185
|
323
|
120
|
-35
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.22
|
1.02
|
0.4
|
1.32
|
1.73
|
1.3
|
1.43
|
1.84
|
2.18
|
2.55
|
2.56
|
1.18
|
1.27
|
1.26
|
1.38
|
1.1
|
1.55
|
1.39
|
0.85
|
0.94
|
0.85
|
0.51
|
0.76
|
1.07
|
1.18
|
1.62
|
6.18
|
2.21
|
2.13
|
2.36
|
0.95
|
0.56
|
0.92
|
1.22
|
0.56
|
1.13
|
0.11
|
0.45
|
0.87
|
1.88
|
4.06
|
4.71
|
5.87
|
6.65
|
3.12
|
3.07
|
2.32
|
2.22
|
1.35
|
2.42
|
0.84
|
-0.31
|
|
希薄化後一株あたり利益
|
1.21
|
1.01
|
0.4
|
1.31
|
1.72
|
1.3
|
1.42
|
1.84
|
2.17
|
2.54
|
2.54
|
1.18
|
1.26
|
1.25
|
1.37
|
1.1
|
1.54
|
1.39
|
0.84
|
0.94
|
0.85
|
0.51
|
0.76
|
1.06
|
1.17
|
1.61
|
6.15
|
2.2
|
2.12
|
2.35
|
0.95
|
0.55
|
0.92
|
1.22
|
0.56
|
1.13
|
0.11
|
0.45
|
0.87
|
1.87
|
4.04
|
4.69
|
5.83
|
6.6
|
3.1
|
3.05
|
2.31
|
2.2
|
1.34
|
2.4
|
0.83
|
-0.31
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.06
|
0.07
|
0.07
|
0.07
|
0.07
|
0.19
|
0.19
|
0.19
|
0.19
|
0.23
|
-
|
0.13
|
0.13
|
0.17
|
-
|
0.17
|
0.17
|
0.18
|
-
|
0.18
|
0.18
|
0.19
|
-
|
0.19
|
0.19
|
0.21
|
-
|
0.21
|
0.21
|
0.25
|
-
|
0.25
|
0.25
|
0.26
|
-
|
0.26
|
0.26
|
0.27
|
-
|
0.27
|
0.27
|
0.3
|
0.3
|
0.3
|
0.36
|
0.36
|
0.36
|
0.5
|
0.5
|
0.5
|
0.53
|
0.53
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|