|
(単位:百万ドル)
|
3Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
-
|
-
|
-
|
843
|
-
|
1,101
|
1,243
|
585
|
552
|
1,034
|
1,308
|
857
|
685
|
1,255
|
1,964
|
942
|
778
|
1,258
|
1,540
|
686
|
656
|
906
|
1,132
|
632
|
678
|
780
|
988
|
526
|
464
|
889
|
1,219
|
562
|
-
|
877
|
1,094
|
485
|
-
|
875
|
977
|
492
|
-
|
914
|
1,319
|
605
|
1,012
|
1,649
|
816
|
1,484
|
1,540
|
662
|
1,158
|
1,647
|
701
|
1,175
|
1,950
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
517
|
0
|
1,152
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31
|
-
|
296
|
317
|
26
|
-
|
288
|
573
|
86
|
371
|
871
|
249
|
738
|
666
|
44
|
338
|
624
|
-
|
234
|
779
|
|
売上総利益
|
253
|
0
|
464
|
266
|
242
|
362
|
434
|
298
|
249
|
362
|
432
|
316
|
300
|
388
|
496
|
359
|
337
|
423
|
520
|
381
|
354
|
443
|
517
|
407
|
376
|
468
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
219
|
0
|
246
|
232
|
-
|
218
|
225
|
214
|
-
|
207
|
222
|
230
|
-
|
218
|
246
|
252
|
-
|
235
|
270
|
264
|
-
|
247
|
267
|
270
|
-
|
258
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
34
|
0
|
217
|
34
|
41
|
144
|
208
|
84
|
22
|
154
|
210
|
86
|
50
|
170
|
250
|
106
|
83
|
187
|
250
|
117
|
75
|
196
|
250
|
137
|
84
|
209
|
285
|
140
|
91
|
241
|
268
|
122
|
89
|
236
|
297
|
122
|
89
|
252
|
331
|
139
|
100
|
298
|
381
|
133
|
275
|
385
|
154
|
321
|
422
|
169
|
399
|
550
|
220
|
459
|
628
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-5
|
0
|
206
|
-4
|
-
|
107
|
172
|
47
|
-
|
125
|
178
|
53
|
-
|
136
|
216
|
74
|
-
|
156
|
221
|
90
|
-
|
164
|
221
|
110
|
-
|
177
|
259
|
111
|
-
|
208
|
241
|
97
|
-
|
200
|
274
|
104
|
-
|
230
|
306
|
126
|
-
|
282
|
358
|
118
|
264
|
361
|
141
|
305
|
402
|
154
|
365
|
512
|
199
|
431
|
603
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-0.38
|
-
|
9.73
|
13.86
|
8.18
|
-
|
12.1
|
13.64
|
6.2
|
-
|
10.87
|
11.05
|
7.89
|
-
|
12.41
|
14.36
|
13.15
|
-
|
18.15
|
19.59
|
17.43
|
-
|
22.8
|
26.22
|
21.25
|
-
|
23.39
|
19.8
|
17.37
|
-
|
22.89
|
25.12
|
21.46
|
-
|
26.32
|
31.33
|
25.7
|
-
|
30.94
|
27.18
|
19.54
|
26.14
|
21.91
|
17.35
|
20.59
|
26.13
|
23.25
|
31.52
|
31.1
|
28.37
|
36.67
|
30.92
|
|
法人税等合計
|
-1
|
0
|
74
|
-2
|
-
|
41
|
66
|
17
|
-
|
47
|
66
|
19
|
-
|
49
|
83
|
28
|
-
|
58
|
83
|
34
|
-
|
61
|
79
|
39
|
-
|
63
|
97
|
41
|
-
|
-107
|
62
|
26
|
-
|
43
|
60
|
23
|
-
|
51
|
66
|
8
|
-
|
65
|
61
|
15
|
15
|
36
|
13
|
33
|
45
|
16
|
53
|
80
|
33
|
79
|
117
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-4
|
0
|
132
|
-1
|
1
|
68
|
109
|
31
|
7
|
80
|
116
|
38
|
7
|
87
|
133
|
45
|
23
|
97
|
137
|
56
|
23
|
102
|
141
|
71
|
34
|
125
|
164
|
70
|
35
|
314
|
178
|
71
|
38
|
157
|
214
|
80
|
58
|
178
|
239
|
117
|
65
|
217
|
296
|
102
|
249
|
324
|
128
|
271
|
357
|
137
|
311
|
432
|
165
|
351
|
485
|
|
純利益率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
1.45
|
-0.01
|
0.02
|
0.75
|
1.2
|
0.34
|
0.09
|
0.89
|
1.28
|
0.43
|
0.08
|
0.96
|
1.4
|
0.45
|
0.23
|
0.96
|
1.35
|
0.55
|
0.23
|
-
|
-
|
-
|
0.33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.38
|
1.83
|
0.68
|
0.49
|
1.47
|
1.95
|
0.96
|
0.53
|
1.71
|
2.3
|
0.78
|
1.86
|
2.37
|
0.92
|
1.92
|
2.48
|
0.94
|
2.08
|
2.85
|
1.08
|
2.25
|
3.05
|
|
希薄化後一株あたり利益
|
-
|
-
|
1.45
|
-0.01
|
0.02
|
0.75
|
1.2
|
0.34
|
0.09
|
0.88
|
1.27
|
0.42
|
0.08
|
0.95
|
1.38
|
0.45
|
0.23
|
0.96
|
1.35
|
0.55
|
0.23
|
-
|
-
|
-
|
0.33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.38
|
1.82
|
0.68
|
0.49
|
1.47
|
1.95
|
0.96
|
0.53
|
1.71
|
2.3
|
0.78
|
1.86
|
2.37
|
0.92
|
1.91
|
2.48
|
0.94
|
2.08
|
2.85
|
1.08
|
2.23
|
3.03
|
|
一株あたり配当金
|
-
|
-
|
0.34
|
0.34
|
-
|
0.34
|
0.34
|
0.34
|
-
|
0.35
|
0.35
|
0.35
|
-
|
0.37
|
0.37
|
0.37
|
-
|
0.39
|
0.39
|
0.39
|
-
|
0.42
|
0.42
|
0.42
|
-
|
0.45
|
0.45
|
0.45
|
-
|
0.48
|
0.48
|
0.48
|
-
|
0.53
|
0.53
|
0.53
|
-
|
0.57
|
0.57
|
0.57
|
-
|
0.63
|
0.63
|
0.63
|
0.68
|
0.68
|
0.68
|
0.74
|
0.74
|
0.74
|
0.81
|
0.81
|
0.81
|
0.87
|
0.87
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|