|
(単位:百万ドル)
|
2Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
671
|
786
|
610
|
674
|
766
|
639
|
618
|
745
|
831
|
680
|
636
|
724
|
829
|
712
|
681
|
759
|
846
|
731
|
698
|
782
|
896
|
783
|
743
|
827
|
930
|
802
|
756
|
844
|
936
|
821
|
761
|
853
|
976
|
850
|
813
|
882
|
1,013
|
902
|
844
|
931
|
1,079
|
923
|
888
|
999
|
1,092
|
951
|
842
|
937
|
1,082
|
931
|
938
|
1,097
|
1,167
|
1,032
|
1,011
|
1,149
|
1,323
|
1,201
|
1,142
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
475
|
512
|
466
|
473
|
485
|
-
|
458
|
474
|
504
|
-
|
471
|
482
|
505
|
-
|
495
|
505
|
508
|
-
|
493
|
504
|
534
|
-
|
529
|
528
|
611
|
-
|
529
|
536
|
506
|
-
|
544
|
551
|
641
|
-
|
575
|
580
|
607
|
-
|
605
|
618
|
646
|
-
|
659
|
669
|
675
|
-
|
596
|
610
|
643
|
-
|
643
|
665
|
689
|
-
|
685
|
700
|
780
|
-
|
771
|
|
営業利益
|
195
|
273
|
144
|
201
|
281
|
177
|
159
|
270
|
327
|
166
|
164
|
241
|
323
|
215
|
186
|
253
|
337
|
223
|
204
|
277
|
361
|
232
|
214
|
299
|
319
|
248
|
227
|
308
|
430
|
279
|
217
|
302
|
335
|
248
|
238
|
302
|
406
|
224
|
239
|
313
|
433
|
263
|
229
|
330
|
417
|
220
|
246
|
327
|
439
|
261
|
295
|
432
|
478
|
299
|
326
|
449
|
543
|
400
|
371
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
121
|
202
|
70
|
125
|
206
|
-
|
84
|
197
|
255
|
-
|
88
|
167
|
248
|
-
|
113
|
181
|
263
|
-
|
133
|
203
|
287
|
-
|
136
|
225
|
243
|
-
|
145
|
226
|
340
|
-
|
140
|
222
|
255
|
-
|
152
|
227
|
318
|
-
|
159
|
232
|
352
|
-
|
155
|
251
|
340
|
-
|
193
|
270
|
367
|
-
|
214
|
357
|
407
|
-
|
242
|
361
|
453
|
-
|
270
|
|
経常(税引前)利益率(%)
|
18.11
|
25.76
|
11.48
|
18.66
|
26.98
|
-
|
13.68
|
26.46
|
30.66
|
-
|
13.96
|
23.16
|
30.03
|
-
|
16.57
|
23.91
|
31.18
|
-
|
19.12
|
26.04
|
32.03
|
-
|
18.3
|
27.21
|
26.13
|
-
|
19.18
|
26.78
|
36.32
|
-
|
18.4
|
26.03
|
26.13
|
-
|
18.7
|
25.74
|
31.39
|
-
|
18.84
|
24.92
|
32.62
|
-
|
17.45
|
25.13
|
31.14
|
-
|
22.92
|
28.82
|
33.92
|
-
|
22.81
|
32.54
|
34.88
|
-
|
23.94
|
31.42
|
34.24
|
-
|
23.64
|
|
法人税等合計
|
48
|
78
|
28
|
51
|
78
|
-
|
35
|
80
|
100
|
-
|
31
|
66
|
98
|
-
|
44
|
72
|
107
|
-
|
53
|
80
|
113
|
-
|
54
|
88
|
95
|
-
|
52
|
95
|
137
|
-
|
34
|
60
|
70
|
-
|
39
|
57
|
78
|
-
|
35
|
56
|
88
|
-
|
22
|
44
|
62
|
-
|
35
|
52
|
70
|
-
|
44
|
77
|
84
|
-
|
57
|
84
|
103
|
-
|
65
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
72
|
124
|
47
|
84
|
137
|
64
|
41
|
107
|
153
|
55
|
57
|
101
|
150
|
59
|
68
|
109
|
152
|
93
|
80
|
123
|
173
|
99
|
82
|
137
|
148
|
101
|
93
|
131
|
203
|
-1
|
106
|
162
|
187
|
112
|
113
|
170
|
240
|
98
|
124
|
176
|
264
|
145
|
133
|
207
|
278
|
645
|
158
|
218
|
297
|
147
|
170
|
280
|
323
|
171
|
185
|
277
|
350
|
239
|
205
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.42
|
0.71
|
0.27
|
0.48
|
0.78
|
0.37
|
0.24
|
0.61
|
0.87
|
0.31
|
0.32
|
0.57
|
0.85
|
0.33
|
0.38
|
0.61
|
0.85
|
0.52
|
0.45
|
0.69
|
0.97
|
0.55
|
0.46
|
0.77
|
0.83
|
0.57
|
0.52
|
0.74
|
1.14
|
-0.01
|
0.6
|
0.9
|
1.04
|
0.62
|
0.62
|
0.94
|
1.33
|
0.54
|
0.69
|
0.97
|
1.46
|
0.8
|
0.73
|
1.14
|
1.53
|
3.55
|
0.87
|
1.2
|
1.63
|
0.81
|
0.91
|
1.44
|
1.66
|
0.88
|
0.95
|
1.42
|
1.8
|
1.22
|
1.05
|
|
希薄化後一株あたり利益
|
0.42
|
0.71
|
0.27
|
0.48
|
0.78
|
0.37
|
0.24
|
0.61
|
0.86
|
0.31
|
0.32
|
0.57
|
0.84
|
0.33
|
0.38
|
0.61
|
0.85
|
0.52
|
0.44
|
0.68
|
0.96
|
0.55
|
0.46
|
0.77
|
0.83
|
0.57
|
0.52
|
0.73
|
1.13
|
0
|
0.59
|
0.91
|
1.04
|
0.62
|
0.62
|
0.94
|
1.33
|
0.54
|
0.68
|
0.97
|
1.46
|
0.8
|
0.73
|
1.14
|
1.53
|
3.55
|
0.87
|
1.2
|
1.63
|
0.81
|
0.91
|
1.44
|
1.66
|
0.88
|
0.95
|
1.42
|
1.8
|
1.22
|
1.05
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
0.21
|
0.22
|
0.22
|
0.45
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.5
|
0
|
0.28
|
0.28
|
0.28
|
0.28
|
0.31
|
0.62
|
0.31
|
-
|
0.34
|
0.34
|
-
|
-
|
0.38
|
0.38
|
-
|
-
|
0.41
|
0.41
|
-
|
0
|
0.46
|
0.46
|
0.46
|
-
|
0.5
|
0.5
|
0.5
|
-
|
0.55
|
0.55
|
0.55
|
-
|
0.6
|
0.6
|
0.6
|
-
|
0.66
|
0.66
|
0.66
|
-
|
0.71
|
0.71
|
0.71
|
-
|
0.77
|
0.77
|
0.77
|
-
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|