|
(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
|
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
|
458
|
478
|
485
|
759
|
760
|
762
|
739
|
778
|
804
|
801
|
768
|
836
|
882
|
885
|
848
|
893
|
913
|
915
|
835
|
899
|
899
|
890
|
805
|
855
|
978
|
893
|
924
|
1,054
|
1,162
|
1,095
|
1,179
|
933
|
1,018
|
932
|
921
|
913
|
900
|
838
|
779
|
924
|
952
|
-
|
981
|
1,075
|
-
|
1,401
|
1,355
|
1,152
|
1,040
|
1,024
|
999
|
986
|
986
|
915
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
売上原価
|
407
|
421
|
428
|
674
|
673
|
-
|
656
|
690
|
713
|
-
|
681
|
741
|
789
|
-
|
759
|
795
|
820
|
-
|
746
|
797
|
794
|
-
|
697
|
741
|
-
|
791
|
823
|
937
|
-
|
973
|
1,042
|
818
|
-
|
805
|
788
|
778
|
-
|
734
|
671
|
816
|
-
|
-
|
860
|
917
|
-
|
1,154
|
1,132
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
50
|
57
|
57
|
84
|
86
|
83
|
83
|
87
|
91
|
93
|
87
|
95
|
93
|
95
|
88
|
98
|
93
|
89
|
89
|
101
|
105
|
116
|
108
|
114
|
120
|
101
|
101
|
116
|
138
|
122
|
136
|
114
|
138
|
127
|
132
|
135
|
125
|
104
|
107
|
108
|
105
|
-
|
120
|
157
|
-
|
246
|
223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
34
|
36
|
40
|
60
|
60
|
-
|
61
|
59
|
61
|
-
|
62
|
65
|
61
|
-
|
68
|
67
|
85
|
-
|
70
|
72
|
71
|
-
|
79
|
80
|
-
|
84
|
84
|
94
|
-
|
99
|
104
|
80
|
-
|
91
|
91
|
97
|
-
|
84
|
86
|
74
|
-
|
-
|
83
|
97
|
-
|
109
|
105
|
1,074
|
978
|
982
|
962
|
946
|
954
|
877
|
|
営業利益
|
15
|
20
|
16
|
23
|
26
|
27
|
22
|
27
|
30
|
31
|
24
|
30
|
31
|
27
|
20
|
30
|
7
|
24
|
18
|
29
|
33
|
35
|
28
|
34
|
30
|
17
|
16
|
21
|
41
|
23
|
31
|
34
|
48
|
35
|
40
|
37
|
38
|
19
|
20
|
33
|
31
|
-
|
36
|
59
|
-
|
137
|
117
|
78
|
62
|
42
|
37
|
39
|
32
|
37
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
15
|
20
|
16
|
23
|
26
|
-
|
22
|
27
|
30
|
-
|
24
|
30
|
30
|
-
|
19
|
30
|
7
|
-
|
16
|
29
|
31
|
-
|
28
|
33
|
-
|
16
|
15
|
19
|
-
|
20
|
29
|
32
|
46
|
32
|
38
|
35
|
37
|
17
|
18
|
31
|
29
|
-
|
34
|
57
|
-
|
136
|
115
|
76
|
61
|
41
|
34
|
37
|
30
|
35
|
|
経常(税引前)利益率(%)
|
3.45
|
4.32
|
3.5
|
3.15
|
3.48
|
-
|
3.0
|
3.54
|
3.74
|
-
|
3.18
|
3.61
|
3.51
|
-
|
2.35
|
3.41
|
0.8
|
-
|
1.99
|
3.23
|
3.53
|
-
|
3.59
|
3.95
|
-
|
1.84
|
1.7
|
1.88
|
-
|
1.92
|
2.51
|
3.53
|
4.55
|
3.52
|
4.19
|
3.85
|
4.14
|
2.08
|
2.31
|
3.41
|
3.05
|
-
|
3.56
|
5.39
|
-
|
9.71
|
8.5
|
6.65
|
5.87
|
4.07
|
3.45
|
3.81
|
3.12
|
3.89
|
|
法人税等合計
|
6
|
8
|
6
|
9
|
10
|
-
|
8
|
10
|
11
|
-
|
9
|
11
|
12
|
-
|
7
|
11
|
2
|
-
|
6
|
10
|
11
|
-
|
10
|
13
|
-
|
6
|
6
|
4
|
-
|
4
|
7
|
7
|
-
|
8
|
9
|
9
|
-
|
4
|
4
|
6
|
-
|
-
|
8
|
14
|
-
|
33
|
27
|
14
|
14
|
11
|
7
|
8
|
7
|
8
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
9
|
12
|
10
|
14
|
16
|
17
|
13
|
16
|
18
|
18
|
15
|
18
|
18
|
16
|
12
|
18
|
4
|
16
|
10
|
18
|
19
|
22
|
17
|
20
|
18
|
10
|
9
|
15
|
99
|
16
|
22
|
114
|
48
|
23
|
29
|
26
|
27
|
13
|
13
|
24
|
22
|
17
|
26
|
43
|
87
|
102
|
87
|
61
|
46
|
30
|
27
|
29
|
23
|
27
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.26
|
0.34
|
0.28
|
0.39
|
0.44
|
0.46
|
0.37
|
0.46
|
0.5
|
0.51
|
0.42
|
0.5
|
0.5
|
0.45
|
0.33
|
0.51
|
0.12
|
0.45
|
0.28
|
0.51
|
0.55
|
0.63
|
0.51
|
0.61
|
0.55
|
0.31
|
0.29
|
0.46
|
3.01
|
0.48
|
0.66
|
3.43
|
1.46
|
0.71
|
0.87
|
0.79
|
0.85
|
0.4
|
0.4
|
0.75
|
0.67
|
-
|
0.8
|
1.3
|
-
|
3.06
|
2.63
|
1.9
|
1.45
|
0.98
|
0.44
|
0.48
|
0.39
|
0.45
|
|
希薄化後一株あたり利益
|
0.26
|
0.34
|
0.28
|
0.39
|
0.44
|
0.46
|
0.37
|
0.46
|
0.5
|
0.51
|
0.42
|
0.5
|
0.5
|
0.45
|
0.33
|
0.51
|
0.12
|
0.45
|
0.28
|
0.51
|
0.55
|
0.63
|
0.51
|
0.61
|
0.55
|
0.31
|
0.29
|
0.46
|
2.99
|
0.48
|
0.66
|
3.41
|
1.46
|
0.71
|
0.87
|
0.78
|
0.84
|
0.4
|
0.39
|
0.74
|
0.67
|
-
|
0.78
|
1.28
|
-
|
3.03
|
2.61
|
1.88
|
1.44
|
0.97
|
0.44
|
0.47
|
0.39
|
0.44
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|