|
(単位:百万ドル)
|
1Q10
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
776
|
779
|
782
|
798
|
762
|
772
|
741
|
746
|
752
|
748
|
758
|
747
|
754
|
755
|
768
|
770
|
786
|
782
|
777
|
749
|
759
|
746
|
752
|
750
|
883
|
942
|
934
|
938
|
949
|
965
|
991
|
1,042
|
1,060
|
1,060
|
1,061
|
1,053
|
1,066
|
1,062
|
1,079
|
1,068
|
982
|
1,036
|
1,082
|
1,119
|
1,130
|
1,248
|
1,289
|
1,286
|
1,314
|
1,357
|
1,388
|
1,476
|
1,534
|
1,557
|
-
|
1,592
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
465
|
451
|
-
|
466
|
406
|
434
|
451
|
474
|
481
|
546
|
556
|
546
|
571
|
592
|
592
|
653
|
675
|
678
|
-
|
710
|
|
販売管理費
|
233
|
235
|
217
|
245
|
224
|
210
|
-
|
210
|
203
|
204
|
-
|
223
|
224
|
225
|
-
|
214
|
213
|
216
|
-
|
196
|
215
|
215
|
-
|
207
|
277
|
252
|
-
|
240
|
237
|
242
|
-
|
269
|
250
|
258
|
-
|
270
|
252
|
239
|
-
|
238
|
241
|
232
|
258
|
259
|
241
|
280
|
295
|
285
|
294
|
311
|
315
|
319
|
344
|
341
|
-
|
329
|
|
営業費用
|
643
|
629
|
866
|
667
|
615
|
655
|
-
|
604
|
593
|
594
|
-
|
624
|
622
|
615
|
-
|
628
|
639
|
641
|
-
|
604
|
630
|
619
|
-
|
620
|
787
|
807
|
-
|
791
|
779
|
788
|
-
|
877
|
857
|
865
|
-
|
895
|
873
|
838
|
-
|
931
|
850
|
796
|
911
|
813
|
948
|
1,025
|
995
|
1,001
|
1,073
|
1,145
|
1,150
|
1,231
|
1,304
|
1,306
|
-
|
1,338
|
|
営業利益
|
132
|
150
|
-84
|
131
|
147
|
116
|
149
|
141
|
158
|
153
|
102
|
122
|
131
|
140
|
97
|
142
|
147
|
141
|
127
|
144
|
129
|
126
|
123
|
130
|
96
|
135
|
139
|
147
|
170
|
176
|
154
|
164
|
203
|
195
|
191
|
158
|
193
|
223
|
206
|
137
|
131
|
240
|
170
|
305
|
181
|
222
|
293
|
285
|
240
|
212
|
237
|
245
|
230
|
251
|
-
|
254
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
経常(税引前)利益
|
67
|
90
|
-131
|
90
|
95
|
49
|
-
|
86
|
90
|
84
|
-
|
56
|
53
|
29
|
-
|
74
|
89
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
102
|
130
|
-
|
74
|
2
|
52
|
61
|
386
|
96
|
51
|
219
|
216
|
82
|
5
|
101
|
93
|
47
|
-22
|
-
|
31
|
|
経常(税引前)利益率(%)
|
8.67
|
11.56
|
-16.67
|
11.29
|
12.54
|
6.44
|
-
|
11.57
|
12.02
|
11.34
|
-
|
7.62
|
7.1
|
3.95
|
-
|
9.67
|
11.43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.65
|
12.26
|
-
|
6.98
|
0.26
|
5.06
|
5.66
|
34.56
|
8.51
|
4.15
|
17.06
|
16.85
|
6.26
|
0.4
|
7.3
|
6.34
|
3.12
|
-1.37
|
-
|
1.95
|
|
法人税等合計
|
41
|
48
|
20
|
15
|
30
|
16
|
-
|
25
|
48
|
31
|
-
|
38
|
26
|
24
|
-
|
31
|
-183
|
54
|
-
|
15
|
7
|
3
|
-
|
11
|
10
|
23
|
-
|
9
|
18
|
2
|
-
|
1
|
26
|
14
|
-
|
10
|
10
|
21
|
-
|
9
|
9
|
13
|
14
|
110
|
28
|
10
|
18
|
23
|
16
|
4
|
9
|
16
|
13
|
12
|
-
|
14
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
25
|
41
|
-151
|
74
|
253
|
37
|
34
|
55
|
38
|
53
|
26
|
20
|
27
|
4
|
47
|
42
|
272
|
0
|
13
|
41
|
54
|
23
|
5
|
63
|
-14
|
7
|
49
|
58
|
81
|
24
|
21
|
45
|
93
|
67
|
158
|
30
|
92
|
108
|
37
|
64
|
-8
|
38
|
46
|
276
|
68
|
41
|
201
|
192
|
65
|
1
|
91
|
77
|
34
|
-34
|
-
|
16
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
一株あたり利益
|
0.13
|
0.2
|
-0.76
|
0.37
|
1.25
|
0.19
|
0.18
|
0.32
|
0.22
|
0.31
|
0.14
|
0.1
|
0.14
|
0.02
|
0.25
|
0.22
|
1.41
|
0
|
0.06
|
0.2
|
0.25
|
0.11
|
0.03
|
0.3
|
-0.06
|
0.03
|
0.19
|
0.22
|
0.3
|
0.09
|
0.08
|
0.16
|
0.33
|
0.23
|
0.55
|
0.1
|
0.32
|
0.37
|
0.13
|
0.22
|
-0.02
|
0.13
|
-
|
-
|
-
|
0.15
|
0.69
|
0.66
|
0.22
|
0
|
0.31
|
0.25
|
0.12
|
-0.11
|
-
|
0.05
|
|
希薄化後一株あたり利益
|
0.12
|
0.2
|
-0.76
|
0.37
|
1.24
|
0.19
|
0.18
|
0.32
|
0.22
|
0.31
|
0.14
|
0.1
|
0.14
|
0.02
|
0.25
|
0.22
|
1.4
|
0
|
0.06
|
0.19
|
0.25
|
0.11
|
0.03
|
0.3
|
-0.06
|
0.03
|
0.19
|
0.22
|
0.3
|
0.09
|
0.08
|
0.16
|
0.33
|
0.23
|
0.55
|
0.1
|
0.32
|
0.37
|
0.13
|
0.22
|
-0.02
|
0.13
|
-
|
-
|
-
|
0.14
|
0.68
|
0.66
|
0.22
|
0
|
0.31
|
0.25
|
0.12
|
-0.11
|
-
|
0.05
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.06
|
0.06
|
0.06
|
0.19
|
0.25
|
0.25
|
0.25
|
0.25
|
0.27
|
0.27
|
0.27
|
0.27
|
0.27
|
0.27
|
-
|
0.27
|
0.27
|
4.1
|
-
|
0.47
|
0.48
|
0.48
|
-
|
0.49
|
0.52
|
0.49
|
-
|
0.55
|
0.55
|
0.55
|
-
|
0.59
|
0.59
|
0.59
|
-
|
-
|
-
|
-
|
-
|
0.62
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.71
|
0.71
|
0.79
|
|
EBITDA
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|