|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
834
|
906
|
1,125
|
901
|
930
|
1,152
|
1,065
|
852
|
967
|
1,173
|
1,081
|
931
|
1,060
|
1,285
|
1,184
|
1,042
|
1,094
|
1,370
|
1,163
|
918
|
986
|
1,280
|
1,062
|
905
|
1,043
|
1,208
|
1,016
|
937
|
1,067
|
1,272
|
1,165
|
976
|
1,064
|
1,280
|
1,209
|
1,091
|
1,303
|
1,563
|
1,378
|
1,197
|
1,362
|
1,587
|
1,385
|
1,227
|
1,423
|
1,586
|
1,416
|
1,720
|
1,977
|
1,737
|
1,091
|
1,000
|
1,213
|
1,047
|
1,050
|
674
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
996
|
-
|
702
|
1,021
|
1,212
|
-
|
821
|
1,029
|
1,214
|
-
|
811
|
1,077
|
1,212
|
907
|
1,316
|
1,546
|
1,104
|
769
|
738
|
671
|
732
|
786
|
111
|
|
営業費用
|
751
|
817
|
1,016
|
823
|
848
|
1,032
|
939
|
781
|
876
|
1,207
|
1,190
|
827
|
969
|
1,135
|
1,037
|
939
|
995
|
1,193
|
1,053
|
1,392
|
940
|
1,170
|
1,007
|
863
|
954
|
1,061
|
904
|
870
|
987
|
1,116
|
1,039
|
906
|
990
|
1,140
|
1,091
|
1,026
|
1,206
|
1,374
|
1,247
|
1,140
|
1,224
|
1,383
|
1,239
|
1,142
|
1,285
|
1,396
|
1,349
|
1,600
|
1,767
|
1,662
|
1,009
|
916
|
1,077
|
957
|
959
|
561
|
|
営業利益
|
82
|
88
|
108
|
78
|
82
|
119
|
126
|
71
|
91
|
-35
|
-110
|
104
|
91
|
149
|
147
|
102
|
98
|
176
|
109
|
-475
|
45
|
109
|
55
|
41
|
88
|
146
|
111
|
67
|
79
|
156
|
125
|
69
|
73
|
140
|
118
|
64
|
97
|
189
|
130
|
57
|
138
|
203
|
145
|
85
|
137
|
189
|
67
|
120
|
209
|
74
|
82
|
84
|
135
|
89
|
90
|
112
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
67
|
73
|
92
|
58
|
65
|
101
|
-
|
53
|
75
|
-50
|
-
|
84
|
71
|
131
|
-
|
84
|
79
|
156
|
-
|
-496
|
23
|
90
|
-
|
19
|
67
|
126
|
-
|
47
|
59
|
136
|
-
|
49
|
54
|
121
|
-
|
48
|
73
|
167
|
-
|
31
|
123
|
184
|
-
|
65
|
123
|
171
|
39
|
88
|
183
|
47
|
205
|
91
|
121
|
75
|
75
|
91
|
|
経常(税引前)利益率(%)
|
8.04
|
8.07
|
8.2
|
6.48
|
7.0
|
8.85
|
-
|
6.33
|
7.82
|
-4.24
|
-
|
9.08
|
6.73
|
10.2
|
-
|
8.07
|
7.3
|
11.45
|
-
|
-53.91
|
2.42
|
7.05
|
-
|
2.12
|
6.48
|
10.44
|
-
|
5.1
|
5.59
|
10.72
|
-
|
5.07
|
5.15
|
9.5
|
-
|
4.44
|
5.64
|
10.69
|
-
|
2.63
|
9.06
|
11.63
|
-
|
5.3
|
8.66
|
10.83
|
2.8
|
5.13
|
9.27
|
2.72
|
18.84
|
9.14
|
9.97
|
7.24
|
7.16
|
13.49
|
|
法人税等合計
|
25
|
24
|
31
|
15
|
19
|
37
|
-
|
18
|
26
|
-21
|
-
|
27
|
24
|
46
|
-
|
27
|
27
|
54
|
-
|
-186
|
9
|
36
|
-
|
4
|
21
|
37
|
-
|
12
|
15
|
46
|
-
|
7
|
10
|
14
|
-
|
7
|
10
|
31
|
-
|
5
|
23
|
31
|
-
|
12
|
23
|
32
|
7
|
17
|
35
|
8
|
57
|
13
|
20
|
15
|
13
|
8
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
41
|
48
|
61
|
42
|
45
|
63
|
61
|
35
|
54
|
-30
|
-61
|
56
|
46
|
84
|
-
|
56
|
53
|
102
|
-
|
-310
|
-238
|
-150
|
-
|
13
|
-230
|
82
|
-
|
37
|
41
|
87
|
-
|
42
|
43
|
107
|
-
|
40
|
61
|
137
|
95
|
25
|
99
|
153
|
112
|
52
|
100
|
139
|
31
|
70
|
147
|
38
|
130
|
74
|
100
|
60
|
64
|
81
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.16
|
-0.32
|
0.3
|
0.25
|
0.45
|
0.48
|
0.3
|
0.28
|
0.53
|
0.43
|
-1.57
|
-1.18
|
-0.72
|
0.27
|
0.13
|
-0.56
|
0.42
|
0.34
|
0.19
|
0.21
|
0.45
|
0.59
|
0.22
|
0.22
|
0.55
|
0.4
|
0.21
|
0.31
|
0.69
|
0.47
|
0.13
|
0.5
|
0.76
|
0.56
|
0.26
|
0.5
|
0.68
|
0.16
|
0.35
|
0.73
|
0.19
|
0.64
|
0.37
|
0.5
|
0.3
|
0.32
|
0.4
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.16
|
-0.32
|
0.3
|
0.24
|
0.44
|
0.48
|
0.3
|
0.28
|
0.53
|
0.43
|
-1.57
|
-1.18
|
-0.72
|
0.27
|
0.13
|
-0.56
|
0.42
|
0.33
|
0.19
|
0.21
|
0.45
|
0.59
|
0.22
|
0.22
|
0.55
|
0.4
|
0.21
|
0.31
|
0.69
|
0.47
|
0.13
|
0.5
|
0.76
|
0.56
|
0.26
|
0.5
|
0.68
|
0.16
|
0.35
|
0.73
|
0.19
|
0.64
|
0.37
|
0.49
|
0.3
|
0.32
|
0.4
|
|
一株あたり配当金
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.21
|
0.21
|
0.21
|
-
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.22
|
0.22
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
|
EBITDA
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|