|
(単位:千ドル)
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
342,912
|
289,196
|
490,247
|
552,544
|
357,200
|
293,341
|
444,188
|
491,095
|
287,989
|
441,160
|
551,115
|
394,397
|
546,557
|
701,720
|
502,624
|
658,859
|
717,261
|
428,704
|
525,361
|
629,939
|
417,442
|
549,482
|
729,950
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
118,270
|
-
|
51,620
|
106,661
|
18,737
|
101,628
|
199,592
|
67,948
|
171,197
|
243,839
|
35,425
|
56,552
|
105,940
|
4,952
|
65,337
|
135,338
|
|
営業費用
|
264,981
|
333,537
|
507,125
|
286,174
|
-
|
314,029
|
420,212
|
238,568
|
-
|
321,646
|
434,835
|
313,004
|
-
|
389,491
|
576,167
|
313,131
|
-
|
363,349
|
551,796
|
829,029
|
-
|
681,119
|
686,132
|
290,456
|
-
|
250,361
|
352,118
|
225,014
|
-
|
277,660
|
384,203
|
235,152
|
-
|
328,564
|
399,185
|
244,373
|
-
|
296,168
|
515,675
|
-
|
348,684
|
337,076
|
244,327
|
336,898
|
455,354
|
334,663
|
404,489
|
495,884
|
274,608
|
318,251
|
379,316
|
468,882
|
463,291
|
412,698
|
|
営業利益
|
89,146
|
117,411
|
153,756
|
94,805
|
75,191
|
118,394
|
132,097
|
90,293
|
107,265
|
131,208
|
162,991
|
127,004
|
96,636
|
160,581
|
180,075
|
127,013
|
102,004
|
160,560
|
44,331
|
-489,214
|
-326,731
|
-305,924
|
-237,000
|
45,161
|
81,244
|
172,139
|
169,957
|
123,354
|
87,395
|
141,995
|
156,702
|
107,760
|
80,629
|
161,683
|
153,359
|
112,827
|
83,940
|
148,020
|
-24,580
|
-173,979
|
143,542
|
214,039
|
150,070
|
209,659
|
246,366
|
180,697
|
254,370
|
221,377
|
154,096
|
207,110
|
250,623
|
-51,440
|
86,191
|
317,252
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105,627
|
-
|
139,900
|
21,805
|
-510,041
|
-
|
-333,459
|
-263,717
|
17,026
|
-
|
145,340
|
142,255
|
95,506
|
-
|
117,377
|
130,116
|
82,208
|
-
|
125,569
|
120,380
|
84,866
|
-
|
117,986
|
-69,222
|
-
|
107,191
|
152,646
|
116,810
|
177,289
|
224,786
|
141,075
|
227,241
|
190,817
|
125,555
|
176,107
|
221,604
|
-82,469
|
56,168
|
287,727
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.97
|
-
|
25.61
|
21.79
|
23.76
|
-
|
26.56
|
-14.1
|
-
|
24.3
|
27.7
|
29.62
|
32.44
|
32.03
|
28.07
|
34.49
|
26.6
|
29.29
|
33.52
|
35.18
|
-19.76
|
10.22
|
39.42
|
|
法人税等合計
|
25,616
|
38,052
|
72,136
|
31,017
|
-
|
40,725
|
44,873
|
26,228
|
-
|
43,549
|
55,186
|
45,688
|
-
|
55,425
|
66,095
|
41,107
|
-
|
55,160
|
5,136
|
-216,907
|
-
|
-144,350
|
-116,030
|
8,740
|
-
|
56,432
|
52,971
|
35,792
|
-
|
-81,277
|
38,269
|
19,183
|
-
|
22,909
|
29,785
|
21,113
|
-
|
31,395
|
36,846
|
-
|
29,417
|
40,210
|
30,335
|
44,897
|
57,458
|
32,917
|
57,552
|
49,937
|
32,935
|
43,087
|
55,332
|
-28,311
|
11,182
|
71,369
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
42,585
|
58,543
|
115,611
|
46,891
|
37,356
|
60,699
|
67,392
|
43,184
|
48,802
|
67,944
|
85,720
|
58,495
|
47,842
|
82,252
|
95,211
|
64,520
|
57,431
|
84,740
|
16,669
|
-293,134
|
-187,703
|
-189,109
|
-147,687
|
8,286
|
37,553
|
88,908
|
89,284
|
59,714
|
45,577
|
198,654
|
91,847
|
63,025
|
37,995
|
102,660
|
90,595
|
63,753
|
47,282
|
86,591
|
-106,068
|
-145,545
|
77,774
|
112,436
|
86,475
|
132,392
|
167,328
|
108,158
|
169,689
|
140,880
|
92,620
|
133,020
|
166,272
|
-54,158
|
44,986
|
216,358
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.52
|
0.71
|
1.4
|
0.57
|
0.45
|
0.73
|
0.81
|
0.52
|
0.59
|
0.81
|
1.03
|
0.7
|
0.57
|
0.98
|
1.14
|
0.77
|
0.68
|
1.01
|
0.2
|
-3.47
|
-2.22
|
-2.23
|
-1.74
|
0.1
|
0.44
|
1.04
|
1.05
|
0.7
|
0.53
|
2.32
|
1.07
|
0.73
|
0.44
|
1.19
|
1.05
|
0.74
|
0.55
|
1
|
-1.23
|
-1.6
|
0.85
|
1.23
|
0.95
|
1.45
|
1.83
|
1.18
|
1.85
|
1.53
|
1.01
|
1.45
|
1.81
|
-0.59
|
0.5
|
2.39
|
|
希薄化後一株あたり利益
|
0.51
|
0.7
|
1.38
|
0.56
|
0.45
|
0.73
|
0.81
|
0.52
|
0.58
|
0.81
|
1.02
|
0.69
|
0.57
|
0.97
|
1.12
|
0.76
|
0.68
|
1
|
0.2
|
-3.44
|
-2.22
|
-2.23
|
-1.74
|
0.1
|
0.44
|
1.04
|
1.04
|
0.69
|
0.53
|
2.3
|
1.06
|
0.73
|
0.44
|
1.18
|
1.04
|
0.73
|
0.54
|
1
|
-1.23
|
-1.6
|
0.85
|
1.23
|
0.94
|
1.44
|
1.82
|
1.17
|
1.84
|
1.53
|
1
|
1.44
|
1.8
|
-0.59
|
0.49
|
2.37
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.34
|
0.34
|
0.34
|
0.35
|
0.35
|
0.35
|
0.35
|
0.36
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.38
|
0.39
|
0.39
|
0.39
|
0.39
|
0.4
|
0.4
|
0.4
|
0.4
|
0.41
|
0.41
|
0.41
|
0.41
|
0.41
|
0.41
|
0.41
|
0.41
|
0.42
|
-
|
0.42
|
0.42
|
0.43
|
-
|
0.43
|
0.43
|
-
|
0.45
|
0.45
|
0.46
|
0.46
|
0.46
|
0.47
|
0.47
|
0.47
|
0.49
|
0.49
|
0.49
|
0.52
|
0.52
|
0.52
|
|
EBITDA
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|