|
(単位:百万ドル)
|
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
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
2,439
|
1,700
|
1,745
|
2,022
|
2,115
|
1,878
|
2,075
|
2,176
|
2,061
|
1,761
|
1,984
|
2,204
|
1,726
|
1,530
|
1,677
|
1,932
|
1,667
|
1,353
|
1,554
|
1,612
|
1,578
|
1,252
|
1,524
|
1,747
|
1,755
|
1,211
|
1,618
|
2,036
|
1,963
|
1,586
|
1,886
|
2,176
|
2,057
|
1,803
|
1,990
|
2,393
|
2,196
|
1,695
|
1,796
|
1,580
|
1,784
|
1,576
|
1,889
|
2,209
|
1,945
|
2,066
|
2,066
|
2,204
|
2,268
|
2,413
|
2,510
|
2,544
|
2,847
|
2,741
|
2,313
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
売上原価
|
1,957
|
1,391
|
1,464
|
1,750
|
-
|
1,656
|
1,835
|
1,903
|
-
|
1,514
|
1,681
|
1,818
|
-
|
1,275
|
1,386
|
1,585
|
-
|
1,123
|
1,278
|
1,328
|
-
|
1,069
|
1,265
|
1,432
|
-
|
1,011
|
1,357
|
1,650
|
-
|
1,344
|
1,551
|
1,772
|
-
|
1,475
|
1,632
|
1,958
|
-
|
1,405
|
1,504
|
1,323
|
-
|
1,333
|
1,573
|
1,824
|
1,744
|
1,825
|
1,788
|
-
|
1,934
|
1,988
|
2,041
|
2,073
|
2,301
|
2,235
|
1,912
|
|
売上総利益
|
481
|
309
|
281
|
272
|
217
|
222
|
239
|
273
|
258
|
246
|
303
|
385
|
256
|
255
|
291
|
346
|
289
|
229
|
275
|
284
|
249
|
182
|
259
|
314
|
299
|
199
|
261
|
386
|
326
|
242
|
335
|
402
|
375
|
328
|
357
|
433
|
397
|
289
|
292
|
257
|
280
|
242
|
315
|
384
|
201
|
240
|
278
|
315
|
333
|
424
|
468
|
470
|
546
|
506
|
399
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
126
|
125
|
133
|
130
|
-
|
132
|
148
|
134
|
-
|
151
|
154
|
146
|
-
|
144
|
158
|
158
|
-
|
150
|
152
|
134
|
-
|
139
|
154
|
154
|
-
|
151
|
169
|
163
|
-
|
157
|
170
|
171
|
-
|
158
|
173
|
166
|
-
|
173
|
157
|
137
|
-
|
145
|
172
|
177
|
169
|
167
|
166
|
-
|
199
|
185
|
201
|
196
|
220
|
226
|
211
|
|
営業費用
|
141
|
140
|
148
|
146
|
-
|
147
|
163
|
148
|
-
|
165
|
168
|
159
|
-
|
158
|
171
|
172
|
-
|
164
|
166
|
147
|
-
|
152
|
167
|
167
|
-
|
163
|
180
|
175
|
-
|
168
|
179
|
180
|
-
|
167
|
182
|
176
|
-
|
180
|
158
|
138
|
-
|
146
|
174
|
180
|
172
|
170
|
171
|
-
|
203
|
189
|
211
|
210
|
285
|
239
|
224
|
|
営業利益
|
340
|
168
|
132
|
126
|
73
|
75
|
75
|
124
|
89
|
80
|
134
|
225
|
65
|
96
|
119
|
174
|
113
|
65
|
109
|
136
|
86
|
30
|
91
|
146
|
95
|
36
|
80
|
211
|
134
|
73
|
155
|
222
|
201
|
160
|
175
|
257
|
203
|
109
|
133
|
118
|
127
|
95
|
140
|
203
|
29
|
69
|
107
|
147
|
130
|
234
|
256
|
259
|
260
|
266
|
175
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
298
|
142
|
112
|
105
|
-
|
49
|
59
|
105
|
-
|
66
|
120
|
207
|
-
|
79
|
93
|
161
|
-
|
50
|
82
|
123
|
-
|
16
|
75
|
132
|
-
|
23
|
67
|
198
|
-
|
60
|
147
|
197
|
-
|
147
|
165
|
245
|
-
|
96
|
107
|
108
|
-
|
83
|
132
|
192
|
18
|
42
|
89
|
-
|
129
|
231
|
241
|
236
|
229
|
238
|
150
|
|
経常(税引前)利益率(%)
|
12.23
|
8.38
|
6.42
|
5.2
|
-
|
2.65
|
2.87
|
4.85
|
-
|
3.8
|
6.05
|
9.41
|
-
|
5.17
|
5.57
|
8.35
|
-
|
3.75
|
5.33
|
7.68
|
-
|
1.29
|
4.94
|
7.57
|
-
|
1.95
|
4.17
|
9.75
|
-
|
3.82
|
7.8
|
9.06
|
-
|
8.2
|
8.3
|
10.28
|
-
|
5.72
|
5.96
|
6.86
|
-
|
5.26
|
7.02
|
8.72
|
0.97
|
2.05
|
4.34
|
-
|
5.71
|
9.6
|
9.62
|
9.31
|
8.05
|
8.69
|
6.52
|
|
法人税等合計
|
87
|
44
|
44
|
36
|
-
|
11
|
21
|
31
|
-
|
21
|
34
|
59
|
-
|
24
|
22
|
56
|
-
|
16
|
29
|
34
|
-
|
1
|
20
|
48
|
-
|
5
|
23
|
70
|
-
|
4
|
36
|
44
|
-
|
39
|
36
|
53
|
-
|
20
|
38
|
28
|
-
|
13
|
33
|
-22
|
20
|
13
|
29
|
-
|
34
|
56
|
55
|
54
|
53
|
56
|
36
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
211
|
99
|
67
|
68
|
37
|
39
|
38
|
75
|
78
|
46
|
86
|
148
|
36
|
54
|
71
|
105
|
77
|
34
|
54
|
89
|
50
|
14
|
56
|
84
|
61
|
19
|
44
|
128
|
93
|
56
|
110
|
153
|
151
|
109
|
128
|
191
|
150
|
75
|
68
|
80
|
100
|
69
|
99
|
213
|
-3
|
26
|
59
|
75
|
88
|
175
|
183
|
179
|
168
|
180
|
112
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
2.34
|
1.1
|
0.75
|
0.75
|
0.41
|
0.43
|
0.41
|
0.83
|
0.86
|
0.51
|
0.99
|
1.69
|
0.42
|
0.64
|
0.84
|
1.24
|
0.94
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.83
|
-
|
-
|
-
|
1.25
|
-
|
-
|
-
|
2.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
2.31
|
1.09
|
0.74
|
0.75
|
0.41
|
0.42
|
0.41
|
0.82
|
0.86
|
0.51
|
0.97
|
1.67
|
0.41
|
0.63
|
0.83
|
1.22
|
0.93
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.82
|
-
|
-
|
-
|
1.23
|
-
|
-
|
-
|
2.05
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0.15
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.19
|
0.19
|
0.19
|
0.19
|
0.21
|
0.21
|
0.21
|
0.21
|
0.24
|
0.24
|
0.24
|
0.24
|
0.27
|
0.27
|
0.27
|
0.27
|
0.3
|
0.3
|
0.3
|
0.3
|
0.33
|
0.33
|
0.33
|
0.37
|
0.37
|
0.37
|
0.37
|
0.41
|
0.41
|
0.41
|
0.46
|
0.46
|
0.46
|
0.51
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|