|
(単位:百万ドル)
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
212
|
217
|
267
|
262
|
288
|
321
|
292
|
326
|
352
|
337
|
-
|
324
|
363
|
442
|
453
|
467
|
447
|
434
|
465
|
440
|
491
|
542
|
593
|
640
|
734
|
685
|
667
|
735
|
719
|
696
|
771
|
814
|
804
|
855
|
832
|
832
|
876
|
882
|
852
|
897
|
1,244
|
1,425
|
1,534
|
1,447
|
1,269
|
1,334
|
1,254
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
70
|
73
|
84
|
87
|
101
|
105
|
106
|
120
|
122
|
120
|
-
|
106
|
107
|
144
|
147
|
149
|
153
|
140
|
139
|
141
|
164
|
168
|
210
|
223
|
240
|
242
|
226
|
228
|
239
|
228
|
232
|
282
|
248
|
252
|
261
|
258
|
261
|
274
|
258
|
261
|
369
|
407
|
405
|
391
|
358
|
356
|
356
|
|
売上総利益
|
141
|
144
|
182
|
174
|
186
|
215
|
185
|
205
|
229
|
216
|
-
|
218
|
255
|
298
|
305
|
318
|
294
|
294
|
325
|
299
|
327
|
374
|
382
|
417
|
494
|
443
|
440
|
507
|
479
|
468
|
539
|
532
|
555
|
603
|
571
|
574
|
615
|
608
|
593
|
635
|
874
|
1,018
|
1,129
|
1,055
|
910
|
977
|
898
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
115
|
111
|
130
|
146
|
159
|
160
|
158
|
165
|
162
|
176
|
-
|
165
|
181
|
231
|
202
|
208
|
241
|
218
|
215
|
210
|
253
|
267
|
317
|
330
|
327
|
340
|
341
|
333
|
343
|
335
|
354
|
437
|
372
|
368
|
419
|
391
|
422
|
476
|
447
|
451
|
810
|
805
|
875
|
828
|
704
|
682
|
689
|
|
営業利益
|
26
|
32
|
52
|
28
|
27
|
55
|
27
|
40
|
67
|
40
|
-
|
52
|
73
|
66
|
103
|
110
|
52
|
76
|
110
|
88
|
74
|
107
|
65
|
87
|
166
|
102
|
99
|
173
|
135
|
132
|
184
|
95
|
182
|
234
|
152
|
182
|
192
|
131
|
146
|
184
|
63
|
212
|
253
|
227
|
206
|
295
|
209
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
18
|
30
|
44
|
28
|
32
|
54
|
20
|
35
|
64
|
36
|
-
|
49
|
70
|
58
|
82
|
92
|
26
|
52
|
91
|
74
|
53
|
75
|
34
|
64
|
138
|
78
|
66
|
140
|
105
|
97
|
154
|
34
|
146
|
202
|
123
|
175
|
127
|
115
|
-84
|
309
|
45
|
91
|
45
|
104
|
86
|
280
|
103
|
|
経常(税引前)利益率(%)
|
8.58
|
14.04
|
16.49
|
10.9
|
11.13
|
16.88
|
7.09
|
10.93
|
18.25
|
10.96
|
-
|
15.28
|
19.3
|
13.27
|
18.08
|
19.84
|
5.85
|
12.09
|
19.73
|
16.9
|
10.88
|
13.98
|
5.89
|
10.0
|
18.8
|
11.51
|
9.93
|
19.14
|
14.65
|
13.99
|
20.0
|
4.28
|
18.18
|
23.62
|
14.81
|
21.08
|
14.55
|
13.12
|
-9.77
|
34.46
|
3.63
|
6.4
|
2.98
|
7.21
|
6.8
|
21.04
|
8.27
|
|
法人税等合計
|
5
|
8
|
6
|
-8
|
-3
|
6
|
-15
|
16
|
3
|
11
|
-
|
18
|
16
|
12
|
17
|
18
|
-1
|
11
|
4
|
5
|
-860
|
30
|
13
|
27
|
53
|
20
|
29
|
36
|
32
|
23
|
46
|
8
|
42
|
267
|
31
|
43
|
39
|
41
|
33
|
50
|
-13
|
10
|
8
|
6
|
1
|
50
|
10
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
13
|
21
|
37
|
35
|
34
|
47
|
34
|
19
|
61
|
25
|
-
|
30
|
53
|
45
|
64
|
74
|
26
|
41
|
87
|
69
|
912
|
45
|
21
|
36
|
85
|
58
|
36
|
104
|
72
|
74
|
107
|
26
|
103
|
-66
|
91
|
131
|
88
|
74
|
-117
|
258
|
57
|
80
|
37
|
98
|
84
|
229
|
92
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.23
|
0.38
|
0.65
|
0.63
|
0.61
|
0.82
|
0.6
|
0.33
|
1.04
|
0.44
|
-
|
0.52
|
0.9
|
0.38
|
0.53
|
0.61
|
0.22
|
0.34
|
0.72
|
0.57
|
7.52
|
0.18
|
0.08
|
0.14
|
0.32
|
0.22
|
0.14
|
0.39
|
0.27
|
0.28
|
0.4
|
0.1
|
0.38
|
-0.24
|
0.34
|
0.48
|
0.32
|
0.28
|
-0.43
|
0.96
|
0.21
|
0.3
|
0.14
|
0.36
|
0.32
|
0.87
|
0.35
|
|
希薄化後一株あたり利益
|
0.23
|
0.37
|
0.64
|
0.61
|
0.6
|
0.81
|
0.59
|
0.33
|
1.04
|
0.44
|
-
|
0.52
|
0.9
|
0.38
|
0.53
|
0.6
|
0.22
|
0.34
|
0.72
|
0.57
|
7.46
|
0.18
|
0.08
|
0.14
|
0.32
|
0.22
|
0.13
|
0.39
|
0.27
|
0.27
|
0.4
|
0.1
|
0.38
|
-0.24
|
0.33
|
0.48
|
0.32
|
0.28
|
-0.43
|
0.96
|
0.21
|
0.3
|
0.14
|
0.36
|
0.32
|
0.87
|
0.35
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3
|
0.3
|
0.3
|
0.15
|
0.17
|
0.17
|
0.17
|
0.2
|
0.2
|
0.2
|
0.23
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.24
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|