|
(単位:百万ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
536
|
555
|
565
|
568
|
559
|
538
|
529
|
573
|
608
|
594
|
530
|
557
|
571
|
567
|
533
|
557
|
620
|
664
|
651
|
669
|
668
|
616
|
618
|
667
|
653
|
635
|
604
|
618
|
669
|
677
|
698
|
726
|
771
|
765
|
789
|
799
|
810
|
852
|
767
|
857
|
913
|
830
|
880
|
814
|
843
|
817
|
888
|
981
|
1,123
|
1,093
|
1,070
|
1,021
|
1,023
|
982
|
966
|
960
|
1,050
|
976
|
980
|
1,018
|
1,058
|
1,069
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.7
|
1.4
|
6.0
|
0.7
|
9.6
|
|
売上原価
|
480
|
499
|
510
|
512
|
505
|
487
|
478
|
518
|
551
|
538
|
479
|
505
|
516
|
513
|
482
|
504
|
561
|
603
|
591
|
610
|
609
|
566
|
565
|
605
|
591
|
570
|
540
|
557
|
603
|
613
|
645
|
658
|
697
|
693
|
718
|
728
|
732
|
773
|
705
|
774
|
824
|
751
|
789
|
740
|
764
|
747
|
812
|
887
|
1,016
|
992
|
967
|
927
|
927
|
894
|
878
|
866
|
942
|
875
|
882
|
915
|
953
|
963
|
|
売上総利益
|
55
|
56
|
54
|
55
|
54
|
50
|
51
|
54
|
57
|
56
|
51
|
52
|
55
|
54
|
51
|
52
|
58
|
61
|
59
|
59
|
59
|
50
|
53
|
62
|
61
|
64
|
63
|
61
|
66
|
63
|
52
|
67
|
73
|
72
|
70
|
71
|
77
|
79
|
61
|
82
|
89
|
79
|
91
|
74
|
78
|
69
|
76
|
93
|
107
|
101
|
102
|
93
|
96
|
88
|
88
|
94
|
107
|
100
|
97
|
103
|
104
|
106
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.3
|
10.0
|
10.1
|
9.9
|
9.9
|
|
販売管理費
|
28
|
27
|
27
|
29
|
29
|
28
|
27
|
28
|
30
|
28
|
29
|
28
|
30
|
27
|
26
|
27
|
29
|
30
|
30
|
30
|
30
|
27
|
28
|
29
|
36
|
30
|
31
|
31
|
32
|
31
|
35
|
35
|
36
|
35
|
37
|
36
|
38
|
39
|
38
|
37
|
38
|
32
|
38
|
36
|
36
|
37
|
40
|
44
|
44
|
43
|
46
|
42
|
43
|
42
|
47
|
45
|
54
|
49
|
48
|
49
|
51
|
51
|
|
営業費用
|
28
|
27
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
27
|
29
|
27
|
26
|
24
|
22
|
23
|
25
|
27
|
27
|
21
|
23
|
25
|
26
|
21
|
19
|
28
|
28
|
29
|
28
|
28
|
21
|
23
|
30
|
23
|
33
|
32
|
29
|
33
|
31
|
17
|
32
|
36
|
36
|
33
|
34
|
37
|
39
|
17
|
45
|
50
|
46
|
50
|
36
|
42
|
30
|
35
|
49
|
62
|
57
|
56
|
28
|
53
|
45
|
29
|
39
|
53
|
46
|
48
|
53
|
53
|
54
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
5.0
|
5.3
|
5.0
|
5.1
|
|
経常(税引前)利益
|
24
|
26
|
25
|
24
|
22
|
18
|
19
|
22
|
25
|
23
|
17
|
19
|
22
|
24
|
19
|
17
|
27
|
26
|
26
|
26
|
26
|
17
|
19
|
28
|
21
|
31
|
32
|
27
|
31
|
29
|
14
|
29
|
34
|
34
|
28
|
29
|
33
|
34
|
14
|
41
|
45
|
41
|
46
|
32
|
39
|
26
|
31
|
43
|
56
|
49
|
47
|
17
|
46
|
34
|
18
|
30
|
45
|
43
|
45
|
49
|
49
|
51
|
|
経常(税引前)利益率(%)
|
4.6
|
4.7
|
4.6
|
4.3
|
4.1
|
3.5
|
3.7
|
3.9
|
4.2
|
4.0
|
3.3
|
3.6
|
4.0
|
4.3
|
3.7
|
3.1
|
4.4
|
3.9
|
4.1
|
4.0
|
4.0
|
2.8
|
3.2
|
4.3
|
3.3
|
4.9
|
5.4
|
4.4
|
4.6
|
4.3
|
2.1
|
4.1
|
4.4
|
4.5
|
3.6
|
3.7
|
4.1
|
4.0
|
1.8
|
4.9
|
5.0
|
5.0
|
5.3
|
4.0
|
4.7
|
3.3
|
3.5
|
4.4
|
5.1
|
4.5
|
4.5
|
1.7
|
4.5
|
3.5
|
2.0
|
3.2
|
4.3
|
4.5
|
4.6
|
4.9
|
4.7
|
4.8
|
|
法人税等合計
|
0
|
-1
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
23
|
1
|
2
|
-1
|
-1
|
2
|
-2
|
2
|
-3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
127
|
2
|
3
|
-39
|
11
|
3
|
4
|
-4
|
3
|
1
|
5
|
7
|
5
|
4
|
5
|
6
|
3
|
4
|
5
|
6
|
7
|
7
|
1
|
6
|
5
|
2
|
5
|
4
|
6
|
6
|
4
|
-2
|
9
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.3
|
13.3
|
9.4
|
-3.6
|
19.4
|
|
純利益
|
24
|
26
|
25
|
23
|
22
|
18
|
17
|
19
|
23
|
0
|
16
|
17
|
23
|
24
|
17
|
18
|
24
|
23
|
23
|
23
|
23
|
14
|
16
|
26
|
19
|
28
|
29
|
25
|
29
|
-99
|
12
|
26
|
72
|
22
|
24
|
24
|
36
|
31
|
12
|
35
|
37
|
36
|
41
|
27
|
33
|
23
|
26
|
37
|
50
|
42
|
40
|
15
|
40
|
29
|
16
|
25
|
41
|
37
|
39
|
45
|
51
|
41
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8
|
4.0
|
4.4
|
4.9
|
3.8
|
|
一株あたり利益
|
0.6
|
0.66
|
0.62
|
0.6
|
0.6
|
0.53
|
0.52
|
0.57
|
0.67
|
0.02
|
0.48
|
0.52
|
0.69
|
0.73
|
0.52
|
0.55
|
0.73
|
0.69
|
0.7
|
0.71
|
0.71
|
0.43
|
0.5
|
0.78
|
0.57
|
0.84
|
0.87
|
0.76
|
0.86
|
-2.93
|
0.37
|
0.81
|
2.27
|
0.71
|
0.81
|
0.83
|
1.26
|
1.06
|
0.44
|
1.23
|
1.29
|
1.25
|
1.45
|
0.97
|
1.18
|
0.84
|
0.96
|
1.35
|
1.82
|
1.53
|
1.48
|
0.57
|
1.46
|
1.06
|
0.59
|
0.92
|
1.51
|
1.38
|
1.44
|
1.67
|
1.91
|
1.54
|
|
希薄化後一株あたり利益
|
0.59
|
0.65
|
0.61
|
0.59
|
0.58
|
0.52
|
0.51
|
0.56
|
0.66
|
0.02
|
0.47
|
0.52
|
0.68
|
0.71
|
0.51
|
0.53
|
0.71
|
0.67
|
0.69
|
0.69
|
0.7
|
0.42
|
0.5
|
0.76
|
0.56
|
0.82
|
0.84
|
0.74
|
0.84
|
-2.93
|
0.36
|
0.79
|
2.2
|
0.69
|
0.79
|
0.81
|
1.23
|
1.03
|
0.43
|
1.2
|
1.26
|
1.23
|
1.42
|
0.95
|
1.16
|
0.82
|
0.95
|
1.33
|
1.77
|
1.49
|
1.45
|
0.56
|
1.44
|
1.04
|
0.58
|
0.91
|
1.48
|
1.34
|
1.41
|
1.64
|
1.87
|
1.51
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
68
|
73
|
72
|
73
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.8
|
7.0
|
7.2
|
6.8
|
6.9
|