|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2Q13
|
3Q13
|
4Q13
|
2Q14
|
3Q14
|
4Q14
|
2Q15
|
3Q15
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
1,334
|
1,266
|
1,387
|
1,218
|
1,307
|
-
|
-
|
1,302
|
1,252
|
1,368
|
1,460
|
1,443
|
1,700
|
1,521
|
807
|
811
|
860
|
887
|
778
|
489
|
464
|
502
|
524
|
538
|
642
|
516
|
536
|
551
|
693
|
684
|
577
|
738
|
937
|
727
|
732
|
756
|
774
|
774
|
784
|
803
|
917
|
740
|
731
|
713
|
714
|
710
|
806
|
-
|
680
|
675
|
650
|
706
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-4.8
|
-5.0
|
-19.3
|
-
|
|
売上原価
|
-
|
-
|
-
|
-
|
739
|
721
|
782
|
722
|
720
|
-
|
-
|
726
|
713
|
722
|
775
|
757
|
748
|
710
|
256
|
255
|
261
|
-
|
295
|
229
|
235
|
258
|
264
|
271
|
271
|
281
|
285
|
306
|
355
|
369
|
355
|
379
|
399
|
394
|
397
|
399
|
407
|
411
|
420
|
428
|
432
|
426
|
430
|
438
|
430
|
432
|
437
|
-
|
440
|
422
|
422
|
444
|
|
販売管理費
|
-
|
-
|
-
|
-
|
297
|
297
|
331
|
308
|
316
|
-
|
-
|
320
|
315
|
341
|
353
|
347
|
483
|
439
|
283
|
275
|
268
|
269
|
274
|
75
|
70
|
73
|
78
|
76
|
86
|
71
|
73
|
78
|
102
|
92
|
85
|
89
|
97
|
89
|
96
|
100
|
109
|
101
|
99
|
98
|
114
|
99
|
97
|
98
|
102
|
94
|
96
|
-
|
95
|
94
|
89
|
99
|
|
営業費用
|
-
|
-
|
-
|
-
|
1,093
|
1,067
|
1,175
|
1,082
|
1,090
|
-
|
-
|
1,099
|
1,081
|
1,154
|
1,217
|
1,172
|
1,359
|
1,253
|
590
|
585
|
596
|
607
|
625
|
339
|
347
|
365
|
369
|
384
|
389
|
384
|
394
|
445
|
517
|
509
|
502
|
510
|
543
|
531
|
547
|
545
|
565
|
564
|
563
|
570
|
588
|
566
|
449
|
578
|
576
|
568
|
576
|
-
|
571
|
552
|
558
|
586
|
|
営業利益
|
-
|
-
|
-
|
-
|
241
|
198
|
212
|
135
|
216
|
-
|
-
|
202
|
171
|
213
|
242
|
270
|
341
|
268
|
216
|
226
|
263
|
279
|
153
|
150
|
116
|
137
|
154
|
154
|
253
|
132
|
142
|
106
|
176
|
174
|
75
|
227
|
393
|
195
|
185
|
211
|
209
|
209
|
221
|
232
|
328
|
173
|
281
|
134
|
137
|
141
|
229
|
-
|
109
|
122
|
92
|
119
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
16.0
|
18.1
|
14.2
|
16.9
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
208
|
156
|
150
|
102
|
186
|
-
|
-
|
166
|
124
|
146
|
331
|
188
|
713
|
197
|
145
|
161
|
191
|
213
|
92
|
73
|
62
|
75
|
120
|
106
|
206
|
96
|
104
|
53
|
-
|
107
|
26
|
174
|
-
|
148
|
137
|
165
|
-
|
179
|
175
|
189
|
288
|
135
|
244
|
124
|
250
|
103
|
191
|
-
|
73
|
88
|
53
|
73
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
15.6
|
12.4
|
10.9
|
8.4
|
14.3
|
-
|
-
|
12.8
|
9.9
|
10.7
|
22.7
|
13.1
|
41.9
|
13.0
|
18.0
|
20.0
|
22.3
|
24.0
|
11.9
|
15.0
|
13.4
|
15.1
|
22.9
|
19.8
|
32.1
|
18.7
|
19.5
|
9.7
|
-
|
15.7
|
4.5
|
23.6
|
-
|
20.4
|
18.8
|
21.9
|
-
|
23.1
|
22.4
|
23.7
|
31.5
|
18.3
|
33.4
|
17.4
|
35.1
|
14.5
|
23.8
|
-
|
10.8
|
13.1
|
8.3
|
10.4
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
43
|
44
|
26
|
26
|
51
|
-
|
-
|
39
|
26
|
41
|
106
|
48
|
18
|
66
|
37
|
47
|
58
|
69
|
28
|
23
|
11
|
20
|
27
|
13
|
45
|
22
|
24
|
5
|
36
|
21
|
6
|
41
|
84
|
35
|
30
|
36
|
32
|
44
|
44
|
43
|
69
|
31
|
44
|
27
|
61
|
21
|
44
|
-
|
15
|
20
|
16
|
17
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
20.6
|
23.0
|
31.2
|
23.3
|
|
純利益
|
119
|
205
|
113
|
183
|
165
|
111
|
124
|
75
|
135
|
148
|
115
|
126
|
97
|
105
|
225
|
139
|
694
|
131
|
105
|
114
|
133
|
144
|
63
|
-131
|
42
|
55
|
92
|
97
|
160
|
73
|
79
|
48
|
83
|
86
|
19
|
132
|
244
|
112
|
106
|
128
|
129
|
134
|
131
|
146
|
218
|
104
|
200
|
96
|
189
|
82
|
147
|
180
|
58
|
67
|
37
|
56
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
8.6
|
10.1
|
5.7
|
8.0
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
0.63
|
0.42
|
0.5
|
0.29
|
0.51
|
-
|
-
|
0.5
|
0.35
|
0.4
|
0.92
|
0.52
|
2.98
|
0.51
|
0.39
|
0.46
|
0.55
|
0.62
|
0.27
|
-0.6
|
0.2
|
0.26
|
0.43
|
0.45
|
0.75
|
0.34
|
0.37
|
0.22
|
0.39
|
0.4
|
0.09
|
0.6
|
1.12
|
0.51
|
0.48
|
0.58
|
0.58
|
0.6
|
0.59
|
0.65
|
0.98
|
0.46
|
0.92
|
0.48
|
1.06
|
0.48
|
0.89
|
-
|
0.36
|
0.42
|
0.23
|
0.35
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
0.62
|
0.41
|
0.49
|
0.28
|
0.51
|
-
|
-
|
0.48
|
0.34
|
0.39
|
0.9
|
0.51
|
2.92
|
0.5
|
0.38
|
0.45
|
0.54
|
0.61
|
0.27
|
-0.6
|
0.19
|
0.25
|
0.43
|
0.45
|
0.74
|
0.34
|
0.37
|
0.22
|
0.38
|
0.39
|
0.09
|
0.6
|
1.11
|
0.51
|
0.48
|
0.58
|
0.58
|
0.6
|
0.59
|
0.65
|
0.98
|
0.46
|
0.92
|
0.48
|
1.06
|
0.48
|
0.89
|
-
|
0.36
|
0.42
|
0.23
|
0.34
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38.2
|
|
一株あたり配当金
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.08
|
0.08
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.17
|
0.17
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
133
|
147
|
115
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
19.6
|
21.8
|
17.8
|
-
|