|
(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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
458
|
383
|
631
|
501
|
368
|
423
|
691
|
504
|
339
|
444
|
704
|
509
|
382
|
445
|
745
|
567
|
414
|
474
|
826
|
609
|
480
|
486
|
836
|
600
|
468
|
515
|
872
|
627
|
488
|
548
|
875
|
655
|
539
|
602
|
962
|
838
|
734
|
767
|
929
|
840
|
840
|
872
|
1,149
|
976
|
932
|
1,249
|
1,160
|
1,148
|
1,339
|
1,081
|
1,001
|
1,349
|
1,156
|
995
|
1,317
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
297
|
246
|
418
|
333
|
-
|
277
|
456
|
325
|
-
|
278
|
452
|
331
|
-
|
282
|
480
|
365
|
-
|
305
|
544
|
393
|
-
|
303
|
533
|
384
|
-
|
322
|
556
|
401
|
-
|
344
|
551
|
422
|
-
|
387
|
640
|
572
|
-
|
479
|
622
|
546
|
-
|
557
|
746
|
645
|
632
|
844
|
760
|
752
|
859
|
709
|
657
|
896
|
754
|
659
|
881
|
|
売上総利益
|
161
|
136
|
213
|
167
|
118
|
146
|
235
|
178
|
112
|
165
|
252
|
178
|
128
|
163
|
264
|
202
|
143
|
168
|
281
|
216
|
168
|
182
|
303
|
216
|
172
|
193
|
316
|
226
|
184
|
204
|
324
|
233
|
179
|
215
|
321
|
265
|
245
|
288
|
306
|
294
|
300
|
315
|
402
|
331
|
300
|
405
|
399
|
395
|
479
|
372
|
344
|
453
|
402
|
335
|
436
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
107
|
109
|
120
|
112
|
-
|
112
|
128
|
117
|
-
|
119
|
134
|
119
|
-
|
122
|
133
|
130
|
-
|
124
|
143
|
136
|
-
|
128
|
148
|
134
|
-
|
132
|
157
|
139
|
-
|
137
|
153
|
140
|
-
|
145
|
183
|
192
|
-
|
196
|
180
|
178
|
-
|
173
|
222
|
209
|
208
|
234
|
236
|
259
|
260
|
240
|
255
|
265
|
254
|
257
|
261
|
|
営業利益
|
53
|
27
|
93
|
54
|
-
|
34
|
106
|
60
|
-
|
46
|
117
|
58
|
-
|
40
|
130
|
72
|
-
|
44
|
138
|
79
|
-
|
53
|
155
|
81
|
-
|
60
|
159
|
87
|
-
|
66
|
170
|
92
|
-
|
70
|
137
|
73
|
-
|
91
|
125
|
115
|
-
|
141
|
180
|
121
|
91
|
170
|
163
|
136
|
218
|
-20
|
88
|
187
|
148
|
77
|
174
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
90
|
52
|
-
|
30
|
104
|
59
|
-
|
43
|
116
|
57
|
-
|
38
|
129
|
70
|
-
|
41
|
136
|
77
|
-
|
53
|
154
|
80
|
-
|
59
|
158
|
88
|
-
|
66
|
169
|
93
|
-
|
70
|
137
|
71
|
-
|
86
|
121
|
110
|
-
|
135
|
177
|
117
|
87
|
165
|
157
|
131
|
210
|
-29
|
80
|
179
|
144
|
66
|
168
|
|
経常(税引前)利益率(%)
|
-
|
-
|
14.33
|
10.44
|
-
|
7.1
|
15.1
|
11.8
|
-
|
9.76
|
16.51
|
11.31
|
-
|
8.69
|
17.33
|
12.47
|
-
|
8.85
|
16.48
|
12.73
|
-
|
11.04
|
18.44
|
13.44
|
-
|
11.54
|
18.14
|
14.08
|
-
|
12.11
|
19.33
|
14.22
|
-
|
11.61
|
14.26
|
8.49
|
-
|
11.22
|
13.06
|
13.2
|
-
|
15.56
|
15.42
|
12.02
|
9.34
|
13.21
|
13.54
|
11.43
|
15.74
|
-2.64
|
7.99
|
13.28
|
12.46
|
6.64
|
12.8
|
|
法人税等合計
|
18
|
7
|
30
|
17
|
-
|
10
|
35
|
18
|
-
|
12
|
37
|
17
|
-
|
12
|
42
|
20
|
-
|
11
|
42
|
24
|
-
|
14
|
48
|
24
|
-
|
14
|
37
|
19
|
-
|
43
|
37
|
14
|
-
|
10
|
21
|
10
|
-
|
16
|
22
|
22
|
-
|
24
|
35
|
21
|
17
|
33
|
31
|
24
|
43
|
-14
|
15
|
34
|
24
|
13
|
31
|
|
実効税率(%)
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
33
|
17
|
60
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52
|
136
|
|
純利益率(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
一株あたり利益
|
1.03
|
0.54
|
1.92
|
1.13
|
0.16
|
0.66
|
2.3
|
0.69
|
0
|
0.54
|
1.35
|
0.7
|
0.09
|
0.45
|
1.54
|
0.89
|
0.19
|
0.55
|
1.68
|
0.96
|
0.43
|
0.71
|
1.92
|
1.02
|
0.28
|
0.41
|
1.11
|
0.63
|
0.31
|
0.21
|
1.23
|
0.75
|
0.37
|
0.56
|
1.08
|
0.57
|
0.36
|
0.65
|
0.92
|
0.83
|
0.67
|
1.03
|
1.32
|
0.9
|
0.66
|
1.25
|
1.19
|
1.02
|
1.6
|
-0.14
|
0.62
|
1.39
|
1.15
|
0.52
|
1.37
|
|
希薄化後一株あたり利益
|
1.01
|
0.53
|
1.88
|
1.11
|
0.16
|
0.65
|
2.26
|
0.67
|
0
|
0.53
|
1.32
|
0.68
|
0.08
|
0.44
|
1.51
|
0.87
|
0.19
|
0.54
|
1.64
|
0.94
|
0.42
|
0.7
|
1.89
|
1
|
0.27
|
0.41
|
1.08
|
0.61
|
0.31
|
0.21
|
1.21
|
0.73
|
0.36
|
0.55
|
1.07
|
0.56
|
0.35
|
0.65
|
0.91
|
0.82
|
0.66
|
1.02
|
1.31
|
0.89
|
0.66
|
1.24
|
1.19
|
1.01
|
1.59
|
-0.14
|
0.62
|
1.38
|
1.14
|
0.52
|
1.37
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.23
|
0.23
|
0.23
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.26
|
0.26
|
0.26
|
0.3
|
0.3
|
0.3
|
0.34
|
0.34
|
0.34
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|