|
(単位:百万ドル)
|
3Q10
|
4Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
562
|
627
|
611
|
612
|
673
|
675
|
682
|
624
|
684
|
719
|
658
|
641
|
614
|
698
|
645
|
586
|
629
|
622
|
581
|
564
|
575
|
578
|
560
|
627
|
666
|
728
|
668
|
663
|
685
|
735
|
759
|
700
|
764
|
739
|
717
|
722
|
825
|
841
|
797
|
734
|
709
|
753
|
765
|
754
|
801
|
892
|
858
|
852
|
890
|
902
|
894
|
1,158
|
1,208
|
1,260
|
1,228
|
1,251
|
1,344
|
1,374
|
1,420
|
1,322
|
1,369
|
1,330
|
1,210
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.7
|
5.6
|
1.9
|
-3.2
|
-14.8
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
173
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
85
|
97
|
81
|
81
|
90
|
101
|
94
|
91
|
109
|
89
|
98
|
96
|
117
|
95
|
109
|
97
|
114
|
125
|
116
|
112
|
125
|
143
|
139
|
135
|
144
|
156
|
153
|
170
|
188
|
212
|
190
|
207
|
223
|
245
|
221
|
214
|
251
|
274
|
220
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.6
|
16.2
|
18.4
|
20.6
|
18.2
|
|
営業利益
|
32
|
37
|
34
|
29
|
39
|
43
|
36
|
35
|
46
|
48
|
41
|
37
|
-100
|
40
|
43
|
46
|
39
|
24
|
36
|
30
|
40
|
-21
|
32
|
16
|
39
|
47
|
39
|
42
|
45
|
54
|
48
|
42
|
55
|
43
|
55
|
47
|
64
|
20
|
63
|
47
|
63
|
66
|
66
|
60
|
69
|
81
|
87
|
74
|
83
|
94
|
92
|
61
|
97
|
107
|
111
|
117
|
128
|
143
|
22
|
39
|
164
|
181
|
140
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.6
|
3.0
|
12.0
|
13.6
|
11.6
|
|
経常(税引前)利益
|
32
|
36
|
33
|
27
|
37
|
41
|
34
|
34
|
44
|
47
|
40
|
35
|
-102
|
38
|
41
|
43
|
36
|
22
|
34
|
28
|
38
|
-22
|
31
|
12
|
36
|
44
|
36
|
39
|
43
|
51
|
45
|
38
|
51
|
39
|
52
|
44
|
61
|
16
|
59
|
44
|
59
|
64
|
63
|
57
|
67
|
78
|
84
|
71
|
80
|
112
|
154
|
69
|
82
|
94
|
101
|
107
|
118
|
135
|
15
|
31
|
156
|
174
|
141
|
|
経常(税引前)利益率(%)
|
5.8
|
5.8
|
5.4
|
4.5
|
5.6
|
6.2
|
5.1
|
5.5
|
6.5
|
6.5
|
6.2
|
5.5
|
-16.6
|
5.5
|
6.4
|
7.5
|
5.8
|
3.6
|
6.0
|
5.1
|
6.7
|
-3.8
|
5.6
|
2.0
|
5.5
|
6.1
|
5.5
|
6.0
|
6.3
|
7.1
|
6.0
|
5.5
|
6.7
|
5.3
|
7.4
|
6.1
|
7.4
|
2.0
|
7.5
|
6.0
|
8.4
|
8.5
|
8.3
|
7.7
|
8.4
|
8.8
|
9.8
|
8.4
|
9.1
|
12.4
|
17.3
|
6.0
|
6.8
|
7.5
|
8.3
|
8.6
|
8.8
|
9.9
|
1.1
|
2.4
|
11.4
|
13.1
|
11.7
|
|
法人税等合計
|
11
|
13
|
10
|
9
|
12
|
14
|
12
|
11
|
15
|
16
|
14
|
10
|
-24
|
12
|
13
|
11
|
10
|
-1
|
9
|
9
|
12
|
9
|
8
|
8
|
10
|
13
|
10
|
12
|
13
|
17
|
-1
|
9
|
17
|
10
|
10
|
-12
|
12
|
5
|
12
|
7
|
14
|
19
|
10
|
12
|
15
|
-5
|
15
|
18
|
22
|
29
|
37
|
26
|
22
|
40
|
26
|
31
|
32
|
39
|
14
|
25
|
42
|
46
|
36
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94.9
|
82.6
|
27.3
|
26.7
|
25.7
|
|
純利益
|
20
|
23
|
22
|
18
|
24
|
27
|
22
|
22
|
29
|
30
|
26
|
24
|
-79
|
25
|
27
|
31
|
26
|
22
|
25
|
19
|
26
|
-32
|
23
|
3
|
25
|
31
|
26
|
26
|
29
|
34
|
46
|
28
|
33
|
28
|
42
|
55
|
49
|
11
|
47
|
36
|
45
|
44
|
52
|
45
|
51
|
82
|
68
|
53
|
58
|
82
|
116
|
42
|
60
|
53
|
74
|
76
|
85
|
96
|
0
|
5
|
113
|
127
|
105
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1
|
0.4
|
8.3
|
9.6
|
8.7
|
|
一株あたり利益
|
0.34
|
0.38
|
0.36
|
0.28
|
0.38
|
0.42
|
0.36
|
0.35
|
0.46
|
0.48
|
0.41
|
0.38
|
-1.21
|
0.39
|
0.43
|
0.49
|
0.41
|
0.36
|
0.41
|
0.31
|
0.44
|
-0.53
|
0.39
|
0.06
|
0.44
|
0.54
|
0.47
|
0.47
|
0.52
|
0.61
|
0.82
|
0.51
|
0.6
|
0.52
|
0.76
|
1.01
|
0.9
|
0.21
|
0.87
|
0.67
|
0.84
|
0.83
|
0.97
|
0.84
|
0.96
|
1.54
|
1.27
|
0.99
|
1.1
|
1.56
|
2.2
|
0.8
|
1.13
|
1.01
|
1.41
|
1.43
|
1.6
|
0.36
|
-
|
0.02
|
0.43
|
0.49
|
0.4
|
|
希薄化後一株あたり利益
|
0.33
|
0.38
|
0.36
|
0.28
|
0.38
|
0.42
|
0.36
|
0.35
|
0.45
|
0.47
|
0.41
|
0.38
|
-1.21
|
0.39
|
0.42
|
0.48
|
0.41
|
0.35
|
0.41
|
0.31
|
0.43
|
-0.53
|
0.39
|
0.06
|
0.44
|
0.53
|
0.46
|
0.46
|
0.52
|
0.6
|
0.81
|
0.51
|
0.59
|
0.51
|
0.75
|
1
|
0.88
|
0.21
|
0.85
|
0.66
|
0.83
|
0.82
|
0.96
|
0.83
|
0.95
|
1.52
|
1.25
|
0.98
|
1.09
|
1.55
|
2.18
|
0.8
|
1.12
|
1
|
1.4
|
1.42
|
1.59
|
0.35
|
-
|
0.02
|
0.43
|
0.48
|
0.4
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
14.6
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.07
|
0.07
|
0.07
|
0.07
|
0.08
|
0.08
|
0.08
|
0.08
|
0.09
|
0.09
|
0.09
|
0.09
|
0.1
|
0.1
|
0.1
|
0.1
|
0.12
|
0.12
|
0.12
|
0.12
|
0.15
|
-389.46
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.2
|
0.2
|
0.2
|
0.2
|
0.23
|
0.23
|
0.23
|
0.23
|
0.26
|
0.26
|
0.26
|
0.26
|
0.29
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
53
|
178
|
195
|
154
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.7
|
4.0
|
13.0
|
14.7
|
12.8
|