|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
|
売上高
|
25,421
|
22,071
|
20,738
|
18,371
|
19,726
|
20,622
|
20,831
|
17,174
|
19,406
|
18,642
|
16,934
|
18,174
|
20,491
|
20,479
|
17,880
|
17,780
|
20,124
|
19,342
|
19,604
|
17,812
|
19,736
|
19,470
|
18,692
|
18,456
|
17,555
|
17,548
|
17,760
|
17,012
|
18,120
|
17,901
|
18,173
|
17,255
|
18,872
|
18,469
|
18,389
|
17,124
|
19,076
|
19,712
|
19,177
|
18,378
|
20,731
|
19,766
|
17,302
|
16,499
|
19,327
|
17,474
|
17,154
|
17,017
|
19,186
|
19,638
|
19,919
|
-
|
29,395
|
32,647
|
34,837
|
-
|
36,223
|
35,987
|
36,456
|
-
|
33,666
|
35,859
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
10.23
|
4.65
|
-
|
-7.06
|
-0.36
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,222
|
7,027
|
7,903
|
2,262
|
-46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
11,518
|
11,866
|
11,520
|
12,471
|
12,326
|
12,936
|
12,460
|
13,211
|
12,319
|
12,134
|
12,220
|
13,845
|
12,398
|
12,140
|
11,655
|
12,293
|
12,149
|
15,521
|
12,955
|
14,426
|
10,884
|
10,928
|
10,669
|
11,134
|
10,523
|
10,369
|
10,404
|
10,120
|
10,477
|
10,506
|
10,171
|
10,083
|
10,925
|
10,712
|
10,311
|
9,893
|
10,584
|
10,500
|
10,464
|
10,454
|
10,594
|
10,415
|
10,964
|
11,104
|
11,073
|
11,192
|
11,484
|
13,532
|
13,165
|
12,393
|
12,749
|
-
|
13,289
|
13,570
|
13,511
|
-
|
14,195
|
13,353
|
13,250
|
-
|
13,425
|
13,577
|
|
経常(税引前)利益
|
5,285
|
3,540
|
3,299
|
1,060
|
4,216
|
4,299
|
5,020
|
1,089
|
4,068
|
3,702
|
-964
|
1,130
|
5,553
|
6,315
|
4,266
|
3,415
|
6,001
|
2,091
|
4,899
|
1,373
|
6,937
|
6,894
|
6,187
|
4,808
|
4,987
|
5,770
|
5,620
|
-
|
5,981
|
5,678
|
6,003
|
-
|
6,090
|
5,945
|
6,104
|
-
|
6,012
|
6,165
|
6,022
|
-
|
3,110
|
1,448
|
4,076
|
-
|
10,309
|
7,348
|
5,862
|
-
|
5,266
|
5,971
|
4,394
|
-
|
6,183
|
4,042
|
4,788
|
-
|
4,544
|
4,310
|
4,390
|
-
|
5,448
|
5,219
|
|
経常(税引前)利益率(%)
|
20.79
|
16.04
|
15.91
|
5.77
|
21.37
|
20.85
|
24.1
|
6.34
|
20.96
|
19.86
|
-5.69
|
6.22
|
27.1
|
30.84
|
23.86
|
19.21
|
29.82
|
10.81
|
24.99
|
7.71
|
35.15
|
35.41
|
33.1
|
26.05
|
28.41
|
32.88
|
31.64
|
-
|
33.01
|
31.72
|
33.03
|
-
|
32.27
|
32.19
|
33.19
|
-
|
31.52
|
31.28
|
31.4
|
-
|
15.0
|
7.33
|
23.56
|
-
|
53.34
|
42.05
|
34.17
|
-
|
27.45
|
30.41
|
22.06
|
-
|
21.03
|
12.38
|
13.74
|
-
|
12.54
|
11.98
|
12.04
|
-
|
16.18
|
14.55
|
|
法人税等合計
|
1,036
|
812
|
698
|
-313
|
1,185
|
967
|
1,278
|
91
|
1,006
|
715
|
-1,488
|
-206
|
1,588
|
2,127
|
1,080
|
1,090
|
2,050
|
1,838
|
1,985
|
991
|
2,120
|
2,036
|
1,881
|
1,403
|
1,479
|
1,723
|
1,733
|
1,509
|
1,863
|
1,795
|
1,866
|
23,864
|
1,441
|
1,444
|
1,471
|
1,001
|
1,275
|
1,373
|
1,079
|
703
|
576
|
131
|
815
|
1,116
|
2,332
|
1,155
|
1,193
|
771
|
941
|
1,182
|
879
|
-
|
1,531
|
1,090
|
1,203
|
-
|
1,136
|
1,047
|
1,116
|
-
|
1,340
|
1,186
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
0
|
0
|
-
|
0
|
0
|
|
純利益
|
4,460
|
2,725
|
2,227
|
1,471
|
3,071
|
3,403
|
3,771
|
998
|
3,057
|
2,986
|
493
|
1,224
|
3,898
|
4,218
|
3,278
|
2,506
|
3,988
|
231
|
2,898
|
381
|
4,812
|
4,864
|
4,296
|
3,360
|
3,506
|
4,024
|
3,857
|
3,588
|
4,100
|
3,904
|
4,133
|
-18,874
|
4,642
|
4,516
|
4,625
|
4,313
|
4,735
|
4,809
|
4,928
|
4,995
|
2,522
|
1,316
|
3,254
|
4,331
|
7,975
|
6,203
|
4,668
|
3,179
|
4,323
|
4,568
|
3,509
|
-
|
4,651
|
2,951
|
3,587
|
-
|
3,407
|
3,263
|
3,273
|
-
|
4,107
|
4,033
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
9.07
|
8.98
|
-
|
12.2
|
11.25
|
|
一株あたり利益
|
0.15
|
0.09
|
0.07
|
0.04
|
0.1
|
1.12
|
1.27
|
0.32
|
0.98
|
0.98
|
0.15
|
0.39
|
1.23
|
1.35
|
1.01
|
0.77
|
1.24
|
0.03
|
0.88
|
0.06
|
1.51
|
1.52
|
1.36
|
1.02
|
1.1
|
1.24
|
1.24
|
1.14
|
1.35
|
1.28
|
1.42
|
-7.38
|
1.68
|
1.63
|
1.73
|
1.65
|
1.88
|
1.95
|
2.09
|
2.16
|
1.05
|
0.51
|
1.41
|
1.93
|
3.64
|
2.87
|
2.17
|
1.47
|
2.03
|
2.2
|
1.64
|
-
|
2.21
|
1.34
|
1.64
|
-
|
1.59
|
1.54
|
1.53
|
-
|
2
|
1.98
|
|
希薄化後一株あたり利益
|
0.15
|
0.09
|
0.07
|
0.04
|
0.1
|
1.09
|
1.23
|
0.31
|
0.95
|
0.95
|
0.15
|
0.38
|
1.23
|
1.34
|
1
|
0.77
|
1.23
|
0.03
|
0.88
|
0.06
|
1.51
|
1.51
|
1.35
|
1.02
|
1.1
|
1.24
|
1.24
|
1.14
|
1.35
|
1.28
|
1.42
|
-7.38
|
1.68
|
1.63
|
1.73
|
1.64
|
1.87
|
1.95
|
2.07
|
2.15
|
1.05
|
0.5
|
1.4
|
1.92
|
3.62
|
2.85
|
2.15
|
1.46
|
2.02
|
2.19
|
1.63
|
-
|
2.19
|
1.33
|
1.63
|
-
|
1.58
|
1.52
|
1.51
|
-
|
1.96
|
1.96
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.16
|
0.16
|
0.16
|
0.16
|
0.32
|
0.32
|
0.32
|
0.32
|
0.45
|
0.45
|
0.45
|
0.45
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
0.51
|
-
|
0.51
|
0.51
|
0.51
|
0.53
|
0.53
|
0.53
|
0.53
|
0.56
|
0.56
|
0.56
|
0.56
|