|
(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
|
3Q25
|
4Q25
|
|
売上高
|
212
|
195
|
219
|
216
|
209
|
240
|
262
|
268
|
272
|
265
|
296
|
369
|
373
|
449
|
435
|
487
|
509
|
533
|
512
|
618
|
464
|
306
|
305
|
280
|
281
|
246
|
310
|
316
|
517
|
460
|
385
|
400
|
473
|
457
|
548
|
714
|
641
|
534
|
429
|
463
|
386
|
332
|
333
|
456
|
472
|
411
|
641
|
2,143
|
2,070
|
2,638
|
2,676
|
1,667
|
1,777
|
1,197
|
1,356
|
1,495
|
1,433
|
1,287
|
1,359
|
1,446
|
2,016
|
1,965
|
1,817
|
1,608
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.3
|
40.7
|
52.7
|
33.7
|
11.2
|
|
営業費用
|
152
|
147
|
197
|
186
|
171
|
168
|
200
|
196
|
224
|
255
|
220
|
247
|
286
|
285
|
308
|
337
|
314
|
321
|
322
|
1,128
|
379
|
326
|
311
|
440
|
340
|
316
|
304
|
756
|
326
|
400
|
332
|
744
|
254
|
375
|
394
|
376
|
290
|
286
|
303
|
308
|
300
|
278
|
298
|
293
|
284
|
270
|
344
|
983
|
882
|
960
|
1,014
|
985
|
905
|
909
|
939
|
1,019
|
992
|
976
|
1,035
|
1,069
|
1,202
|
1,261
|
1,347
|
1,388
|
|
営業利益
|
60
|
52
|
22
|
131
|
36
|
106
|
65
|
98
|
46
|
78
|
75
|
105
|
87
|
164
|
131
|
167
|
194
|
210
|
190
|
-490
|
87
|
-19
|
-2
|
-158
|
-56
|
-71
|
3
|
-444
|
190
|
57
|
39
|
-439
|
177
|
78
|
176
|
340
|
352
|
250
|
129
|
222
|
86
|
53
|
-8
|
162
|
175
|
53
|
95
|
1,238
|
799
|
1,609
|
1,506
|
1,295
|
877
|
276
|
424
|
577
|
440
|
296
|
327
|
326
|
702
|
708
|
471
|
571
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.5
|
34.8
|
36.0
|
25.9
|
35.5
|
|
経常(税引前)利益
|
45
|
36
|
5
|
111
|
19
|
88
|
46
|
80
|
29
|
59
|
59
|
88
|
70
|
148
|
115
|
151
|
177
|
194
|
172
|
-513
|
63
|
-44
|
-26
|
-183
|
-80
|
-98
|
-19
|
-464
|
168
|
37
|
24
|
-460
|
156
|
54
|
161
|
324
|
340
|
236
|
116
|
207
|
72
|
39
|
-22
|
151
|
163
|
41
|
83
|
1,214
|
778
|
1,588
|
1,515
|
1,288
|
872
|
270
|
417
|
569
|
437
|
281
|
319
|
308
|
657
|
658
|
423
|
525
|
|
経常(税引前)利益率(%)
|
21.5
|
18.6
|
2.5
|
51.2
|
9.1
|
36.8
|
17.8
|
30.2
|
10.9
|
22.4
|
20.1
|
24.0
|
19.0
|
32.9
|
26.6
|
31.0
|
34.9
|
36.4
|
33.8
|
-83.0
|
13.7
|
-14.1
|
-8.4
|
-64.9
|
-28.4
|
-39.4
|
-5.9
|
-146.6
|
32.6
|
8.1
|
6.4
|
-114.7
|
33.1
|
11.9
|
29.5
|
45.5
|
53.1
|
44.2
|
27.1
|
44.7
|
18.7
|
11.8
|
-6.6
|
33.2
|
34.5
|
10.0
|
13.0
|
56.7
|
37.6
|
60.2
|
56.6
|
77.3
|
49.1
|
22.6
|
30.8
|
38.1
|
30.5
|
21.8
|
23.5
|
21.3
|
32.6
|
33.5
|
23.3
|
32.6
|
|
法人税等合計
|
16
|
14
|
1
|
61
|
6
|
33
|
18
|
54
|
11
|
23
|
22
|
48
|
27
|
58
|
45
|
73
|
70
|
75
|
72
|
-291
|
23
|
-16
|
-11
|
-72
|
-29
|
-35
|
-9
|
-172
|
63
|
15
|
7
|
-415
|
39
|
12
|
39
|
49
|
77
|
55
|
25
|
60
|
18
|
8
|
-8
|
20
|
36
|
10
|
20
|
275
|
170
|
359
|
319
|
256
|
195
|
61
|
94
|
153
|
85
|
61
|
67
|
11
|
141
|
147
|
101
|
157
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6
|
21.5
|
22.3
|
23.9
|
29.9
|
|
純利益
|
28
|
21
|
3
|
49
|
12
|
54
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-16
|
-
|
-52
|
-63
|
-11
|
-
|
105
|
21
|
17
|
-
|
117
|
42
|
122
|
-
|
262
|
181
|
90
|
-
|
53
|
30
|
-15
|
-
|
126
|
30
|
62
|
938
|
608
|
1,229
|
1,196
|
1,032
|
677
|
209
|
323
|
416
|
352
|
220
|
252
|
297
|
516
|
511
|
322
|
368
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.5
|
25.6
|
26.0
|
17.7
|
22.9
|
|
一株あたり利益
|
0.28
|
0.21
|
-
|
0.47
|
0.12
|
0.53
|
0.27
|
-0.33
|
0.09
|
0.17
|
0.17
|
0.2
|
0.2
|
0.42
|
0.17
|
0.19
|
0.26
|
0.28
|
0.24
|
-0.53
|
0.1
|
-0.07
|
-0.04
|
-0.27
|
-0.12
|
-0.14
|
-0.02
|
-0.64
|
0.23
|
0.05
|
0.04
|
-0.09
|
0.26
|
0.09
|
0.28
|
0.62
|
0.62
|
0.43
|
0.22
|
0.37
|
0.14
|
0.08
|
-0.04
|
0.33
|
0.32
|
0.08
|
0.16
|
1.75
|
0.75
|
1.53
|
1.51
|
1.31
|
0.88
|
0.28
|
0.43
|
0.55
|
0.47
|
0.3
|
0.34
|
0.4
|
0.68
|
0.67
|
0.42
|
0.48
|
|
希薄化後一株あたり利益
|
0.27
|
0.21
|
-
|
0.46
|
0.12
|
0.52
|
0.27
|
-0.33
|
0.09
|
0.17
|
0.17
|
0.19
|
0.2
|
0.42
|
0.17
|
0.18
|
0.26
|
0.28
|
0.24
|
-0.53
|
0.1
|
-0.07
|
-0.04
|
-0.27
|
-0.12
|
-0.14
|
-0.02
|
-0.64
|
0.23
|
0.05
|
0.04
|
-0.09
|
0.25
|
0.09
|
0.28
|
0.62
|
0.62
|
0.43
|
0.22
|
0.36
|
0.13
|
0.08
|
-0.04
|
0.33
|
0.31
|
0.08
|
0.16
|
1.74
|
0.74
|
1.52
|
1.5
|
1.31
|
0.88
|
0.27
|
0.42
|
0.55
|
0.47
|
0.29
|
0.34
|
0.4
|
0.68
|
0.67
|
0.42
|
0.48
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
52.5
|
-
|
-
|
-
|
45.8
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
-0.03
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.09
|
0.09
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.8
|
0.56
|
0.6
|
0.65
|
0.68
|
0.57
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.22
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
812
|
1,208
|
1,287
|
1,090
|
1,237
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56.2
|
59.9
|
65.5
|
60.0
|
76.9
|