|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
8,950
|
7,747
|
9,153
|
9,816
|
8,399
|
8,413
|
9,732
|
9,923
|
8,602
|
8,500
|
9,707
|
10,490
|
9,076
|
8,916
|
10,621
|
11,178
|
9,647
|
9,388
|
10,707
|
11,107
|
9,502
|
9,251
|
10,447
|
10,483
|
9,458
|
9,148
|
10,791
|
11,060
|
10,245
|
9,968
|
11,775
|
11,953
|
-
|
10,472
|
12,536
|
12,560
|
11,439
|
8,592
|
1,468
|
3,062
|
4,150
|
7,126
|
9,154
|
9,348
|
13,824
|
13,975
|
12,759
|
15,578
|
15,488
|
13,748
|
16,658
|
15,677
|
14,040
|
16,648
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
7,947
|
7,839
|
8,672
|
8,956
|
-
|
8,031
|
9,598
|
8,615
|
-
|
8,278
|
8,793
|
8,927
|
-
|
8,296
|
9,042
|
10,343
|
-
|
7,990
|
8,233
|
8,894
|
-
|
7,711
|
8,024
|
8,514
|
-
|
8,095
|
8,763
|
9,221
|
-
|
9,128
|
10,095
|
10,311
|
-
|
9,452
|
10,408
|
10,489
|
-
|
9,002
|
6,283
|
9,448
|
5,548
|
6,310
|
6,949
|
10,131
|
12,305
|
12,519
|
13,036
|
13,087
|
13,504
|
13,134
|
14,391
|
14,280
|
13,471
|
14,546
|
|
営業利益
|
1,003
|
-92
|
481
|
860
|
726
|
382
|
134
|
1,308
|
352
|
222
|
914
|
1,563
|
701
|
620
|
1,579
|
835
|
-828
|
1,398
|
2,474
|
2,213
|
1,717
|
1,540
|
2,423
|
1,969
|
1,020
|
1,053
|
2,028
|
1,839
|
1,193
|
840
|
1,680
|
1,642
|
1,090
|
1,020
|
2,128
|
2,071
|
1,399
|
-410
|
-4,815
|
-6,386
|
-1,398
|
816
|
2,205
|
-783
|
1,519
|
1,456
|
-277
|
2,491
|
1,984
|
614
|
2,267
|
1,397
|
569
|
2,102
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
366
|
-389
|
195
|
547
|
-
|
127
|
-164
|
1,052
|
-
|
3
|
686
|
1,363
|
-
|
335
|
1,298
|
579
|
-
|
1,186
|
2,366
|
2,072
|
-
|
1,434
|
2,350
|
1,900
|
-
|
915
|
1,891
|
1,805
|
-
|
718
|
1,372
|
1,674
|
-
|
946
|
1,907
|
1,947
|
-
|
-607
|
-7,014
|
-6,859
|
-1,515
|
776
|
1,532
|
-1,200
|
1,033
|
962
|
-506
|
2,317
|
1,521
|
122
|
1,773
|
1,561
|
320
|
2,574
|
|
経常(税引前)利益率(%)
|
4.09
|
-5.02
|
2.13
|
5.57
|
-
|
1.51
|
-1.69
|
10.6
|
-
|
0.04
|
7.07
|
12.99
|
-
|
3.76
|
12.22
|
5.18
|
-
|
12.63
|
22.1
|
18.65
|
-
|
15.5
|
22.49
|
18.12
|
-
|
10.0
|
17.52
|
16.32
|
-
|
7.2
|
11.65
|
14.0
|
-
|
9.03
|
15.21
|
15.5
|
-
|
-7.06
|
-477.79
|
-224.0
|
-36.51
|
10.89
|
16.74
|
-12.84
|
7.47
|
6.88
|
-3.97
|
14.87
|
9.82
|
0.89
|
10.64
|
9.96
|
2.28
|
15.46
|
|
法人税等合計
|
3
|
-71
|
-3
|
-2
|
-
|
3
|
4
|
5
|
-
|
-4
|
1
|
-6
|
-
|
122
|
497
|
222
|
-
|
440
|
881
|
757
|
-
|
488
|
804
|
641
|
-
|
312
|
667
|
627
|
-
|
171
|
347
|
362
|
-
|
216
|
464
|
452
|
-
|
-73
|
-1,297
|
-1,480
|
-338
|
124
|
320
|
-260
|
298
|
267
|
-143
|
490
|
413
|
85
|
468
|
289
|
80
|
444
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
363
|
-318
|
198
|
549
|
425
|
124
|
-168
|
1,047
|
7
|
7
|
685
|
1,369
|
8,479
|
213
|
801
|
357
|
-712
|
746
|
1,485
|
1,315
|
980
|
946
|
1,546
|
1,259
|
622
|
603
|
1,224
|
1,178
|
572
|
547
|
1,025
|
1,312
|
1,019
|
730
|
1,443
|
1,495
|
1,099
|
-534
|
-5,717
|
-5,379
|
-1,177
|
652
|
1,212
|
-940
|
735
|
695
|
-363
|
1,827
|
1,108
|
37
|
1,305
|
1,272
|
240
|
2,130
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.43
|
-
|
0.24
|
0.66
|
0.51
|
0.15
|
-0.2
|
1.24
|
0.01
|
0.01
|
0.81
|
1.61
|
10.02
|
0.25
|
0.95
|
0.43
|
-0.86
|
0.91
|
1.85
|
1.67
|
1.26
|
1.22
|
2.04
|
1.7
|
0.85
|
0.83
|
1.68
|
1.64
|
0.81
|
0.78
|
1.47
|
1.91
|
1.5
|
1.1
|
2.22
|
2.32
|
1.71
|
-0.84
|
-9.01
|
-8.47
|
-1.85
|
1.02
|
1.9
|
-1.48
|
1.15
|
1.09
|
-0.57
|
2.86
|
1.73
|
0.06
|
2.04
|
1.98
|
0.37
|
3.28
|
|
希薄化後一株あたり利益
|
0.43
|
-
|
0.23
|
0.65
|
0.5
|
0.15
|
-0.2
|
1.23
|
0.01
|
0.01
|
0.8
|
1.59
|
9.89
|
0.25
|
0.94
|
0.42
|
-0.86
|
0.9
|
1.83
|
1.65
|
1.25
|
1.21
|
2.03
|
1.69
|
0.84
|
0.82
|
1.68
|
1.64
|
0.8
|
0.77
|
1.47
|
1.91
|
1.49
|
1.09
|
2.21
|
2.31
|
1.71
|
-0.84
|
-9.01
|
-8.47
|
-1.85
|
1.02
|
1.89
|
-1.48
|
1.15
|
1.08
|
-0.57
|
2.84
|
1.72
|
0.06
|
2.01
|
1.97
|
0.37
|
3.27
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.09
|
-
|
0.09
|
0.09
|
0.14
|
-
|
0.14
|
0.14
|
0.2
|
-
|
0.2
|
0.2
|
0.31
|
-
|
0.31
|
0.31
|
0.35
|
-
|
0.35
|
0.35
|
0.4
|
-
|
0.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
-
|
0.15
|
0.15
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|