|
(単位:百万ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
3,287
|
3,946
|
3,445
|
3,663
|
3,534
|
3,964
|
-
|
3,630
|
3,577
|
6,722
|
5,695
|
5,898
|
5,879
|
6,709
|
6,112
|
6,624
|
5,949
|
6,395
|
5,559
|
6,065
|
5,589
|
6,483
|
5,322
|
5,622
|
5,484
|
6,821
|
5,577
|
5,729
|
5,555
|
6,482
|
5,799
|
6,135
|
5,643
|
6,628
|
6,115
|
6,163
|
5,873
|
6,940
|
6,103
|
5,949
|
5,421
|
6,721
|
6,150
|
5,758
|
6,951
|
7,132
|
6,685
|
7,968
|
7,351
|
7,276
|
6,578
|
7,994
|
7,212
|
7,671
|
7,172
|
8,154
|
8,249
|
7,508
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
5.43
|
9.03
|
2
|
7.53
|
4.68
|
|
営業費用
|
3,306
|
2,915
|
-
|
2,859
|
2,859
|
3,192
|
-
|
3,138
|
2,795
|
5,658
|
-
|
4,685
|
5,059
|
4,966
|
-
|
6,567
|
4,839
|
4,780
|
-
|
4,623
|
4,356
|
4,799
|
-
|
4,298
|
4,344
|
4,805
|
-
|
4,303
|
4,175
|
4,793
|
-
|
4,779
|
4,667
|
5,059
|
-
|
4,787
|
4,578
|
5,011
|
-
|
4,462
|
4,251
|
4,909
|
4,700
|
4,591
|
5,273
|
5,855
|
5,280
|
5,950
|
-
|
5,609
|
5,179
|
5,891
|
-
|
5,720
|
5,471
|
6,017
|
5,912
|
5,692
|
|
営業利益
|
-14
|
1,033
|
681
|
814
|
679
|
767
|
517
|
495
|
786
|
1,078
|
767
|
1,215
|
821
|
1,743
|
1,203
|
58
|
1,116
|
1,619
|
988
|
1,456
|
1,246
|
1,688
|
977
|
1,333
|
1,145
|
2,022
|
888
|
1,437
|
1,387
|
1,695
|
1,262
|
1,256
|
979
|
1,579
|
871
|
1,373
|
1,298
|
1,929
|
1,109
|
1,488
|
1,177
|
1,814
|
1,450
|
1,169
|
1,687
|
1,279
|
1,413
|
2,024
|
1,194
|
1,674
|
1,430
|
2,111
|
1,855
|
1,963
|
1,707
|
2,144
|
2,343
|
1,830
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.59
|
23.8
|
26.29
|
28.4
|
24.37
|
|
経常(税引前)利益
|
-102
|
967
|
-
|
746
|
633
|
677
|
-
|
400
|
663
|
842
|
-
|
964
|
510
|
1,451
|
-
|
-217
|
825
|
1,351
|
-
|
1,140
|
938
|
1,360
|
-
|
909
|
752
|
1,579
|
-
|
1,061
|
1,018
|
1,321
|
-
|
803
|
607
|
1,230
|
-
|
988
|
889
|
1,511
|
-
|
1,027
|
-1,208
|
1,339
|
1,025
|
734
|
1,366
|
806
|
957
|
1,518
|
-
|
1,125
|
870
|
1,515
|
-
|
1,332
|
1,071
|
1,453
|
1,597
|
1,127
|
|
経常(税引前)利益率(%)
|
-3.1
|
24.51
|
-
|
20.37
|
17.91
|
17.08
|
-
|
11.02
|
18.54
|
12.53
|
-
|
16.34
|
8.67
|
21.63
|
-
|
-3.28
|
13.87
|
21.13
|
-
|
18.8
|
16.78
|
20.98
|
-
|
16.17
|
13.71
|
23.15
|
-
|
18.52
|
18.33
|
20.38
|
-
|
13.09
|
10.76
|
18.56
|
-
|
16.03
|
15.14
|
21.77
|
-
|
17.26
|
-22.28
|
19.92
|
16.67
|
12.75
|
19.65
|
11.3
|
14.32
|
19.05
|
-
|
15.46
|
13.23
|
18.95
|
-
|
17.36
|
14.93
|
17.82
|
19.36
|
15.01
|
|
法人税等合計
|
116
|
301
|
-
|
233
|
192
|
208
|
-
|
103
|
214
|
248
|
-
|
330
|
165
|
457
|
-
|
-127
|
209
|
460
|
-
|
364
|
334
|
420
|
-
|
213
|
239
|
520
|
-
|
344
|
327
|
364
|
-
|
181
|
100
|
168
|
-
|
95
|
141
|
188
|
-
|
137
|
-316
|
105
|
84
|
36
|
90
|
-14
|
77
|
128
|
-
|
155
|
119
|
42
|
-
|
178
|
140
|
163
|
193
|
119
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
-217
|
670
|
427
|
513
|
441
|
472
|
288
|
299
|
448
|
598
|
437
|
634
|
342
|
1,008
|
692
|
-93
|
613
|
1,274
|
100
|
867
|
547
|
935
|
482
|
699
|
512
|
1,181
|
-222
|
717
|
689
|
955
|
703
|
622
|
502
|
1,082
|
464
|
900
|
820
|
1,327
|
607
|
938
|
-802
|
1,304
|
992
|
765
|
1,405
|
857
|
907
|
1,422
|
-658
|
804
|
-204
|
1,321
|
996
|
1,151
|
921
|
1,315
|
1,404
|
1,007
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.0
|
12.84
|
16.13
|
17.02
|
13.41
|
|
一株あたり利益
|
-0.17
|
0.51
|
0.32
|
0.38
|
0.33
|
0.35
|
0.22
|
0.22
|
0.99
|
-
|
0.62
|
0.89
|
0.48
|
1.42
|
0.97
|
-0.14
|
0.86
|
1.8
|
0.14
|
1.22
|
0.78
|
1.35
|
0.69
|
1.01
|
0.74
|
1.7
|
-0.33
|
1.02
|
0.98
|
1.36
|
1
|
0.88
|
0.71
|
1.51
|
0.65
|
-
|
-
|
1.82
|
-
|
-
|
-
|
-
|
1.25
|
0.96
|
1.79
|
1.08
|
1.14
|
1.81
|
-0.86
|
1.01
|
-0.32
|
1.59
|
1.27
|
1.44
|
1.13
|
1.6
|
1.76
|
1.25
|
|
希薄化後一株あたり利益
|
-0.17
|
0.51
|
0.32
|
0.38
|
0.33
|
0.35
|
0.22
|
0.22
|
0.99
|
0.85
|
0.62
|
0.89
|
0.48
|
1.42
|
0.97
|
-0.14
|
0.86
|
1.8
|
0.14
|
1.22
|
0.78
|
1.35
|
0.69
|
1.01
|
0.74
|
1.7
|
-0.33
|
1.02
|
0.98
|
1.36
|
1
|
0.88
|
0.71
|
1.51
|
0.65
|
-
|
-
|
1.82
|
-
|
-
|
-
|
-
|
1.25
|
0.96
|
1.79
|
1.08
|
1.14
|
1.81
|
-0.86
|
1.01
|
-0.32
|
1.59
|
1.27
|
1.44
|
1.13
|
1.6
|
1.76
|
1.25
|
|
一株あたり配当金
|
0.48
|
-
|
-
|
0.24
|
0.49
|
-
|
-
|
0.25
|
1.51
|
0
|
-
|
0.77
|
1.54
|
0
|
-
|
0.78
|
0.78
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.85
|
0.85
|
0.89
|
-
|
0.89
|
0.89
|
0.93
|
-
|
0.93
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.04
|
1.04
|
1.04
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
3,497
|
-
|
-
|
4,034
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
45.59
|
-
|
-
|
48.9
|
-
|