|
(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
|
3,761
|
4,387
|
4,665
|
5,160
|
-
|
5,935
|
6,548
|
7,064
|
6,868
|
7,234
|
7,111
|
7,290
|
6,974
|
7,317
|
7,472
|
7,639
|
7,348
|
8,051
|
8,701
|
8,770
|
7,050
|
5,919
|
5,582
|
5,082
|
4,198
|
3,835
|
3,833
|
4,021
|
4,279
|
4,957
|
5,444
|
5,940
|
5,740
|
6,147
|
6,172
|
5,936
|
5,737
|
5,930
|
5,550
|
5,191
|
5,037
|
3,196
|
2,975
|
3,237
|
3,451
|
3,707
|
3,860
|
4,277
|
4,284
|
5,074
|
5,357
|
5,582
|
5,677
|
5,798
|
5,804
|
5,739
|
5,804
|
5,833
|
5,697
|
5,610
|
5,417
|
5,510
|
5,600
|
5,657
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.3
|
-6.7
|
-5.5
|
-1.7
|
0.8
|
|
売上原価
|
2,473
|
2,716
|
2,891
|
3,162
|
-
|
3,659
|
4,030
|
4,315
|
4,533
|
4,638
|
4,751
|
4,825
|
4,614
|
4,765
|
4,765
|
4,815
|
4,765
|
5,151
|
5,486
|
5,658
|
4,973
|
3,942
|
3,791
|
3,194
|
2,956
|
2,777
|
2,743
|
2,777
|
3,103
|
3,453
|
3,686
|
3,971
|
4,007
|
4,221
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
3,312
|
3,625
|
3,847
|
4,180
|
-
|
4,774
|
5,216
|
5,634
|
5,845
|
6,033
|
6,157
|
6,309
|
7,072
|
6,333
|
6,364
|
6,495
|
6,378
|
6,857
|
7,067
|
7,471
|
7,598
|
5,665
|
5,539
|
4,996
|
7,277
|
7,715
|
3,705
|
3,968
|
4,076
|
4,811
|
4,810
|
5,561
|
5,386
|
5,358
|
5,456
|
5,328
|
5,372
|
5,627
|
5,014
|
6,843
|
5,608
|
5,107
|
2,833
|
3,333
|
3,081
|
3,273
|
3,414
|
3,727
|
3,773
|
4,700
|
4,511
|
4,606
|
4,700
|
4,787
|
4,767
|
4,681
|
4,817
|
4,801
|
4,826
|
4,678
|
4,986
|
4,783
|
5,244
|
4,911
|
|
営業利益
|
449
|
762
|
818
|
980
|
-
|
1,161
|
1,332
|
1,430
|
1,023
|
1,201
|
954
|
981
|
-98
|
984
|
1,108
|
1,144
|
970
|
1,194
|
1,634
|
1,299
|
-548
|
254
|
43
|
86
|
-3,079
|
-3,880
|
128
|
53
|
203
|
146
|
634
|
379
|
354
|
789
|
716
|
608
|
365
|
303
|
536
|
-1,652
|
-571
|
-1,911
|
142
|
-96
|
370
|
434
|
446
|
550
|
511
|
374
|
846
|
976
|
977
|
1,011
|
1,037
|
1,058
|
987
|
1,032
|
871
|
932
|
431
|
727
|
356
|
746
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.6
|
8.0
|
13.2
|
6.4
|
13.2
|
|
経常(税引前)利益
|
333
|
677
|
735
|
910
|
-
|
1,093
|
1,261
|
1,354
|
942
|
1,104
|
877
|
899
|
-183
|
902
|
1,005
|
1,040
|
846
|
1,076
|
1,550
|
1,240
|
-878
|
125
|
-90
|
-93
|
-3,291
|
-4,100
|
-52
|
-175
|
-57
|
-1
|
496
|
244
|
189
|
633
|
534
|
458
|
192
|
151
|
372
|
-1,815
|
-896
|
-2,100
|
-1
|
-200
|
223
|
295
|
316
|
466
|
332
|
231
|
705
|
800
|
829
|
783
|
916
|
900
|
787
|
920
|
734
|
800
|
306
|
611
|
219
|
700
|
|
経常(税引前)利益率(%)
|
8.9
|
15.4
|
15.8
|
17.6
|
-
|
18.4
|
19.3
|
19.2
|
13.7
|
15.3
|
12.3
|
12.3
|
-2.6
|
12.3
|
13.5
|
13.6
|
11.5
|
13.4
|
17.8
|
14.1
|
-12.5
|
2.1
|
-1.6
|
-1.8
|
-78.4
|
-106.9
|
-1.4
|
-4.4
|
-1.3
|
0.0
|
9.1
|
4.1
|
3.3
|
10.3
|
8.7
|
7.7
|
3.3
|
2.5
|
6.7
|
-35.0
|
-17.8
|
-65.7
|
0.0
|
-6.2
|
6.5
|
8.0
|
8.2
|
10.9
|
7.7
|
4.6
|
13.2
|
14.3
|
14.6
|
13.5
|
15.8
|
15.7
|
13.6
|
15.8
|
12.9
|
14.3
|
5.6
|
11.1
|
3.9
|
12.4
|
|
法人税等合計
|
-
|
-
|
249
|
283
|
-
|
352
|
411
|
447
|
304
|
357
|
267
|
307
|
-172
|
256
|
296
|
268
|
229
|
299
|
411
|
336
|
-241
|
71
|
-37
|
-67
|
-875
|
-902
|
-59
|
-22
|
-25
|
-29
|
135
|
1,050
|
142
|
125
|
100
|
-306
|
40
|
74
|
76
|
-183
|
119
|
-402
|
18
|
-13
|
52
|
65
|
76
|
-409
|
68
|
114
|
156
|
177
|
174
|
167
|
192
|
168
|
178
|
207
|
154
|
179
|
103
|
131
|
199
|
46
|
|
実効税率(%)
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.4
|
33.7
|
21.4
|
90.9
|
6.6
|
|
純利益
|
207
|
483
|
545
|
607
|
511
|
741
|
685
|
907
|
630
|
739
|
604
|
672
|
-16
|
648
|
708
|
795
|
622
|
775
|
1,205
|
905
|
-641
|
54
|
-53
|
-26
|
-2,412
|
-3,205
|
7
|
-149
|
-32
|
28
|
365
|
-824
|
47
|
511
|
435
|
668
|
152
|
77
|
296
|
-1,653
|
-1,015
|
-1,676
|
-17
|
-227
|
171
|
230
|
240
|
827
|
264
|
117
|
549
|
665
|
655
|
616
|
724
|
667
|
609
|
713
|
580
|
615
|
204
|
480
|
20
|
589
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.0
|
3.8
|
8.7
|
0.4
|
10.4
|
|
一株あたり利益
|
0.23
|
0.53
|
0.6
|
0.66
|
-
|
0.81
|
0.74
|
0.98
|
0.68
|
0.8
|
0.65
|
0.72
|
-0.02
|
0.7
|
0.79
|
0.91
|
0.73
|
0.92
|
1.42
|
1.07
|
-0.76
|
0.06
|
-0.06
|
-0.03
|
-2.81
|
-3.73
|
0.01
|
-0.16
|
-
|
-
|
0.42
|
-
|
-
|
0.58
|
0.5
|
-
|
-
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
600000
|
-
|
720000
|
680000
|
800000
|
-
|
680000
|
800000
|
650000
|
-
|
0.24
|
0.55
|
0.02
|
-
|
|
希薄化後一株あたり利益
|
0.23
|
0.53
|
0.6
|
0.66
|
-
|
0.8
|
0.74
|
0.98
|
0.68
|
0.79
|
0.65
|
0.72
|
-0.02
|
0.69
|
0.79
|
0.91
|
0.73
|
0.91
|
1.41
|
1.06
|
-0.76
|
0.06
|
-0.06
|
-0.03
|
-2.81
|
-3.73
|
0.01
|
-0.16
|
-
|
-
|
0.42
|
-0.94
|
-
|
0.58
|
0.5
|
0.76
|
-
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
600000
|
-
|
720000
|
680000
|
790000
|
-
|
680000
|
800000
|
650000
|
-
|
0.24
|
0.55
|
0.02
|
-
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.18
|
0.18
|
0.18
|
-
|
-
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.04
|
0.04
|
0.05
|
0.04
|
0.04
|
0.04
|
0.05
|
0.12
|
0.12
|
0.12
|
0.12
|
-
|
0.16
|
0.16
|
-
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,207
|
708
|
1,011
|
641
|
1,036
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.5
|
13.1
|
18.3
|
11.4
|
18.3
|