|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
2,630
|
3,168
|
3,114
|
3,103
|
0
|
0
|
-
|
3,991
|
4,616
|
4,309
|
-
|
4,084
|
4,643
|
4,545
|
4,428
|
4,166
|
5,011
|
4,800
|
4,628
|
4,414
|
5,111
|
5,318
|
4,977
|
4,826
|
5,384
|
5,139
|
5,076
|
4,883
|
5,744
|
5,271
|
5,274
|
4,944
|
5,742
|
5,575
|
5,704
|
5,149
|
5,909
|
5,639
|
5,729
|
4,234
|
1,008
|
1,793
|
2,013
|
2,052
|
4,008
|
4,679
|
4,694
|
6,728
|
6,220
|
-
|
5,706
|
7,037
|
6,525
|
6,329
|
7,354
|
6,870
|
6,428
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
営業費用
|
2,576
|
2,805
|
-
|
2,989
|
0
|
0
|
-
|
3,969
|
4,156
|
4,258
|
-
|
4,014
|
4,210
|
4,155
|
-
|
3,951
|
4,236
|
4,186
|
-
|
3,634
|
4,026
|
4,093
|
-
|
3,882
|
4,108
|
4,444
|
-
|
4,225
|
4,494
|
4,437
|
-
|
4,328
|
4,770
|
4,777
|
-
|
4,644
|
4,941
|
4,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
54
|
363
|
216
|
114
|
0
|
0
|
147
|
22
|
460
|
51
|
91
|
70
|
433
|
390
|
386
|
215
|
775
|
614
|
621
|
780
|
1,085
|
1,225
|
1,026
|
944
|
1,276
|
695
|
846
|
658
|
1,250
|
834
|
773
|
616
|
972
|
798
|
820
|
505
|
968
|
819
|
665
|
-110
|
-1,127
|
-1,411
|
-1,169
|
199
|
594
|
733
|
-151
|
1,158
|
395
|
-
|
-284
|
795
|
117
|
-393
|
398
|
38
|
-223
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
17
|
184
|
213
|
18
|
0
|
-1
|
255
|
159
|
368
|
33
|
125
|
94
|
363
|
419
|
334
|
244
|
746
|
525
|
302
|
723
|
977
|
933
|
847
|
816
|
1,304
|
618
|
809
|
553
|
1,170
|
791
|
737
|
602
|
960
|
786
|
817
|
504
|
968
|
819
|
666
|
-144
|
-1,239
|
-1,542
|
-1,331
|
146
|
502
|
600
|
-376
|
1,036
|
353
|
-
|
-205
|
886
|
237
|
-298
|
478
|
89
|
-192
|
|
経常(税引前)利益率(%)
|
0.65
|
5.81
|
6.84
|
0.58
|
6.65
|
-5.24
|
-
|
3.98
|
7.97
|
0.77
|
-
|
2.3
|
7.82
|
9.22
|
7.54
|
5.86
|
14.89
|
10.94
|
6.53
|
16.38
|
19.12
|
17.54
|
17.02
|
16.91
|
24.22
|
12.03
|
15.94
|
11.33
|
20.37
|
15.01
|
13.97
|
12.18
|
16.72
|
14.1
|
14.32
|
9.79
|
16.38
|
14.52
|
11.63
|
-3.4
|
-122.92
|
-86.0
|
-66.12
|
7.12
|
12.52
|
12.82
|
-8.01
|
15.4
|
5.68
|
-
|
-3.59
|
12.59
|
3.63
|
-4.71
|
6.5
|
1.3
|
-2.99
|
|
法人税等合計
|
6
|
72
|
-
|
13
|
0
|
-1
|
-
|
61
|
140
|
17
|
-
|
35
|
139
|
160
|
-
|
92
|
281
|
196
|
-
|
270
|
369
|
349
|
-
|
305
|
484
|
230
|
-
|
202
|
424
|
288
|
-
|
139
|
227
|
171
|
-
|
117
|
227
|
160
|
-
|
-50
|
-324
|
-385
|
-
|
30
|
154
|
154
|
-98
|
276
|
76
|
-
|
-46
|
203
|
44
|
-67
|
111
|
22
|
-43
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
11
|
112
|
131
|
5
|
0
|
-1
|
152
|
98
|
228
|
16
|
78
|
59
|
224
|
259
|
212
|
152
|
465
|
329
|
190
|
453
|
608
|
584
|
536
|
511
|
820
|
388
|
522
|
351
|
746
|
503
|
1,888
|
463
|
733
|
615
|
654
|
387
|
741
|
659
|
514
|
-94
|
-915
|
-1,157
|
-908
|
116
|
348
|
446
|
-278
|
760
|
277
|
-220
|
-159
|
683
|
193
|
-231
|
367
|
67
|
-149
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.01
|
0.15
|
0.18
|
0.01
|
0.21
|
-0.18
|
0.2
|
0.13
|
0.3
|
0.02
|
0.11
|
0.08
|
0.31
|
0.37
|
0.3
|
0.22
|
0.67
|
0.48
|
0.28
|
0.67
|
0.91
|
0.89
|
0.83
|
0.8
|
1.3
|
0.63
|
0.85
|
0.57
|
1.24
|
0.84
|
3.19
|
0.79
|
1.27
|
1.08
|
-
|
0.7
|
1.37
|
1.24
|
0.98
|
-0.18
|
-
|
-1.96
|
-1.54
|
0.2
|
0.59
|
0.75
|
-0.47
|
1.29
|
0.47
|
-
|
-0.27
|
1.15
|
0.32
|
-0.39
|
0.61
|
0.11
|
-0.26
|
|
希薄化後一株あたり利益
|
0.01
|
0.15
|
0.18
|
0.01
|
0.21
|
-0.18
|
0.2
|
0.13
|
0.3
|
0.02
|
0.11
|
0.08
|
0.31
|
0.37
|
0.3
|
0.22
|
0.67
|
0.48
|
0.28
|
0.66
|
0.9
|
0.88
|
0.82
|
0.79
|
1.28
|
0.62
|
0.84
|
0.57
|
1.23
|
0.84
|
3.18
|
0.79
|
1.27
|
1.08
|
-
|
0.7
|
1.37
|
1.23
|
0.98
|
-0.18
|
-
|
-1.96
|
-1.54
|
0.19
|
0.57
|
0.73
|
-0.47
|
1.2
|
0.44
|
-
|
-0.27
|
1.08
|
0.31
|
-0.39
|
0.58
|
0.11
|
-0.26
|
|
一株あたり配当金
|
-
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0.01
|
0.01
|
-
|
0.01
|
0.04
|
0.04
|
-
|
0.04
|
0.06
|
0.06
|
-
|
0.06
|
0.07
|
0.07
|
-
|
0.07
|
0.1
|
0.1
|
-
|
0.1
|
0.13
|
0.13
|
-
|
0.13
|
0.16
|
0.16
|
-
|
0.16
|
0.18
|
0.18
|
-
|
0.18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|
0.18
|