|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
880
|
1,018
|
1,833
|
2,124
|
951
|
1,161
|
1,998
|
2,154
|
928
|
1,158
|
2,077
|
2,256
|
995
|
1,169
|
2,207
|
2,113
|
946
|
1,062
|
2,021
|
1,993
|
922
|
988
|
1,791
|
1,999
|
869
|
957
|
1,795
|
1,834
|
735
|
974
|
1,560
|
1,610
|
708
|
840
|
1,437
|
1,524
|
689
|
860
|
1,481
|
1,473
|
594
|
732
|
1,631
|
874
|
1,026
|
1,762
|
1,041
|
1,235
|
1,755
|
814
|
1,087
|
1,918
|
809
|
1,079
|
1,843
|
826
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
448
|
528
|
895
|
-
|
478
|
605
|
1,042
|
-
|
455
|
564
|
962
|
-
|
455
|
569
|
1,018
|
-
|
464
|
569
|
1,000
|
-
|
472
|
515
|
912
|
-
|
480
|
523
|
924
|
-
|
456
|
574
|
913
|
-
|
489
|
587
|
824
|
-
|
449
|
518
|
795
|
760
|
338
|
411
|
799
|
465
|
538
|
919
|
558
|
686
|
908
|
488
|
597
|
940
|
420
|
548
|
864
|
418
|
|
売上総利益
|
431
|
489
|
937
|
1,095
|
473
|
556
|
956
|
1,160
|
473
|
594
|
1,115
|
1,225
|
540
|
600
|
1,187
|
1,150
|
481
|
492
|
1,021
|
1,005
|
450
|
472
|
879
|
1,003
|
388
|
433
|
870
|
861
|
278
|
399
|
647
|
495
|
218
|
253
|
613
|
709
|
239
|
341
|
686
|
713
|
255
|
320
|
832
|
409
|
488
|
842
|
482
|
548
|
846
|
325
|
489
|
977
|
388
|
530
|
978
|
408
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
338
|
401
|
346
|
350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
45
|
69
|
358
|
428
|
36
|
109
|
397
|
497
|
28
|
131
|
487
|
373
|
65
|
94
|
528
|
479
|
6
|
1
|
409
|
237
|
-55
|
0
|
300
|
294
|
-50
|
-12
|
317
|
262
|
-128
|
-49
|
85
|
-253
|
-277
|
-190
|
121
|
107
|
-131
|
-52
|
150
|
67
|
-150
|
-47
|
384
|
31
|
49
|
389
|
80
|
125
|
391
|
-116
|
62
|
473
|
-36
|
83
|
488
|
-53
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
33
|
62
|
346
|
404
|
21
|
94
|
385
|
468
|
10
|
111
|
466
|
356
|
44
|
78
|
514
|
461
|
-10
|
-15
|
394
|
216
|
-74
|
-20
|
286
|
270
|
-94
|
-30
|
294
|
238
|
-146
|
-74
|
61
|
-347
|
-314
|
-235
|
72
|
56
|
-178
|
-96
|
101
|
9
|
-199
|
-97
|
338
|
-98
|
11
|
333
|
39
|
87
|
363
|
-139
|
38
|
450
|
-54
|
59
|
471
|
-80
|
|
経常(税引前)利益率(%)
|
3.78
|
6.09
|
18.91
|
19.06
|
2.23
|
8.17
|
19.3
|
21.77
|
1.1
|
9.61
|
22.47
|
15.81
|
4.44
|
6.73
|
23.31
|
21.86
|
-1.0
|
-1.35
|
19.5
|
10.86
|
-7.93
|
-2.01
|
15.97
|
13.54
|
-10.75
|
-3.11
|
16.38
|
13.03
|
-19.8
|
-7.57
|
3.92
|
-21.53
|
-44.31
|
-27.83
|
5.05
|
3.68
|
-25.76
|
-11.14
|
6.88
|
0.62
|
-33.47
|
-13.16
|
20.72
|
-11.16
|
1.08
|
18.94
|
3.76
|
7.05
|
20.71
|
-16.97
|
3.55
|
23.46
|
-6.66
|
5.51
|
25.58
|
-9.59
|
|
法人税等合計
|
8
|
10
|
63
|
-
|
4
|
14
|
84
|
-
|
2
|
15
|
100
|
-
|
5
|
5
|
91
|
-
|
1
|
-43
|
62
|
-
|
-15
|
-9
|
62
|
-
|
-21
|
-11
|
57
|
-
|
-33
|
-18
|
664
|
-
|
-3
|
6
|
66
|
-
|
6
|
12
|
31
|
-
|
11
|
12
|
22
|
20
|
20
|
-457
|
23
|
26
|
80
|
-27
|
14
|
309
|
-21
|
9
|
106
|
-31
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
24
|
51
|
283
|
325
|
16
|
80
|
300
|
370
|
7
|
96
|
365
|
306
|
38
|
73
|
422
|
369
|
-12
|
28
|
331
|
149
|
-59
|
-12
|
223
|
215
|
-73
|
-20
|
236
|
173
|
-114
|
-57
|
-604
|
-282
|
-312
|
-241
|
6
|
14
|
-184
|
-108
|
70
|
0
|
-211
|
-110
|
315
|
-116
|
-6
|
795
|
21
|
66
|
289
|
-107
|
27
|
146
|
-29
|
56
|
372
|
-41
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.07
|
0.14
|
0.78
|
0.9
|
0.05
|
0.23
|
0.87
|
1.08
|
0.02
|
0.28
|
1.06
|
0.88
|
0.11
|
0.21
|
1.22
|
1.08
|
-0.03
|
0.08
|
0.97
|
0.44
|
-0.17
|
-0.03
|
0.66
|
0.63
|
-0.21
|
-0.06
|
0.69
|
0.51
|
-0.33
|
-0.16
|
-1.75
|
-0.82
|
-0.9
|
-0.7
|
0.02
|
0.04
|
-0.53
|
-0.31
|
0.2
|
0
|
-0.61
|
-0.31
|
0.91
|
-0.33
|
-0.02
|
2.27
|
0.06
|
0.19
|
0.82
|
-0.3
|
0.08
|
0.41
|
-0.08
|
0.17
|
1.1
|
-0.12
|
|
希薄化後一株あたり利益
|
0.07
|
0.14
|
0.77
|
0.89
|
0.05
|
0.23
|
0.86
|
1.07
|
0.02
|
0.28
|
1.04
|
0.87
|
0.11
|
0.21
|
1.21
|
1.07
|
-0.03
|
0.08
|
0.97
|
0.44
|
-0.17
|
-0.03
|
0.66
|
0.63
|
-0.21
|
-0.06
|
0.68
|
0.5
|
-0.33
|
-0.16
|
-1.75
|
-0.82
|
-0.9
|
-0.7
|
0.02
|
0.04
|
-0.53
|
-0.31
|
0.2
|
0
|
-0.61
|
-0.31
|
0.91
|
-0.33
|
-0.02
|
2.24
|
0.06
|
0.18
|
0.8
|
-0.3
|
0.08
|
0.41
|
-0.08
|
0.17
|
1.09
|
-0.12
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.83
|
0.23
|
0.23
|
0.23
|
0.23
|
0.31
|
0.31
|
0.31
|
0.31
|
0.36
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.38
|
0.15
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|