|
(単位:百万ドル)
|
2Q10
|
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
|
1Q25
|
|
売上高
|
647
|
312
|
706
|
503
|
270
|
361
|
757
|
528
|
306
|
370
|
790
|
578
|
340
|
406
|
848
|
615
|
376
|
450
|
851
|
645
|
415
|
515
|
918
|
691
|
445
|
546
|
988
|
743
|
510
|
585
|
1,057
|
811
|
543
|
597
|
1,121
|
898
|
582
|
677
|
1,280
|
1,139
|
839
|
1,060
|
1,787
|
1,411
|
1,035
|
1,412
|
2,055
|
1,615
|
1,095
|
1,206
|
1,857
|
1,474
|
1,003
|
1,120
|
1,769
|
1,432
|
1,071
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
456
|
221
|
494
|
355
|
-
|
257
|
534
|
376
|
-
|
265
|
562
|
415
|
-
|
292
|
601
|
439
|
-
|
325
|
603
|
461
|
-
|
372
|
648
|
491
|
-
|
392
|
698
|
526
|
-
|
419
|
749
|
576
|
-
|
422
|
791
|
640
|
420
|
487
|
907
|
810
|
600
|
759
|
1,236
|
969
|
713
|
965
|
1,389
|
1,111
|
-
|
837
|
1,289
|
1,045
|
-
|
782
|
1,239
|
1,016
|
759
|
|
売上総利益
|
190
|
91
|
211
|
147
|
80
|
104
|
222
|
151
|
88
|
104
|
228
|
162
|
95
|
114
|
246
|
176
|
106
|
124
|
248
|
184
|
118
|
143
|
270
|
199
|
127
|
153
|
289
|
216
|
145
|
166
|
308
|
235
|
160
|
174
|
330
|
257
|
162
|
189
|
373
|
328
|
239
|
301
|
551
|
441
|
322
|
447
|
666
|
503
|
315
|
369
|
567
|
428
|
293
|
338
|
530
|
416
|
312
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
101
|
90
|
113
|
106
|
-
|
98
|
114
|
103
|
-
|
97
|
116
|
109
|
-
|
105
|
124
|
117
|
-
|
109
|
119
|
118
|
-
|
113
|
128
|
125
|
-
|
122
|
135
|
134
|
-
|
132
|
146
|
142
|
-
|
136
|
157
|
153
|
-
|
147
|
167
|
180
|
-
|
172
|
213
|
206
|
-
|
211
|
247
|
239
|
-
|
223
|
240
|
234
|
-
|
229
|
258
|
240
|
234
|
|
営業利益
|
88
|
0
|
97
|
40
|
-
|
6
|
108
|
41
|
-
|
6
|
111
|
53
|
-
|
8
|
122
|
58
|
-
|
15
|
129
|
65
|
-
|
29
|
142
|
74
|
-
|
30
|
154
|
81
|
-
|
33
|
162
|
92
|
-
|
38
|
172
|
104
|
-
|
35
|
205
|
148
|
-
|
129
|
338
|
237
|
-
|
235
|
418
|
263
|
-
|
145
|
327
|
194
|
-
|
108
|
271
|
176
|
77
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
経常(税引前)利益
|
86
|
-2
|
96
|
39
|
-
|
4
|
105
|
39
|
-
|
5
|
109
|
51
|
-
|
6
|
120
|
56
|
-
|
13
|
127
|
63
|
-
|
26
|
138
|
71
|
-
|
27
|
150
|
77
|
-
|
30
|
156
|
87
|
-
|
31
|
166
|
99
|
-
|
30
|
203
|
146
|
-
|
126
|
336
|
234
|
-
|
230
|
410
|
252
|
-
|
129
|
310
|
180
|
-
|
95
|
257
|
163
|
66
|
|
経常(税引前)利益率(%)
|
13.43
|
-0.34
|
13.6
|
7.8
|
-
|
1.26
|
13.99
|
7.45
|
-
|
1.44
|
13.91
|
8.96
|
-
|
1.65
|
14.22
|
9.19
|
-
|
3.02
|
14.94
|
9.76
|
-
|
5.16
|
15.06
|
10.29
|
-
|
5.01
|
15.2
|
10.48
|
-
|
5.12
|
14.75
|
10.77
|
-
|
5.32
|
14.81
|
11.02
|
-
|
4.55
|
15.87
|
12.85
|
-
|
11.92
|
18.83
|
16.65
|
-
|
16.32
|
19.96
|
15.61
|
-
|
10.77
|
16.7
|
12.27
|
-
|
8.5
|
14.55
|
11.45
|
6.19
|
|
法人税等合計
|
34
|
-1
|
37
|
15
|
-
|
1
|
41
|
17
|
-
|
1
|
43
|
19
|
-
|
2
|
46
|
21
|
-
|
5
|
49
|
23
|
-
|
10
|
53
|
26
|
-
|
5
|
55
|
29
|
-
|
-2
|
39
|
18
|
-
|
-1
|
34
|
19
|
-
|
-1
|
45
|
27
|
-
|
27
|
76
|
50
|
-
|
51
|
103
|
62
|
-
|
28
|
77
|
43
|
-
|
16
|
65
|
38
|
12
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
純利益
|
52
|
-1
|
58
|
24
|
-11
|
3
|
64
|
21
|
-8
|
3
|
66
|
32
|
-5
|
4
|
73
|
34
|
-2
|
8
|
77
|
39
|
2
|
16
|
85
|
44
|
2
|
22
|
94
|
48
|
25
|
31
|
117
|
69
|
16
|
32
|
131
|
79
|
18
|
30
|
157
|
119
|
59
|
98
|
259
|
184
|
107
|
179
|
307
|
190
|
71
|
101
|
232
|
137
|
51
|
78
|
192
|
125
|
53
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.07
|
-0.01
|
1.21
|
0.5
|
-0.21
|
0.08
|
1.38
|
0.46
|
-0.17
|
0.07
|
1.43
|
0.7
|
-0.11
|
0.09
|
1.65
|
0.8
|
-0.05
|
0.19
|
1.8
|
0.92
|
0.06
|
0.39
|
2.03
|
1.06
|
0.06
|
0.54
|
2.3
|
1.2
|
0.64
|
0.78
|
2.89
|
1.71
|
0.42
|
0.83
|
3.3
|
1.99
|
0.45
|
0.77
|
3.94
|
2.97
|
1.47
|
2.45
|
6.47
|
4.6
|
2.68
|
4.46
|
7.71
|
4.82
|
1.84
|
2.6
|
5.95
|
3.54
|
1.33
|
2.05
|
5.02
|
3.29
|
1.42
|
|
希薄化後一株あたり利益
|
1.05
|
-0.01
|
1.19
|
0.5
|
-0.21
|
0.08
|
1.34
|
0.45
|
-0.17
|
0.07
|
1.39
|
0.68
|
-0.11
|
0.09
|
1.61
|
0.78
|
-0.05
|
0.19
|
1.75
|
0.9
|
0.06
|
0.38
|
1.98
|
1.03
|
0.06
|
0.52
|
2.21
|
1.16
|
0.62
|
0.75
|
2.8
|
1.66
|
0.41
|
0.8
|
3.22
|
1.95
|
0.44
|
0.75
|
3.87
|
2.92
|
1.45
|
2.42
|
6.37
|
4.54
|
2.65
|
4.41
|
7.63
|
4.78
|
1.82
|
2.58
|
5.91
|
3.51
|
1.32
|
2.04
|
4.99
|
3.27
|
1.42
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.14
|
0.14
|
-
|
0.14
|
0.16
|
0.16
|
-
|
0.16
|
0.19
|
0.19
|
-
|
0.19
|
0.22
|
0.22
|
-
|
0.22
|
0.26
|
0.26
|
-
|
0.26
|
0.31
|
0.31
|
-
|
0.31
|
0.37
|
0.37
|
-
|
0.37
|
0.45
|
0.45
|
-
|
0.45
|
0.55
|
0.55
|
-
|
0.55
|
0.58
|
0.58
|
-
|
0.58
|
0.8
|
0.8
|
-
|
0.8
|
1
|
1
|
-
|
1
|
1.1
|
1.1
|
-
|
1.1
|
1.2
|
1.2
|
1.2
|