|
(単位:百万ドル)
|
1Q10
|
2Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
935
|
1,079
|
1,256
|
1,488
|
1,803
|
1,819
|
2,011
|
1,822
|
1,723
|
1,908
|
1,810
|
1,654
|
2,055
|
1,809
|
1,495
|
1,828
|
1,641
|
1,426
|
1,297
|
1,056
|
1,006
|
1,181
|
1,111
|
-
|
1,260
|
1,402
|
1,228
|
-
|
1,136
|
1,306
|
1,024
|
-
|
833
|
690
|
765
|
864
|
1,038
|
993
|
-
|
1,002
|
1,077
|
1,120
|
-
|
1,235
|
1,403
|
1,290
|
-
|
1,292
|
1,381
|
1,212
|
-
|
1,229
|
1,487
|
|
売上成長率(%)
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
売上原価
|
837
|
925
|
1,089
|
1,273
|
1,528
|
1,488
|
1,582
|
1,443
|
1,395
|
1,551
|
1,423
|
1,321
|
1,631
|
1,452
|
1,219
|
1,444
|
1,304
|
1,203
|
1,055
|
872
|
854
|
941
|
892
|
-
|
1,030
|
1,123
|
995
|
-
|
898
|
1,035
|
815
|
-
|
696
|
583
|
619
|
688
|
807
|
815
|
-
|
816
|
864
|
883
|
-
|
957
|
1,060
|
997
|
-
|
995
|
1,053
|
967
|
-
|
999
|
1,196
|
|
売上総利益
|
98
|
154
|
167
|
214
|
275
|
330
|
428
|
378
|
327
|
356
|
387
|
333
|
423
|
357
|
276
|
384
|
336
|
223
|
242
|
183
|
152
|
240
|
219
|
-
|
230
|
279
|
232
|
-
|
237
|
271
|
209
|
-
|
136
|
107
|
146
|
175
|
231
|
178
|
-
|
185
|
212
|
237
|
-
|
278
|
342
|
292
|
-
|
297
|
328
|
245
|
-
|
230
|
291
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
販売管理費
|
165
|
165
|
176
|
208
|
223
|
267
|
253
|
246
|
259
|
271
|
246
|
258
|
262
|
240
|
232
|
235
|
224
|
265
|
168
|
144
|
158
|
164
|
154
|
-
|
159
|
175
|
160
|
-
|
138
|
145
|
123
|
-
|
143
|
99
|
109
|
113
|
109
|
104
|
-
|
111
|
109
|
116
|
-
|
131
|
133
|
129
|
-
|
139
|
135
|
123
|
-
|
161
|
162
|
|
営業利益
|
-67
|
-11
|
-10
|
6
|
52
|
63
|
175
|
131
|
68
|
85
|
140
|
75
|
160
|
116
|
44
|
148
|
111
|
-42
|
73
|
39
|
-7
|
75
|
64
|
-
|
71
|
103
|
71
|
-
|
99
|
126
|
86
|
-
|
-8
|
7
|
36
|
61
|
122
|
74
|
-
|
74
|
103
|
120
|
-
|
147
|
209
|
163
|
-
|
158
|
193
|
122
|
-
|
69
|
129
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
16
|
67
|
30
|
124
|
37
|
34
|
47
|
109
|
43
|
128
|
86
|
10
|
119
|
76
|
-70
|
42
|
13
|
-89
|
118
|
56
|
-
|
59
|
84
|
50
|
-
|
75
|
101
|
67
|
-
|
-26
|
-7
|
20
|
47
|
86
|
61
|
-
|
64
|
89
|
107
|
-
|
133
|
191
|
149
|
-
|
136
|
174
|
99
|
-
|
26
|
89
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
1.11
|
3.73
|
1.67
|
6.19
|
2.04
|
2.01
|
2.5
|
6.04
|
2.6
|
6.25
|
4.77
|
0.68
|
6.52
|
4.69
|
-4.86
|
3.28
|
1.32
|
-8.8
|
10.03
|
5.1
|
-
|
4.68
|
6.05
|
4.13
|
-
|
6.62
|
7.8
|
6.63
|
-
|
-3.06
|
-0.9
|
2.73
|
5.48
|
8.35
|
6.18
|
-
|
6.4
|
8.28
|
9.59
|
-
|
10.78
|
13.67
|
11.55
|
-
|
10.56
|
12.6
|
8.17
|
-
|
2.12
|
5.99
|
|
法人税等合計
|
-37
|
-24
|
6
|
16
|
34
|
8
|
44
|
8
|
15
|
28
|
20
|
11
|
40
|
27
|
11
|
33
|
30
|
5
|
-68
|
-20
|
-29
|
23
|
0
|
-
|
11
|
28
|
12
|
-
|
18
|
20
|
15
|
-
|
-1
|
-3
|
-2
|
7
|
14
|
13
|
-
|
11
|
15
|
25
|
-
|
23
|
32
|
29
|
-
|
28
|
33
|
11
|
-
|
5
|
17
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
539
|
-41
|
11
|
-1
|
36
|
23
|
85
|
30
|
23
|
21
|
94
|
35
|
140
|
64
|
1
|
85
|
44
|
-71
|
65
|
97
|
-5
|
100
|
59
|
-
|
50
|
57
|
38
|
-
|
-67
|
75
|
21
|
-
|
-25
|
-10
|
5
|
40
|
73
|
48
|
-
|
51
|
74
|
81
|
-
|
112
|
159
|
119
|
-
|
108
|
140
|
88
|
-
|
21
|
72
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
一株あたり利益
|
4.98
|
-0.37
|
0.11
|
0
|
0.34
|
0.21
|
0.78
|
0.27
|
0.22
|
0.19
|
0.85
|
0.32
|
1.27
|
0.58
|
0.01
|
0.8
|
0.4
|
-0.65
|
0.6
|
0.9
|
-0.04
|
1.05
|
0.67
|
-
|
0.63
|
0.77
|
0.52
|
-
|
-0.94
|
1.05
|
0.3
|
-
|
-0.35
|
-0.13
|
0.08
|
0.58
|
1.06
|
0.69
|
-
|
0.74
|
1.08
|
1.21
|
-
|
1.66
|
2.36
|
1.77
|
-
|
1.62
|
2.09
|
1.32
|
-
|
0.32
|
1.1
|
|
希薄化後一株あたり利益
|
4.98
|
-0.37
|
0.1
|
0
|
0.33
|
0.2
|
0.77
|
0.27
|
0.21
|
0.18
|
0.81
|
0.3
|
1.21
|
0.56
|
0.01
|
0.78
|
0.4
|
-0.65
|
0.59
|
0.89
|
-0.04
|
1.04
|
0.66
|
-
|
0.62
|
0.75
|
0.51
|
-
|
-0.93
|
1.05
|
0.3
|
-
|
-0.35
|
-0.13
|
0.08
|
0.57
|
1.04
|
0.68
|
-
|
0.73
|
1.07
|
1.2
|
-
|
1.64
|
2.34
|
1.75
|
-
|
1.6
|
2.08
|
1.31
|
-
|
0.31
|
1.09
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
0.08
|
0.08
|
0.08
|
0.08
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
0.12
|
-
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|