|
(単位:百万ドル)
|
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
|
|
売上高
|
404
|
296
|
540
|
575
|
489
|
395
|
560
|
598
|
513
|
416
|
627
|
683
|
552
|
384
|
663
|
726
|
596
|
413
|
718
|
787
|
976
|
823
|
1,152
|
1,174
|
1,002
|
870
|
1,213
|
1,289
|
1,121
|
1,425
|
1,934
|
1,935
|
1,721
|
1,429
|
1,924
|
2,029
|
1,675
|
1,458
|
1,792
|
2,017
|
1,576
|
1,318
|
1,872
|
1,875
|
1,686
|
2,358
|
2,415
|
1,969
|
1,732
|
2,504
|
2,584
|
2,300
|
1,912
|
2,675
|
2,773
|
2,404
|
1,907
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
6.8
|
7.3
|
4.5
|
-0.2
|
|
売上原価
|
309
|
231
|
414
|
442
|
372
|
301
|
419
|
448
|
386
|
316
|
479
|
525
|
425
|
298
|
512
|
563
|
458
|
316
|
548
|
596
|
743
|
627
|
870
|
872
|
751
|
666
|
916
|
967
|
852
|
1,087
|
1,441
|
1,444
|
1,286
|
1,094
|
1,451
|
1,536
|
1,264
|
1,116
|
1,360
|
1,503
|
1,176
|
985
|
1,354
|
1,367
|
1,247
|
1,708
|
1,785
|
1,453
|
1,290
|
1,867
|
1,911
|
1,707
|
1,439
|
1,990
|
2,042
|
1,786
|
1,440
|
|
売上総利益
|
94
|
65
|
126
|
132
|
117
|
93
|
140
|
149
|
126
|
99
|
147
|
157
|
126
|
86
|
150
|
163
|
137
|
96
|
169
|
191
|
233
|
195
|
282
|
302
|
251
|
204
|
297
|
322
|
269
|
338
|
493
|
491
|
435
|
334
|
472
|
493
|
410
|
342
|
432
|
513
|
399
|
332
|
517
|
507
|
439
|
650
|
630
|
515
|
441
|
636
|
672
|
592
|
473
|
683
|
730
|
617
|
467
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.7
|
25.6
|
26.3
|
25.7
|
24.5
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
323
|
328
|
327
|
320
|
328
|
334
|
326
|
318
|
295
|
332
|
265
|
267
|
296
|
309
|
309
|
355
|
357
|
350
|
338
|
358
|
374
|
383
|
381
|
418
|
430
|
407
|
436
|
|
営業費用
|
74
|
72
|
83
|
85
|
82
|
83
|
89
|
101
|
94
|
97
|
99
|
110
|
99
|
104
|
105
|
120
|
113
|
110
|
121
|
132
|
206
|
191
|
203
|
206
|
204
|
207
|
212
|
235
|
220
|
395
|
389
|
383
|
397
|
389
|
398
|
403
|
390
|
523
|
357
|
392
|
304
|
310
|
336
|
349
|
348
|
395
|
398
|
389
|
381
|
401
|
418
|
428
|
428
|
467
|
483
|
459
|
491
|
|
営業利益
|
19
|
-7
|
43
|
47
|
34
|
9
|
51
|
48
|
32
|
1
|
47
|
47
|
27
|
-18
|
45
|
43
|
23
|
-15
|
47
|
59
|
26
|
3
|
78
|
95
|
46
|
-4
|
84
|
87
|
49
|
-58
|
104
|
108
|
38
|
-55
|
74
|
89
|
19
|
-181
|
74
|
121
|
95
|
22
|
180
|
158
|
91
|
254
|
231
|
126
|
60
|
234
|
253
|
163
|
45
|
215
|
246
|
157
|
-24
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4
|
8.1
|
8.9
|
6.6
|
-1.2
|
|
経常(税引前)利益
|
16
|
-11
|
39
|
44
|
31
|
6
|
43
|
45
|
30
|
-1
|
45
|
45
|
24
|
-20
|
43
|
40
|
21
|
-17
|
45
|
56
|
10
|
-10
|
66
|
78
|
33
|
-16
|
71
|
73
|
26
|
-97
|
67
|
71
|
-1
|
-96
|
36
|
48
|
-34
|
-205
|
39
|
89
|
65
|
-16
|
106
|
141
|
74
|
235
|
208
|
100
|
32
|
208
|
218
|
126
|
4
|
170
|
198
|
113
|
-66
|
|
経常(税引前)利益率(%)
|
4.0
|
-3.4
|
7.4
|
7.7
|
6.3
|
1.6
|
7.7
|
7.7
|
5.9
|
0.0
|
7.2
|
6.7
|
4.4
|
-5.1
|
6.5
|
5.6
|
3.6
|
-4.0
|
6.3
|
7.1
|
1.1
|
-1.1
|
5.7
|
6.7
|
3.3
|
-1.8
|
5.9
|
5.7
|
2.4
|
-6.8
|
3.5
|
3.7
|
0.0
|
-6.7
|
1.9
|
2.4
|
-2.0
|
-14.0
|
2.2
|
4.5
|
4.1
|
-1.2
|
5.7
|
7.6
|
4.4
|
10.0
|
8.6
|
5.1
|
1.9
|
8.3
|
8.5
|
5.5
|
0.2
|
6.4
|
7.1
|
4.7
|
-3.4
|
|
法人税等合計
|
6
|
-4
|
15
|
12
|
11
|
3
|
17
|
17
|
12
|
0
|
18
|
18
|
9
|
-8
|
16
|
16
|
8
|
-7
|
17
|
25
|
3
|
-4
|
25
|
31
|
12
|
-6
|
26
|
28
|
-42
|
-31
|
18
|
22
|
0
|
-27
|
5
|
20
|
-10
|
-82
|
46
|
18
|
17
|
-5
|
27
|
37
|
18
|
61
|
53
|
27
|
8
|
54
|
57
|
31
|
-2
|
43
|
52
|
29
|
-23
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-36.6
|
25.4
|
26.6
|
26.1
|
34.3
|
|
純利益
|
10
|
-7
|
24
|
31
|
19
|
3
|
25
|
27
|
18
|
-1
|
27
|
27
|
14
|
-13
|
26
|
24
|
12
|
-10
|
28
|
30
|
7
|
-6
|
41
|
47
|
20
|
-10
|
44
|
45
|
67
|
-67
|
49
|
48
|
-1
|
-69
|
30
|
27
|
-24
|
-123
|
-7
|
71
|
-221
|
-7
|
76
|
104
|
55
|
174
|
154
|
73
|
24
|
153
|
161
|
95
|
5
|
127
|
145
|
83
|
-44
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3
|
4.8
|
5.2
|
3.5
|
-2.3
|
|
一株あたり利益
|
0.22
|
-0.13
|
0.52
|
0.68
|
0.41
|
0.07
|
0.54
|
0.6
|
0.38
|
0
|
0.56
|
0.57
|
0.31
|
-0.25
|
0.54
|
0.49
|
0.26
|
-0.2
|
0.57
|
0.62
|
0.12
|
-0.1
|
0.69
|
0.79
|
0.34
|
-0.16
|
0.74
|
0.74
|
1
|
-1.07
|
0.56
|
0.55
|
-0.1
|
-1.08
|
0.32
|
0.31
|
-0.43
|
-1.87
|
-0.18
|
0.96
|
-3.27
|
-0.18
|
0.89
|
1.24
|
0.62
|
2.17
|
1.99
|
0.92
|
-
|
-
|
-
|
-
|
-
|
2.03
|
2.34
|
1.35
|
-0.7
|
|
希薄化後一株あたり利益
|
0.22
|
-0.13
|
0.51
|
0.67
|
0.41
|
0.07
|
0.53
|
0.58
|
0.37
|
0
|
0.55
|
0.55
|
0.3
|
-0.25
|
0.54
|
0.49
|
0.26
|
-0.2
|
0.56
|
0.61
|
0.12
|
-0.1
|
0.68
|
0.78
|
0.33
|
-0.16
|
0.73
|
0.73
|
0.98
|
-1.07
|
0.55
|
0.54
|
-0.1
|
-1.08
|
0.32
|
0.31
|
-0.43
|
-1.87
|
-0.18
|
0.96
|
-3.24
|
-0.18
|
0.87
|
1.22
|
0.61
|
2.12
|
1.95
|
0.9
|
-
|
-
|
-
|
-
|
-
|
1.99
|
2.3
|
1.33
|
-0.7
|