|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
404
|
296
|
540
|
489
|
395
|
560
|
513
|
416
|
627
|
552
|
384
|
663
|
596
|
413
|
718
|
976
|
823
|
1,152
|
1,002
|
870
|
1,213
|
1,121
|
1,425
|
1,934
|
1,721
|
1,429
|
1,924
|
1,675
|
1,458
|
1,792
|
1,576
|
1,318
|
1,872
|
1,875
|
1,686
|
2,358
|
2,415
|
1,732
|
2,504
|
2,584
|
1,912
|
2,675
|
2,773
|
1,907
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
309
|
231
|
414
|
372
|
301
|
419
|
386
|
316
|
479
|
425
|
298
|
512
|
458
|
316
|
548
|
743
|
627
|
870
|
751
|
666
|
916
|
852
|
1,087
|
1,441
|
1,286
|
1,094
|
1,451
|
1,264
|
1,116
|
1,360
|
1,176
|
985
|
1,354
|
-
|
1,247
|
1,708
|
1,785
|
1,290
|
1,867
|
1,911
|
1,439
|
1,990
|
2,042
|
1,440
|
|
売上総利益
|
94
|
65
|
126
|
117
|
93
|
140
|
126
|
99
|
147
|
126
|
86
|
150
|
137
|
96
|
169
|
233
|
195
|
282
|
251
|
204
|
297
|
269
|
338
|
493
|
435
|
334
|
472
|
410
|
342
|
432
|
399
|
332
|
517
|
507
|
439
|
650
|
630
|
441
|
636
|
672
|
473
|
683
|
730
|
467
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
323
|
327
|
320
|
328
|
326
|
318
|
295
|
265
|
267
|
296
|
-
|
309
|
355
|
357
|
338
|
358
|
374
|
381
|
418
|
430
|
436
|
|
営業費用
|
74
|
72
|
83
|
82
|
83
|
89
|
94
|
97
|
99
|
99
|
104
|
105
|
113
|
110
|
121
|
206
|
191
|
203
|
204
|
207
|
212
|
220
|
395
|
389
|
397
|
389
|
398
|
390
|
523
|
357
|
304
|
310
|
336
|
-
|
348
|
395
|
398
|
381
|
401
|
418
|
428
|
467
|
483
|
491
|
|
営業利益
|
19
|
-7
|
43
|
34
|
9
|
51
|
32
|
1
|
47
|
27
|
-18
|
45
|
23
|
-15
|
47
|
26
|
3
|
78
|
46
|
-4
|
84
|
49
|
-58
|
104
|
38
|
-55
|
74
|
19
|
-181
|
74
|
95
|
22
|
180
|
-
|
91
|
254
|
231
|
60
|
234
|
253
|
45
|
215
|
246
|
-24
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
16
|
-11
|
39
|
31
|
6
|
43
|
30
|
-1
|
45
|
24
|
-20
|
43
|
21
|
-17
|
45
|
10
|
-10
|
66
|
33
|
-16
|
71
|
26
|
-97
|
67
|
-1
|
-96
|
36
|
-34
|
-205
|
39
|
65
|
-16
|
106
|
-
|
74
|
235
|
208
|
32
|
208
|
218
|
4
|
170
|
198
|
-66
|
|
経常(税引前)利益率(%)
|
4.04
|
-3.38
|
7.36
|
6.34
|
1.64
|
7.69
|
5.91
|
-0.01
|
7.22
|
4.42
|
-5.13
|
6.53
|
3.55
|
-4.05
|
6.33
|
1.08
|
-1.11
|
5.74
|
3.33
|
-1.76
|
5.89
|
2.36
|
-6.8
|
3.49
|
-0.01
|
-6.65
|
1.88
|
-1.97
|
-14.02
|
2.22
|
4.13
|
-1.16
|
5.71
|
-
|
4.43
|
9.99
|
8.64
|
1.89
|
8.32
|
8.46
|
0.21
|
6.37
|
7.14
|
-3.44
|
|
法人税等合計
|
6
|
-4
|
15
|
11
|
3
|
17
|
12
|
0
|
18
|
9
|
-8
|
16
|
8
|
-7
|
17
|
3
|
-4
|
25
|
12
|
-6
|
26
|
-42
|
-31
|
18
|
0
|
-27
|
5
|
-10
|
-82
|
46
|
17
|
-5
|
27
|
-
|
18
|
61
|
53
|
8
|
54
|
57
|
-2
|
43
|
52
|
-23
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
10
|
-7
|
24
|
19
|
3
|
25
|
18
|
-1
|
27
|
14
|
-13
|
26
|
12
|
-10
|
28
|
7
|
-6
|
41
|
20
|
-10
|
44
|
67
|
-67
|
49
|
-1
|
-69
|
30
|
-24
|
-123
|
-7
|
-221
|
-7
|
76
|
104
|
55
|
174
|
154
|
24
|
153
|
161
|
5
|
127
|
145
|
-44
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.22
|
-0.13
|
0.52
|
0.41
|
0.07
|
0.54
|
0.38
|
0
|
0.56
|
0.31
|
-0.25
|
0.54
|
0.26
|
-0.2
|
0.57
|
0.12
|
-0.1
|
0.69
|
0.34
|
-0.16
|
0.74
|
1
|
-1.07
|
0.56
|
-0.1
|
-1.08
|
0.32
|
-0.43
|
-1.87
|
-0.18
|
-3.27
|
-0.18
|
0.89
|
1.24
|
0.62
|
2.17
|
1.99
|
-
|
-
|
-
|
-
|
2.03
|
2.34
|
-0.7
|
|
希薄化後一株あたり利益
|
0.22
|
-0.13
|
0.51
|
0.41
|
0.07
|
0.53
|
0.37
|
0
|
0.55
|
0.3
|
-0.25
|
0.54
|
0.26
|
-0.2
|
0.56
|
0.12
|
-0.1
|
0.68
|
0.33
|
-0.16
|
0.73
|
0.98
|
-1.07
|
0.55
|
-0.1
|
-1.08
|
0.32
|
-0.43
|
-1.87
|
-0.18
|
-3.24
|
-0.18
|
0.87
|
1.22
|
0.61
|
2.12
|
1.95
|
-
|
-
|
-
|
-
|
1.99
|
2.3
|
-0.7
|