|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
1,388
|
1,517
|
1,506
|
1,507
|
1,589
|
1,753
|
1,807
|
1,614
|
1,633
|
1,675
|
1,609
|
1,501
|
1,605
|
1,653
|
1,636
|
1,616
|
1,705
|
1,769
|
1,769
|
1,559
|
1,450
|
1,477
|
1,413
|
1,334
|
1,404
|
1,351
|
1,323
|
1,311
|
1,471
|
1,510
|
1,566
|
1,593
|
1,851
|
1,844
|
1,771
|
1,689
|
1,687
|
1,592
|
1,586
|
1,432
|
1,460
|
1,193
|
1,411
|
1,591
|
1,798
|
2,198
|
2,266
|
2,275
|
2,538
|
2,486
|
2,301
|
2,348
|
2,853
|
2,795
|
2,723
|
2,569
|
2,611
|
2,651
|
2,648
|
2,370
|
2,389
|
2,532
|
2,419
|
2,204
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.8
|
-8.5
|
-4.5
|
-8.7
|
-7
|
|
売上原価
|
1,170
|
1,214
|
1,160
|
1,194
|
1,238
|
1,343
|
1,406
|
1,342
|
1,363
|
1,344
|
1,285
|
1,234
|
1,272
|
1,334
|
1,290
|
1,249
|
1,327
|
1,361
|
1,333
|
1,165
|
1,069
|
1,102
|
1,110
|
1,075
|
1,014
|
1,013
|
968
|
989
|
1,119
|
1,143
|
1,181
|
1,182
|
1,336
|
1,323
|
1,255
|
1,269
|
1,234
|
1,169
|
1,172
|
1,116
|
1,112
|
951
|
1,084
|
1,215
|
1,313
|
1,437
|
1,551
|
1,554
|
1,793
|
1,781
|
1,755
|
1,964
|
2,222
|
2,109
|
2,050
|
1,956
|
2,057
|
2,010
|
2,026
|
1,831
|
1,913
|
1,997
|
1,898
|
1,781
|
|
売上総利益
|
218
|
303
|
346
|
313
|
351
|
410
|
401
|
272
|
270
|
331
|
324
|
267
|
333
|
319
|
346
|
367
|
378
|
408
|
436
|
394
|
381
|
375
|
303
|
259
|
390
|
338
|
355
|
322
|
352
|
367
|
385
|
411
|
515
|
521
|
516
|
420
|
453
|
423
|
414
|
316
|
348
|
242
|
327
|
376
|
485
|
761
|
715
|
721
|
745
|
705
|
546
|
384
|
631
|
686
|
673
|
613
|
554
|
641
|
622
|
539
|
476
|
535
|
521
|
423
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.7
|
19.9
|
21.1
|
21.5
|
19.2
|
|
研究開発費
|
19
|
18
|
19
|
14
|
23
|
25
|
24
|
24
|
26
|
26
|
24
|
26
|
26
|
23
|
24
|
12
|
22
|
24
|
22
|
18
|
20
|
59
|
19
|
21
|
19
|
19
|
20
|
20
|
17
|
17
|
19
|
19
|
18
|
18
|
18
|
18
|
16
|
17
|
17
|
17
|
17
|
18
|
19
|
20
|
20
|
22
|
21
|
23
|
24
|
26
|
25
|
37
|
42
|
40
|
32
|
32
|
34
|
33
|
32
|
31
|
31
|
31
|
31
|
32
|
|
販売管理費
|
123
|
123
|
123
|
136
|
128
|
140
|
140
|
128
|
134
|
124
|
121
|
128
|
106
|
113
|
97
|
-5
|
104
|
119
|
118
|
417
|
98
|
106
|
93
|
209
|
80
|
71
|
81
|
184
|
83
|
96
|
112
|
165
|
147
|
136
|
129
|
134
|
120
|
118
|
120
|
125
|
125
|
114
|
106
|
137
|
137
|
161
|
165
|
170
|
174
|
197
|
184
|
269
|
285
|
274
|
244
|
272
|
265
|
255
|
248
|
262
|
230
|
213
|
231
|
223
|
|
営業利益
|
-14
|
156
|
221
|
140
|
188
|
209
|
196
|
97
|
98
|
164
|
163
|
86
|
184
|
169
|
211
|
944
|
243
|
259
|
310
|
-54
|
257
|
188
|
186
|
-305
|
287
|
243
|
246
|
117
|
192
|
240
|
252
|
217
|
343
|
358
|
374
|
259
|
320
|
186
|
260
|
68
|
194
|
83
|
184
|
203
|
326
|
567
|
536
|
517
|
531
|
483
|
308
|
56
|
251
|
335
|
842
|
259
|
210
|
250
|
248
|
-1,405
|
168
|
233
|
-1,275
|
93
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-59.3
|
7.0
|
9.2
|
-52.7
|
4.2
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
180
|
280
|
201
|
94
|
107
|
264
|
173
|
113
|
218
|
208
|
228
|
955
|
273
|
352
|
347
|
-31
|
306
|
227
|
225
|
-270
|
318
|
275
|
281
|
156
|
240
|
281
|
289
|
265
|
432
|
442
|
462
|
174
|
385
|
239
|
323
|
41
|
292
|
147
|
241
|
1,571
|
409
|
660
|
622
|
557
|
616
|
554
|
321
|
-70
|
121
|
216
|
714
|
132
|
157
|
183
|
183
|
-1,519
|
-3
|
135
|
-1,360
|
13
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
11.3
|
16.0
|
11.1
|
5.8
|
6.6
|
15.8
|
10.8
|
7.5
|
13.6
|
12.6
|
13.9
|
59.1
|
16.0
|
19.9
|
19.6
|
-2.0
|
21.1
|
15.4
|
15.9
|
-20.2
|
22.6
|
20.4
|
21.2
|
11.9
|
16.3
|
18.6
|
18.5
|
16.6
|
23.3
|
24.0
|
26.1
|
10.3
|
22.8
|
15.0
|
20.4
|
2.9
|
20
|
12.3
|
17.1
|
98.7
|
22.7
|
30.0
|
27.4
|
24.5
|
24.3
|
22.3
|
14.0
|
-3.0
|
4.2
|
7.7
|
26.2
|
5.1
|
6.0
|
6.9
|
6.9
|
-64.1
|
-0.1
|
5.3
|
-56.2
|
0.6
|
|
法人税等合計
|
-20
|
61
|
44
|
27
|
42
|
75
|
34
|
-2
|
-76
|
54
|
54
|
16
|
77
|
75
|
57
|
299
|
78
|
94
|
90
|
52
|
72
|
24
|
74
|
31
|
60
|
52
|
15
|
-5
|
56
|
40
|
57
|
60
|
65
|
97
|
54
|
76
|
46
|
28
|
53
|
-3
|
65
|
35
|
30
|
117
|
85
|
116
|
102
|
27
|
112
|
112
|
127
|
-840
|
25
|
-4
|
-236
|
-575
|
33
|
29
|
61
|
387
|
9
|
-77
|
-7
|
-15
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-25.5
|
-300
|
-57.0
|
0.5
|
-115.4
|
|
純利益
|
18
|
160
|
145
|
58
|
142
|
203
|
167
|
95
|
183
|
210
|
117
|
95
|
142
|
133
|
172
|
654
|
196
|
259
|
253
|
-84
|
236
|
205
|
161
|
-298
|
259
|
223
|
263
|
161
|
184
|
233
|
228
|
204
|
365
|
345
|
402
|
101
|
338
|
210
|
265
|
45
|
220
|
109
|
209
|
1,454
|
323
|
540
|
507
|
526
|
504
|
436
|
193
|
769
|
93
|
221
|
951
|
701
|
124
|
155
|
120
|
-1,911
|
-17
|
202
|
-1,353
|
22
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-80.6
|
-0.7
|
8.0
|
-55.9
|
1.0
|
|
一株あたり利益
|
0.1
|
1.02
|
0.93
|
0.37
|
0.91
|
1.3
|
1.07
|
0.61
|
1.17
|
1.33
|
0.74
|
0.59
|
0.89
|
0.83
|
1.09
|
4.12
|
1.25
|
1.66
|
1.64
|
-0.52
|
1.54
|
1.34
|
1.07
|
-1.94
|
1.74
|
1.51
|
1.82
|
1.14
|
1.3
|
1.67
|
1.65
|
1.49
|
2.67
|
2.54
|
2.98
|
0.8
|
2.64
|
1.67
|
2.14
|
0.42
|
1.83
|
0.9
|
1.75
|
12.36
|
2.84
|
4.79
|
4.58
|
4.8
|
4.64
|
4
|
1.76
|
7.08
|
0.84
|
2.02
|
8.73
|
6.41
|
1.11
|
1.42
|
1.06
|
-17.52
|
-0.19
|
1.82
|
-12.39
|
0.17
|
|
希薄化後一株あたり利益
|
0.1
|
1.01
|
0.92
|
0.37
|
0.9
|
1.28
|
1.05
|
0.6
|
1.15
|
1.31
|
0.73
|
0.59
|
0.89
|
0.83
|
1.08
|
4.11
|
1.25
|
1.66
|
1.63
|
-0.53
|
1.53
|
1.33
|
1.07
|
-1.92
|
1.73
|
1.5
|
1.81
|
1.13
|
1.3
|
1.66
|
1.65
|
1.49
|
2.66
|
2.52
|
2.96
|
0.79
|
2.63
|
1.66
|
2.13
|
0.41
|
1.82
|
0.9
|
1.75
|
12.28
|
2.82
|
4.77
|
4.56
|
4.74
|
4.61
|
3.98
|
1.75
|
7.02
|
0.83
|
2.01
|
8.69
|
6.38
|
1.1
|
1.41
|
1.06
|
-17.51
|
-0.19
|
1.81
|
-12.39
|
0.17
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,216
|
359
|
426
|
-1,074
|
294
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-51.3
|
15.0
|
16.8
|
-44.4
|
13.3
|