|
(単位:百万ドル)
|
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
|
1Q26
|
2Q26
|
|
売上高
|
1,178
|
1,323
|
1,008
|
1,041
|
1,182
|
1,259
|
933
|
1,019
|
1,112
|
1,210
|
950
|
1,075
|
1,080
|
2,297
|
2,032
|
2,241
|
2,238
|
2,638
|
2,223
|
2,299
|
2,031
|
2,511
|
1,990
|
2,115
|
1,942
|
2,345
|
1,528
|
-1,098
|
1,124
|
1,415
|
1,027
|
1,062
|
1,371
|
1,578
|
1,186
|
1,168
|
1,390
|
1,523
|
1,288
|
1,351
|
1,641
|
1,727
|
1,385
|
1,363
|
1,671
|
1,669
|
1,299
|
1,252
|
1,577
|
1,678
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.3
|
-6.2
|
-8.1
|
-5.6
|
0.5
|
|
売上原価
|
472
|
549
|
395
|
448
|
482
|
508
|
351
|
414
|
443
|
467
|
369
|
465
|
444
|
892
|
816
|
875
|
874
|
1,025
|
812
|
896
|
809
|
956
|
741
|
799
|
738
|
859
|
617
|
-224
|
464
|
584
|
391
|
421
|
504
|
561
|
423
|
446
|
501
|
525
|
478
|
502
|
599
|
603
|
487
|
488
|
576
|
555
|
466
|
472
|
560
|
608
|
|
売上総利益
|
706
|
773
|
613
|
592
|
700
|
750
|
582
|
605
|
668
|
742
|
581
|
610
|
635
|
1,404
|
1,216
|
1,366
|
1,364
|
1,612
|
1,410
|
1,402
|
1,222
|
1,554
|
1,249
|
1,315
|
1,204
|
1,485
|
910
|
-875
|
659
|
831
|
636
|
641
|
866
|
1,017
|
763
|
722
|
888
|
998
|
810
|
849
|
1,041
|
1,124
|
897
|
875
|
1,094
|
1,114
|
832
|
779
|
1,016
|
1,070
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66.7
|
64.1
|
62.3
|
64.5
|
63.8
|
|
販売管理費
|
516
|
603
|
543
|
557
|
520
|
536
|
445
|
563
|
484
|
515
|
494
|
533
|
478
|
1,170
|
1,092
|
1,318
|
1,191
|
1,319
|
1,252
|
1,245
|
1,122
|
1,284
|
1,070
|
1,087
|
1,072
|
1,202
|
999
|
-155
|
583
|
641
|
545
|
592
|
776
|
718
|
659
|
726
|
670
|
754
|
720
|
672
|
767
|
833
|
770
|
791
|
808
|
797
|
777
|
720
|
793
|
842
|
|
営業利益
|
165
|
143
|
-272
|
-12
|
120
|
183
|
114
|
-24
|
81
|
152
|
23
|
-3
|
46
|
-13
|
-193
|
-279
|
28
|
174
|
19
|
-62
|
-21
|
-805
|
85
|
-2,732
|
126
|
35
|
-259
|
-1,140
|
-66
|
17
|
-2
|
1
|
17
|
244
|
57
|
-78
|
171
|
199
|
43
|
129
|
197
|
236
|
77
|
34
|
237
|
268
|
-281
|
15
|
185
|
148
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.1
|
-21.6
|
1.2
|
11.7
|
8.8
|
|
経常(税引前)利益
|
148
|
126
|
-288
|
-33
|
11
|
164
|
97
|
-41
|
66
|
110
|
-9
|
-30
|
4
|
-70
|
-253
|
-340
|
-42
|
110
|
-56
|
-167
|
-88
|
-878
|
-4
|
-2,809
|
46
|
-37
|
-333
|
-1,145
|
-123
|
-60
|
10
|
-69
|
343
|
309
|
54
|
-281
|
204
|
280
|
141
|
78
|
51
|
257
|
3
|
-108
|
132
|
56
|
-461
|
-74
|
107
|
-169
|
|
経常(税引前)利益率(%)
|
12.6
|
9.6
|
-28.5
|
-3.1
|
1.0
|
13.0
|
10.5
|
-4.0
|
5.9
|
9.1
|
-0.9
|
-2.7
|
0.4
|
-3.0
|
-12.4
|
-15.2
|
-1.8
|
4.2
|
-2.5
|
-7.2
|
-4.3
|
-35.0
|
-0.2
|
-132.8
|
2.4
|
-1.6
|
-21.8
|
104.2
|
-10.9
|
-4.2
|
1.1
|
-6.4
|
25.0
|
19.6
|
4.6
|
-24.0
|
14.7
|
18.4
|
11.0
|
5.8
|
3.1
|
14.9
|
0.2
|
-7.9
|
7.9
|
3.4
|
-35.5
|
-5.9
|
6.8
|
-10.0
|
|
法人税等合計
|
46
|
33
|
-41
|
-20
|
-5
|
29
|
15
|
-66
|
-68
|
13
|
11
|
2
|
-6
|
-123
|
-94
|
-39
|
-26
|
-8
|
4
|
4
|
-78
|
78
|
0
|
-10
|
-10
|
-21
|
-69
|
-279
|
-245
|
-41
|
-20
|
132
|
114
|
49
|
0
|
0
|
69
|
38
|
29
|
43
|
40
|
71
|
-6
|
-12
|
42
|
26
|
-59
|
-5
|
33
|
-53
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45.9
|
12.7
|
5.7
|
30.9
|
31.1
|
|
純利益
|
102
|
93
|
-247
|
-13
|
16
|
134
|
82
|
25
|
133
|
97
|
-21
|
-31
|
9
|
52
|
-160
|
-301
|
-17
|
118
|
-61
|
-171
|
-11
|
-956
|
-4
|
-2,799
|
56
|
-17
|
-265
|
-767
|
227
|
-253
|
15
|
-186
|
228
|
263
|
55
|
-280
|
134
|
241
|
111
|
35
|
10
|
186
|
8
|
-96
|
90
|
30
|
-403
|
-69
|
74
|
-117
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8
|
-31.0
|
-5.5
|
4.7
|
-6.9
|
|
一株あたり利益
|
0.24
|
0.21
|
-0.66
|
-0.06
|
0.03
|
0.35
|
0.22
|
0.06
|
0.35
|
0.26
|
-0.08
|
-0.09
|
0
|
0.06
|
-0.22
|
-0.47
|
-0.03
|
0.15
|
-0.1
|
-0.25
|
-0.02
|
-1.28
|
-0.02
|
-3.73
|
0.07
|
-0.03
|
-0.36
|
-1.01
|
0.26
|
-0.36
|
-0.02
|
-0.28
|
0.13
|
0.23
|
0.06
|
-0.34
|
0.15
|
0.28
|
0.12
|
0.03
|
-
|
0.2
|
0
|
-0.11
|
0.09
|
0.02
|
-0.47
|
-0.08
|
0.07
|
-0.14
|
|
希薄化後一株あたり利益
|
0.24
|
0.21
|
-0.66
|
-0.06
|
0.03
|
0.35
|
0.21
|
0.05
|
0.34
|
0.25
|
-0.08
|
-0.09
|
0
|
0.06
|
-0.22
|
-0.47
|
-0.03
|
0.15
|
-0.1
|
-0.25
|
-0.02
|
-1.28
|
-0.02
|
-3.73
|
0.07
|
-0.03
|
-0.36
|
-1.01
|
0.24
|
-0.36
|
-0.02
|
-0.28
|
0.13
|
0.23
|
0.06
|
-0.34
|
0.15
|
0.27
|
0.12
|
0.03
|
-
|
0.2
|
0
|
-0.11
|
0.09
|
0.02
|
-0.47
|
-0.08
|
0.07
|
-0.14
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
0
|
0.2
|
0
|
0
|
0
|
0.25
|
0
|
0
|
0
|
0.28
|
0.13
|
0.13
|
0.13
|
-
|
-
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
279
|
278
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17.7
|
16.6
|