|
(単位:%)
|
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
|
292
|
276
|
267
|
285
|
288
|
277
|
290
|
285
|
284
|
278
|
280
|
291
|
292
|
292
|
289
|
299
|
341
|
204
|
329
|
320
|
339
|
349
|
353
|
354
|
434
|
425
|
466
|
445
|
469
|
464
|
478
|
493
|
585
|
585
|
601
|
604
|
657
|
667
|
691
|
707
|
682
|
743
|
790
|
824
|
914
|
895
|
905
|
913
|
973
|
989
|
1,099
|
1,029
|
1,059
|
1,026
|
1,013
|
1,011
|
1,026
|
1,009
|
1,002
|
984
|
1,032
|
1,004
|
994
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.1
|
-2.7
|
0.6
|
-0.5
|
-0.8
|
|
売上原価
|
129
|
123
|
109
|
117
|
116
|
118
|
119
|
116
|
119
|
121
|
120
|
120
|
123
|
121
|
127
|
123
|
147
|
144
|
142
|
136
|
144
|
145
|
142
|
147
|
196
|
200
|
214
|
206
|
214
|
219
|
224
|
243
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
666
|
672
|
660
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
66
|
49
|
53
|
55
|
47
|
50
|
46
|
55
|
49
|
51
|
51
|
57
|
54
|
54
|
58
|
64
|
67
|
64
|
72
|
71
|
71
|
76
|
81
|
82
|
100
|
85
|
98
|
91
|
94
|
92
|
94
|
103
|
120
|
113
|
106
|
122
|
135
|
129
|
129
|
129
|
127
|
128
|
143
|
155
|
171
|
148
|
144
|
150
|
131
|
183
|
199
|
174
|
199
|
176
|
197
|
186
|
169
|
199
|
195
|
177
|
191
|
177
|
196
|
|
営業利益
|
28
|
5
|
-362
|
42
|
53
|
37
|
41
|
43
|
49
|
37
|
35
|
42
|
43
|
40
|
24
|
39
|
51
|
46
|
40
|
43
|
55
|
55
|
52
|
51
|
58
|
58
|
69
|
69
|
81
|
73
|
62
|
67
|
76
|
84
|
102
|
69
|
79
|
92
|
108
|
94
|
76
|
132
|
128
|
123
|
137
|
155
|
172
|
148
|
187
|
150
|
163
|
167
|
164
|
151
|
132
|
125
|
151
|
117
|
-168
|
74
|
100
|
133
|
-284
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16.7
|
7.6
|
9.7
|
13.3
|
-28.5
|
|
経常(税引前)利益
|
20
|
-9
|
-370
|
32
|
42
|
24
|
32
|
35
|
40
|
28
|
26
|
35
|
36
|
42
|
23
|
42
|
50
|
43
|
40
|
31
|
60
|
53
|
49
|
51
|
54
|
53
|
63
|
78
|
76
|
72
|
69
|
63
|
70
|
73
|
75
|
66
|
58
|
73
|
105
|
55
|
83
|
135
|
-
|
66
|
127
|
123
|
-
|
110
|
144
|
123
|
-
|
131
|
128
|
112
|
208
|
99
|
119
|
91
|
-217
|
35
|
71
|
87
|
-295
|
|
経常(税引前)利益率(%)
|
7.1
|
-3.2
|
-137.8
|
11.4
|
14.8
|
8.8
|
11.2
|
12.3
|
14.0
|
10.2
|
9.4
|
12.2
|
12.6
|
14.6
|
8.0
|
14.4
|
14.8
|
21.4
|
12.2
|
10.0
|
17.8
|
15.2
|
14.1
|
14.5
|
12.5
|
12.5
|
13.7
|
17.5
|
16.4
|
15.7
|
14.4
|
12.8
|
12.0
|
12.5
|
12.5
|
11.0
|
9.0
|
11.0
|
15.3
|
7.8
|
12.3
|
18.2
|
-
|
8.0
|
13.9
|
13.8
|
-
|
12.1
|
14.8
|
12.4
|
-
|
12.7
|
12.1
|
11.0
|
20.6
|
9.8
|
11.7
|
9.0
|
-21.6
|
3.7
|
6.9
|
8.7
|
-29.6
|
|
法人税等合計
|
6
|
16
|
-30
|
-3
|
8
|
5
|
5
|
8
|
9
|
6
|
3
|
9
|
8
|
11
|
3
|
10
|
14
|
11
|
11
|
0
|
11
|
15
|
16
|
13
|
18
|
15
|
18
|
31
|
22
|
19
|
98
|
9
|
17
|
12
|
14
|
10
|
14
|
-1
|
25
|
4
|
16
|
32
|
28
|
2
|
37
|
18
|
23
|
15
|
33
|
25
|
55
|
27
|
29
|
24
|
19
|
24
|
25
|
20
|
-4
|
10
|
18
|
31
|
-18
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
1.4
|
28.1
|
26.2
|
36.3
|
6.1
|
|
純利益
|
14
|
-25
|
-344
|
31
|
32
|
18
|
27
|
26
|
30
|
22
|
18
|
25
|
27
|
31
|
19
|
32
|
35
|
32
|
-
|
31
|
49
|
37
|
32
|
37
|
35
|
38
|
45
|
46
|
54
|
52
|
-30
|
53
|
54
|
60
|
60
|
55
|
44
|
73
|
80
|
50
|
67
|
102
|
144
|
63
|
89
|
105
|
139
|
95
|
110
|
97
|
189
|
103
|
99
|
88
|
188
|
74
|
94
|
70
|
-214
|
25
|
52
|
55
|
-277
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21.3
|
2.6
|
5.1
|
5.5
|
-27.8
|
|
一株あたり利益
|
0.22
|
-0.4
|
-5.49
|
0.58
|
0.63
|
0.38
|
0.56
|
0.55
|
0.63
|
0.46
|
0.39
|
0.54
|
0.57
|
0.64
|
0.4
|
0.68
|
0.75
|
0.7
|
0.58
|
0.67
|
1.04
|
0.81
|
0.69
|
0.8
|
0.75
|
0.8
|
0.95
|
0.98
|
1.13
|
1.11
|
-0.63
|
1.1
|
1.11
|
1.25
|
1.24
|
1.14
|
0.9
|
1.49
|
1.64
|
1.03
|
1.36
|
2.07
|
2.88
|
1.23
|
1.76
|
2.05
|
2.73
|
1.84
|
2.15
|
1.9
|
3.69
|
2.02
|
1.89
|
1.7
|
3.65
|
1.31
|
1.75
|
1.34
|
-4.19
|
0.5
|
1.06
|
1.11
|
-5.57
|
|
希薄化後一株あたり利益
|
0.22
|
-0.4
|
-5.49
|
0.57
|
0.63
|
0.37
|
0.56
|
0.54
|
0.63
|
0.46
|
0.38
|
0.53
|
0.56
|
0.64
|
0.4
|
0.67
|
0.74
|
0.68
|
0.57
|
0.66
|
1.02
|
0.79
|
0.67
|
0.78
|
0.73
|
0.79
|
0.93
|
0.97
|
1.12
|
1.08
|
-0.63
|
1.08
|
1.1
|
1.22
|
1.21
|
1.11
|
0.88
|
1.46
|
1.61
|
1.02
|
1.34
|
2.03
|
2.81
|
1.2
|
1.72
|
2.01
|
2.67
|
1.81
|
2.13
|
1.88
|
3.65
|
2.01
|
1.89
|
1.69
|
3.64
|
1.3
|
1.74
|
1.33
|
-4.17
|
0.5
|
1.06
|
1.1
|
-5.56
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-66
|
195
|
219
|
218
|
-206
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.5
|
19.8
|
21.3
|
21.8
|
-20.6
|