|
(単位:百万ドル)
|
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
|
1Q21
|
2Q21
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q25
|
2Q26
|
|
売上高
|
322
|
851
|
2,325
|
267
|
129
|
663
|
2,000
|
96
|
137
|
471
|
2,200
|
127
|
134
|
199
|
2,563
|
133
|
134
|
509
|
2,301
|
137
|
128
|
474
|
2,297
|
125
|
131
|
451
|
2,328
|
137
|
140
|
488
|
2,393
|
145
|
148
|
468
|
2,332
|
150
|
160
|
519
|
1,809
|
601
|
176
|
308
|
2,328
|
192
|
158
|
2,061
|
1,050
|
179
|
166
|
2,093
|
1,032
|
183
|
179
|
2,185
|
1,062
|
193
|
179
|
2,277
|
1,111
|
203
|
198
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
0.0
|
4.2
|
4.6
|
10.8
|
11.1
|
|
売上原価
|
392
|
635
|
1,018
|
357
|
227
|
455
|
806
|
193
|
212
|
377
|
821
|
210
|
220
|
363
|
833
|
211
|
221
|
394
|
816
|
213
|
226
|
392
|
853
|
211
|
225
|
388
|
818
|
227
|
240
|
416
|
855
|
221
|
250
|
421
|
863
|
229
|
253
|
462
|
-
|
315
|
245
|
380
|
-
|
241
|
289
|
831
|
-
|
260
|
298
|
883
|
-
|
259
|
299
|
926
|
-
|
269
|
314
|
969
|
-
|
274
|
339
|
|
販売管理費
|
108
|
235
|
232
|
108
|
103
|
211
|
210
|
75
|
90
|
186
|
251
|
96
|
94
|
174
|
268
|
97
|
97
|
189
|
269
|
98
|
135
|
201
|
283
|
98
|
113
|
187
|
275
|
95
|
116
|
169
|
286
|
105
|
113
|
185
|
317
|
116
|
150
|
209
|
268
|
133
|
136
|
191
|
340
|
125
|
146
|
344
|
219
|
128
|
151
|
345
|
174
|
130
|
146
|
330
|
205
|
152
|
158
|
329
|
206
|
136
|
157
|
|
営業費用
|
501
|
870
|
1,250
|
564
|
335
|
666
|
1,019
|
268
|
302
|
564
|
1,073
|
306
|
314
|
537
|
1,101
|
308
|
319
|
584
|
1,085
|
311
|
362
|
594
|
1,136
|
309
|
339
|
576
|
1,094
|
322
|
356
|
585
|
1,142
|
327
|
364
|
606
|
1,181
|
345
|
403
|
671
|
1,141
|
448
|
381
|
571
|
1,242
|
367
|
436
|
1,176
|
738
|
389
|
449
|
1,229
|
655
|
390
|
446
|
1,256
|
711
|
422
|
472
|
1,298
|
739
|
410
|
497
|
|
営業利益
|
-180
|
-20
|
1,074
|
-298
|
-207
|
-4
|
981
|
-173
|
-166
|
-93
|
1,126
|
-180
|
-181
|
-339
|
1,461
|
-176
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
-176
|
-18
|
1,076
|
-294
|
-204
|
-2
|
981
|
-170
|
-163
|
-97
|
1,129
|
-185
|
-180
|
-348
|
1,478
|
-176
|
-201
|
-91
|
1,210
|
-188
|
-238
|
-147
|
1,140
|
-204
|
-229
|
-151
|
1,211
|
-206
|
-237
|
-121
|
1,231
|
-199
|
-232
|
-159
|
1,134
|
-208
|
-262
|
-178
|
642
|
124
|
-237
|
-284
|
1,065
|
-198
|
-299
|
861
|
293
|
-222
|
-299
|
855
|
375
|
-213
|
-283
|
907
|
350
|
-233
|
-313
|
958
|
367
|
-217
|
-320
|
|
経常(税引前)利益率(%)
|
-54.2
|
-2.0
|
46.3
|
-109.5
|
-157.8
|
-0.2
|
49.1
|
-175.4
|
-118.2
|
-20.4
|
51.4
|
-145.0
|
-133.5
|
-174.1
|
57.7
|
-131.6
|
-149.0
|
-17.8
|
52.6
|
-135.9
|
-185.1
|
-30.9
|
49.7
|
-162.6
|
-174.0
|
-33.3
|
52.1
|
-148.9
|
-167.7
|
-24.7
|
51.4
|
-136.9
|
-155.8
|
-33.9
|
48.6
|
-137.7
|
-162.5
|
-34.1
|
35.5
|
20.6
|
-134.2
|
-92.0
|
45.8
|
-102.4
|
-188.2
|
41.8
|
27.9
|
-123.0
|
-179.1
|
40.9
|
36.3
|
-115.5
|
-158.0
|
41.5
|
33.0
|
-119.8
|
-174.4
|
42.1
|
33.1
|
-106.3
|
-160.5
|
|
法人税等合計
|
-69
|
-14
|
418
|
-120
|
-81
|
2
|
389
|
-64
|
-62
|
-80
|
440
|
-72
|
-77
|
-136
|
549
|
-67
|
-88
|
-56
|
465
|
-91
|
-96
|
-68
|
439
|
-83
|
-86
|
-50
|
425
|
-78
|
-88
|
122
|
85
|
-50
|
-62
|
-39
|
249
|
-62
|
-78
|
-50
|
178
|
30
|
-15
|
-52
|
114
|
-48
|
-110
|
186
|
68
|
-54
|
-78
|
209
|
71
|
-50
|
-94
|
215
|
91
|
-61
|
-70
|
235
|
67
|
-51
|
-78
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.4
|
24.6
|
18.3
|
23.6
|
24.3
|
|
純利益
|
-110
|
-13
|
658
|
-176
|
-142
|
-4
|
586
|
-108
|
-106
|
-18
|
664
|
-116
|
-105
|
-215
|
909
|
-117
|
-112
|
-37
|
738
|
-100
|
-146
|
-82
|
700
|
-124
|
-147
|
-105
|
783
|
-131
|
-154
|
-246
|
1,142
|
-153
|
-177
|
-127
|
877
|
-151
|
-188
|
-130
|
460
|
91
|
-224
|
-233
|
949
|
-152
|
-191
|
673
|
222
|
-169
|
-224
|
643
|
302
|
-164
|
-190
|
690
|
257
|
-173
|
-244
|
722
|
299
|
-166
|
-243
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-135.9
|
31.7
|
27.0
|
-81.5
|
-121.8
|
|
一株あたり利益
|
-
|
-0.04
|
2.12
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
2.44
|
-0.42
|
-0.39
|
-0.78
|
3.31
|
-0.42
|
-0.41
|
-0.13
|
2.68
|
-0.36
|
-0.55
|
-0.35
|
3.15
|
-0.56
|
-0.68
|
-0.5
|
3.77
|
-0.63
|
-0.74
|
-1.18
|
5.45
|
-0.74
|
-0.86
|
-0.62
|
4.26
|
-0.74
|
-0.95
|
-0.67
|
2.32
|
0.47
|
-1.18
|
-1.27
|
5.05
|
-0.85
|
-1.1
|
4.12
|
1.35
|
-1.06
|
-1.45
|
4.21
|
1.97
|
-1.12
|
-1.33
|
4.93
|
1.82
|
-1.24
|
-1.8
|
5.37
|
2.21
|
-1.26
|
-1.92
|
|
希薄化後一株あたり利益
|
-
|
-0.04
|
2.12
|
-
|
-
|
-
|
1.99
|
-
|
-
|
-
|
2.42
|
-0.42
|
-0.39
|
-0.78
|
3.29
|
-0.42
|
-0.41
|
-0.13
|
2.66
|
-0.36
|
-0.55
|
-0.35
|
3.13
|
-0.56
|
-0.68
|
-0.5
|
3.75
|
-0.63
|
-0.74
|
-1.18
|
5.42
|
-0.74
|
-0.86
|
-0.62
|
4.26
|
-0.74
|
-0.95
|
-0.67
|
2.32
|
0.47
|
-1.18
|
-1.27
|
5.05
|
-0.85
|
-1.1
|
4.05
|
1.33
|
-1.06
|
-1.45
|
4.12
|
1.93
|
-1.12
|
-1.33
|
4.86
|
1.8
|
-1.24
|
-1.8
|
5.31
|
2.18
|
-1.26
|
-1.92
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
17.4
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.15
|
0.15
|
0.15
|
0.15
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.24
|
0.24
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.27
|
0.27
|
0.27
|
0.27
|
0.29
|
0.29
|
0.29
|
0.29
|
0.32
|
0.32
|
0.32
|
0.32
|
0.38
|
0.38
|
0.38
|
0.38
|
0.42
|
0.42
|