|
(単位:百万ドル)
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
3Q22
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
2,616
|
6,120
|
7,124
|
6,570
|
6,793
|
6,267
|
6,857
|
6,364
|
6,677
|
6,314
|
6,877
|
6,304
|
6,686
|
6,378
|
6,891
|
5,959
|
6,406
|
6,076
|
6,536
|
6,157
|
6,648
|
6,441
|
6,939
|
6,394
|
6,615
|
6,324
|
6,045
|
6,554
|
6,505
|
6,489
|
6,721
|
6,570
|
6,411
|
6,476
|
6,383
|
5,999
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
1,665
|
4,492
|
-
|
4,192
|
4,262
|
4,049
|
-
|
4,063
|
3,996
|
4,000
|
-
|
4,059
|
4,321
|
4,271
|
4,675
|
3,948
|
4,324
|
4,129
|
-
|
4,299
|
4,196
|
4,097
|
-
|
4,193
|
4,324
|
4,296
|
4,114
|
4,570
|
4,662
|
4,376
|
4,460
|
4,335
|
4,168
|
4,182
|
4,197
|
3,935
|
|
売上総利益
|
951
|
1,628
|
2,404
|
2,378
|
2,531
|
2,218
|
2,459
|
2,301
|
2,681
|
2,314
|
2,407
|
2,245
|
2,365
|
2,107
|
2,216
|
2,011
|
2,082
|
1,947
|
2,107
|
1,858
|
2,452
|
2,344
|
2,523
|
2,201
|
2,291
|
2,028
|
1,931
|
1,984
|
1,843
|
2,113
|
2,261
|
2,235
|
2,243
|
2,294
|
2,186
|
2,064
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
473
|
1,229
|
-
|
865
|
895
|
805
|
-
|
750
|
760
|
653
|
-
|
764
|
1,036
|
1,037
|
16,352
|
1,449
|
1,348
|
767
|
-
|
1,088
|
3,791
|
1,197
|
-
|
1,112
|
1,056
|
872
|
816
|
1,442
|
1,092
|
870
|
885
|
1,582
|
941
|
1,772
|
2,287
|
868
|
|
営業利益
|
444
|
399
|
-
|
1,513
|
1,636
|
1,413
|
-
|
1,551
|
1,921
|
1,661
|
-
|
1,481
|
1,329
|
1,070
|
-14,136
|
562
|
734
|
1,180
|
-
|
770
|
-1,339
|
1,147
|
-
|
1,089
|
1,235
|
1,156
|
1,115
|
542
|
751
|
1,243
|
1,376
|
653
|
1,302
|
522
|
-101
|
1,196
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-195
|
-169
|
-
|
1,272
|
1,366
|
1,105
|
-
|
1,250
|
1,590
|
1,359
|
-
|
1,254
|
1,046
|
814
|
-14,474
|
621
|
551
|
1,162
|
-
|
541
|
-1,703
|
906
|
-
|
704
|
645
|
879
|
971
|
399
|
545
|
1,051
|
1,172
|
460
|
1,029
|
348
|
-283
|
1,018
|
|
経常(税引前)利益率(%)
|
-7.45
|
-2.76
|
-
|
19.36
|
20.11
|
17.63
|
-
|
19.64
|
23.81
|
21.52
|
-
|
19.89
|
15.64
|
12.76
|
-210.04
|
10.42
|
8.6
|
19.12
|
-
|
8.79
|
-25.62
|
14.07
|
-
|
11.01
|
9.75
|
13.9
|
16.06
|
6.09
|
8.38
|
16.2
|
17.44
|
7.0
|
16.05
|
5.37
|
-4.43
|
16.97
|
|
法人税等合計
|
-35
|
-49
|
-
|
372
|
411
|
262
|
-
|
359
|
430
|
416
|
-
|
261
|
291
|
186
|
-1,846
|
217
|
103
|
264
|
-
|
160
|
-51
|
308
|
-
|
136
|
670
|
143
|
190
|
134
|
110
|
214
|
174
|
206
|
225
|
248
|
7
|
304
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-160
|
-120
|
-
|
900
|
955
|
843
|
944
|
891
|
1,160
|
944
|
8,003
|
993
|
755
|
628
|
-12,568
|
405
|
449
|
899
|
183
|
381
|
-1,651
|
598
|
1,034
|
568
|
-25
|
736
|
781
|
265
|
435
|
837
|
1,000
|
262
|
804
|
102
|
-290
|
714
|
|
純利益率(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-0.27
|
0.23
|
0.74
|
0.63
|
0.69
|
0.78
|
0.73
|
0.95
|
0.78
|
6.57
|
0.81
|
0.62
|
0.52
|
-10.3
|
0.33
|
0.37
|
0.74
|
0.15
|
0.31
|
-1.35
|
0.49
|
0.84
|
0.46
|
-0.02
|
0.6
|
0.63
|
0.22
|
0.35
|
0.68
|
0.81
|
0.21
|
0.66
|
0.08
|
-0.24
|
0.6
|
|
希薄化後一株あたり利益
|
-
|
-0.27
|
0.23
|
0.73
|
0.63
|
0.69
|
0.77
|
0.73
|
0.94
|
0.77
|
6.52
|
0.81
|
0.62
|
0.51
|
-10.3
|
0.33
|
0.37
|
0.74
|
0.15
|
0.31
|
-1.35
|
0.49
|
0.84
|
0.46
|
-0.02
|
0.59
|
0.63
|
0.21
|
0.35
|
0.68
|
0.81
|
0.21
|
0.66
|
0.08
|
-0.24
|
0.59
|
|
一株あたり配当金
|
-
|
0.55
|
-
|
0.57
|
0.57
|
0.6
|
-
|
0.6
|
0.6
|
0.63
|
-
|
0.63
|
0.63
|
0.63
|
-
|
-
|
0.4
|
400
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
0.4
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|