|
(単位:百万ドル)
|
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
|
56
|
64
|
75
|
85
|
102
|
111
|
125
|
139
|
166
|
178
|
198
|
211
|
246
|
261
|
285
|
305
|
341
|
357
|
385
|
416
|
471
|
498
|
546
|
589
|
631
|
673
|
715
|
788
|
833
|
885
|
951
|
1,046
|
1,070
|
1,151
|
1,250
|
1,360
|
1,409
|
1,512
|
1,614
|
1,722
|
1,752
|
1,831
|
1,940
|
2,096
|
2,150
|
2,288
|
2,437
|
2,603
|
2,627
|
2,797
|
2,957
|
3,088
|
3,215
|
3,407
|
3,568
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.3
|
18.6
|
22.4
|
21.8
|
20.7
|
|
売上原価
|
22
|
27
|
32
|
32
|
35
|
41
|
45
|
53
|
58
|
66
|
70
|
76
|
79
|
81
|
90
|
94
|
96
|
102
|
104
|
116
|
121
|
127
|
134
|
143
|
153
|
157
|
168
|
186
|
198
|
200
|
211
|
223
|
232
|
251
|
279
|
299
|
329
|
350
|
374
|
369
|
389
|
400
|
415
|
438
|
471
|
496
|
516
|
520
|
552
|
584
|
631
|
651
|
724
|
774
|
834
|
|
売上総利益
|
33
|
36
|
42
|
53
|
66
|
69
|
79
|
85
|
107
|
112
|
127
|
135
|
166
|
179
|
194
|
211
|
244
|
254
|
280
|
300
|
350
|
370
|
412
|
445
|
477
|
515
|
547
|
602
|
635
|
685
|
740
|
822
|
837
|
900
|
971
|
1,061
|
1,080
|
1,162
|
1,240
|
1,353
|
1,363
|
1,431
|
1,525
|
1,658
|
1,679
|
1,792
|
1,921
|
2,083
|
2,075
|
2,213
|
2,326
|
2,437
|
2,491
|
2,633
|
2,734
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78.7
|
78.9
|
77.5
|
77.3
|
76.6
|
|
研究開発費
|
9
|
10
|
13
|
16
|
17
|
20
|
23
|
31
|
35
|
39
|
42
|
49
|
53
|
55
|
58
|
65
|
70
|
75
|
73
|
84
|
90
|
98
|
104
|
117
|
127
|
135
|
148
|
172
|
183
|
190
|
202
|
226
|
245
|
268
|
284
|
314
|
333
|
358
|
392
|
414
|
444
|
456
|
454
|
492
|
521
|
549
|
562
|
606
|
643
|
626
|
668
|
703
|
734
|
750
|
773
|
|
営業費用
|
43
|
50
|
52
|
66
|
85
|
84
|
99
|
122
|
152
|
147
|
164
|
189
|
220
|
207
|
225
|
535
|
292
|
281
|
304
|
342
|
388
|
377
|
425
|
466
|
509
|
505
|
547
|
618
|
662
|
628
|
711
|
773
|
775
|
830
|
953
|
964
|
1,029
|
1,088
|
1,205
|
1,266
|
1,341
|
1,340
|
1,370
|
1,514
|
1,562
|
1,561
|
1,651
|
1,751
|
1,835
|
1,795
|
1,952
|
1,986
|
2,133
|
2,061
|
2,291
|
|
営業利益
|
-10
|
-14
|
-10
|
-13
|
-20
|
-15
|
-20
|
-37
|
-45
|
-35
|
-37
|
-55
|
-54
|
-29
|
-31
|
-325
|
-49
|
-27
|
-24
|
-43
|
-39
|
-8
|
-14
|
-21
|
-32
|
9
|
0
|
-16
|
-27
|
56
|
28
|
49
|
62
|
69
|
17
|
97
|
51
|
74
|
35
|
87
|
22
|
91
|
155
|
144
|
117
|
231
|
270
|
332
|
240
|
418
|
374
|
451
|
358
|
572
|
443
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.6
|
14.6
|
11.1
|
16.8
|
12.4
|
|
経常(税引前)利益
|
-10
|
-13
|
-10
|
-13
|
-21
|
-15
|
-24
|
-43
|
-50
|
-41
|
-44
|
-58
|
-61
|
-40
|
-36
|
-332
|
-55
|
-34
|
-31
|
-44
|
-58
|
-23
|
-25
|
-8
|
-41
|
7
|
1
|
-12
|
-17
|
60
|
34
|
48
|
62
|
25
|
13
|
99
|
50
|
68
|
32
|
85
|
29
|
102
|
183
|
188
|
174
|
299
|
347
|
425
|
334
|
516
|
463
|
555
|
471
|
694
|
541
|
|
経常(税引前)利益率(%)
|
-16.0
|
-19.8
|
-12.1
|
-14.9
|
-20.2
|
-12.6
|
-18.9
|
-30.3
|
-29.8
|
-22.6
|
-21.8
|
-26.9
|
-24.5
|
-15.3
|
-12.5
|
-108.4
|
-15.9
|
-9.3
|
-8.0
|
-10.4
|
-12.3
|
-4.6
|
-4.6
|
-1.2
|
-6.5
|
1.1
|
0.3
|
-1.5
|
-2.0
|
6.9
|
3.6
|
4.6
|
5.8
|
2.2
|
1.1
|
7.3
|
3.5
|
4.5
|
2.0
|
4.9
|
1.7
|
5.6
|
9.4
|
9.0
|
8.1
|
13.1
|
14.2
|
16.3
|
12.7
|
18.4
|
15.7
|
18.0
|
14.7
|
20.4
|
15.2
|
|
法人税等合計
|
-1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
-5
|
2
|
1
|
-3
|
-2
|
1
|
2
|
-18
|
11
|
-2
|
-6
|
-10
|
-6
|
20
|
-565
|
0
|
21
|
13
|
-4
|
17
|
-9
|
5
|
6
|
10
|
9
|
22
|
33
|
38
|
-870
|
57
|
52
|
78
|
72
|
84
|
79
|
95
|
86
|
192
|
140
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.1
|
17.1
|
18.3
|
27.7
|
25.9
|
|
純利益
|
-9
|
-14
|
-10
|
-14
|
-22
|
-15
|
-25
|
-44
|
-51
|
-42
|
-45
|
-59
|
-62
|
-42
|
-38
|
-334
|
-50
|
-37
|
-33
|
-41
|
-57
|
-25
|
-28
|
10
|
-53
|
8
|
7
|
-2
|
-12
|
40
|
598
|
48
|
40
|
12
|
16
|
82
|
59
|
63
|
26
|
75
|
20
|
80
|
150
|
150
|
1,044
|
242
|
295
|
347
|
262
|
432
|
384
|
460
|
385
|
502
|
401
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.0
|
14.9
|
12.0
|
14.7
|
11.2
|
|
一株あたり利益
|
-0.32
|
-0.11
|
-0.02
|
-0.1
|
-0.16
|
-0.11
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
-0.01
|
-
|
0.22
|
3.21
|
0.25
|
0.21
|
0.07
|
0.08
|
0.42
|
0.3
|
0.32
|
0.13
|
0.38
|
0.1
|
0.39
|
0.74
|
0.74
|
5.12
|
1.18
|
1.44
|
1.69
|
1.27
|
2.09
|
1.86
|
2.22
|
1.86
|
2.42
|
-4.81
|
|
希薄化後一株あたり利益
|
-0.32
|
-0.11
|
-0.02
|
-0.1
|
-0.16
|
-0.11
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
-
|
-0.01
|
-
|
0.21
|
3.04
|
0.24
|
0.2
|
0.06
|
0.09
|
0.41
|
0.29
|
0.31
|
0.13
|
0.37
|
0.1
|
0.39
|
0.74
|
0.73
|
5.08
|
1.17
|
1.42
|
1.67
|
1.26
|
2.07
|
1.84
|
2.2
|
1.84
|
2.4
|
-4.76
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
528
|
611
|
530
|
766
|
655
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.9
|
19.8
|
16.5
|
22.5
|
18.4
|