|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
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
|
335
|
412
|
441
|
439
|
441
|
454
|
483
|
155
|
155
|
170
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175
|
180
|
183
|
178
|
191
|
615
|
720
|
705
|
740
|
781
|
804
|
759
|
860
|
891
|
927
|
915
|
980
|
1,020
|
1,027
|
1,015
|
1,069
|
1,093
|
1,124
|
1,146
|
1,227
|
1,278
|
1,346
|
1,332
|
1,416
|
1,435
|
1,465
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.8
|
16.3
|
15.4
|
12.2
|
8.8
|
|
売上原価
|
296
|
338
|
365
|
362
|
365
|
376
|
401
|
102
|
102
|
112
|
120
|
135
|
125
|
140
|
168
|
174
|
181
|
178
|
188
|
195
|
196
|
184
|
171
|
174
|
168
|
161
|
165
|
152
|
149
|
131
|
114
|
113
|
115
|
115
|
121
|
121
|
126
|
478
|
545
|
547
|
574
|
607
|
620
|
593
|
661
|
688
|
714
|
714
|
763
|
802
|
796
|
786
|
818
|
838
|
877
|
907
|
977
|
1,021
|
1,078
|
1,069
|
1,147
|
1,162
|
1,182
|
|
売上総利益
|
38
|
73
|
75
|
77
|
76
|
77
|
81
|
53
|
53
|
58
|
60
|
63
|
65
|
68
|
74
|
65
|
65
|
65
|
65
|
66
|
65
|
63
|
65
|
64
|
64
|
62
|
74
|
65
|
68
|
67
|
70
|
55
|
59
|
65
|
62
|
57
|
64
|
137
|
175
|
158
|
166
|
174
|
183
|
165
|
198
|
202
|
212
|
200
|
216
|
218
|
231
|
229
|
250
|
254
|
247
|
238
|
249
|
256
|
268
|
263
|
269
|
272
|
282
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.9
|
19.7
|
19.0
|
19.0
|
19.3
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
133
|
143
|
129
|
124
|
123
|
123
|
120
|
134
|
134
|
136
|
133
|
141
|
142
|
148
|
147
|
153
|
158
|
147
|
154
|
153
|
156
|
164
|
168
|
170
|
172
|
172
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62
|
57
|
149
|
161
|
149
|
143
|
139
|
139
|
136
|
150
|
150
|
151
|
148
|
157
|
157
|
162
|
162
|
168
|
173
|
162
|
169
|
168
|
171
|
181
|
183
|
186
|
188
|
191
|
|
営業利益
|
-7
|
13
|
12
|
10
|
4
|
7
|
14
|
4
|
2
|
3
|
3
|
-1
|
-2
|
0
|
-5
|
-12
|
-7
|
-27
|
-48
|
-5
|
-255
|
-20
|
-7
|
-2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-6
|
6
|
-12
|
13
|
8
|
23
|
34
|
44
|
29
|
48
|
52
|
60
|
52
|
59
|
60
|
68
|
66
|
82
|
81
|
84
|
69
|
80
|
85
|
87
|
79
|
82
|
84
|
91
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.5
|
5.9
|
5.8
|
5.9
|
6.2
|
|
経常(税引前)利益
|
-10
|
5
|
4
|
3
|
-3
|
0
|
7
|
-3
|
-4
|
-4
|
-4
|
-8
|
-8
|
-24
|
-13
|
-22
|
-16
|
-36
|
-60
|
-14
|
-264
|
-29
|
-16
|
-10
|
-9
|
-11
|
-4
|
-19
|
-28
|
-13
|
-8
|
-13
|
-16
|
-9
|
-16
|
-11
|
-15
|
-40
|
-15
|
-19
|
-8
|
2
|
18
|
-2
|
32
|
38
|
46
|
41
|
47
|
52
|
64
|
54
|
155
|
70
|
78
|
56
|
72
|
73
|
81
|
63
|
68
|
68
|
81
|
|
経常(税引前)利益率(%)
|
-2.8
|
1.3
|
0.9
|
0.7
|
-0.6
|
0.2
|
1.6
|
-1.6
|
-2.5
|
-1.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8.6
|
-4.4
|
-8.2
|
-5.7
|
-7.3
|
-6.4
|
-2.1
|
-2.7
|
-1.0
|
0.3
|
2.3
|
-0.2
|
3.8
|
4.3
|
5.1
|
4.5
|
4.9
|
5.1
|
6.3
|
5.3
|
14.5
|
6.4
|
7.0
|
5.0
|
5.9
|
5.8
|
6.0
|
4.8
|
4.9
|
4.8
|
5.6
|
|
法人税等合計
|
-3
|
2
|
2
|
0
|
-1
|
0
|
1
|
-1
|
0
|
-3
|
-2
|
0
|
0
|
-1
|
2
|
3
|
3
|
1
|
2
|
1
|
-20
|
-5
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
-6
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
3
|
-29
|
11
|
13
|
13
|
17
|
15
|
41
|
13
|
21
|
12
|
19
|
19
|
20
|
16
|
18
|
17
|
23
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.8
|
26.4
|
26.6
|
24.9
|
28.2
|
|
純利益
|
-8
|
3
|
1
|
2
|
-3
|
0
|
6
|
-3
|
71
|
-12
|
7
|
-9
|
-9
|
-35
|
-19
|
-26
|
-20
|
-39
|
-64
|
-20
|
-245
|
-17
|
-19
|
-10
|
-9
|
-12
|
-13
|
-20
|
-30
|
-13
|
-2
|
-14
|
-16
|
-9
|
-16
|
-11
|
-16
|
-43
|
-16
|
-20
|
-8
|
1
|
17
|
-3
|
31
|
35
|
75
|
30
|
33
|
38
|
47
|
39
|
114
|
56
|
57
|
44
|
53
|
53
|
60
|
46
|
50
|
51
|
58
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
3.5
|
3.6
|
3.6
|
4.0
|
|
一株あたり利益
|
-0.18
|
0.06
|
0.04
|
0.05
|
-0.04
|
0.01
|
0.12
|
-0.05
|
1.29
|
-0.2
|
0.12
|
-0.14
|
-0.14
|
-0.53
|
-0.27
|
-0.37
|
-0.29
|
-0.57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.1
|
-0.14
|
-
|
-
|
-
|
-
|
0.01
|
-
|
-
|
0.18
|
0.2
|
0.42
|
0.17
|
0.19
|
0.21
|
0.26
|
0.22
|
0.64
|
0.31
|
0.32
|
0.26
|
0.31
|
0.32
|
0.35
|
0.28
|
0.31
|
0.32
|
0.37
|
|
希薄化後一株あたり利益
|
-0.18
|
0.06
|
0.04
|
0.05
|
-0.04
|
0.01
|
0.12
|
-0.05
|
1.29
|
-0.2
|
0.12
|
-0.14
|
-0.14
|
-0.53
|
-0.27
|
-0.37
|
-0.29
|
-0.57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.18
|
-0.14
|
-
|
-
|
-
|
-
|
0.01
|
-
|
-
|
0.18
|
0.2
|
0.41
|
0.17
|
0.19
|
0.21
|
0.26
|
0.21
|
0.63
|
0.31
|
0.32
|
0.26
|
0.3
|
0.31
|
0.36
|
0.28
|
0.31
|
0.32
|
0.36
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104
|
95
|
99
|
101
|
111
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.8
|
7.2
|
7.0
|
7.1
|
7.6
|