|
(単位:百万ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
219
|
250
|
241
|
247
|
236
|
248
|
257
|
291
|
297
|
438
|
633
|
1,043
|
1,073
|
1,052
|
1,211
|
1,309
|
1,248
|
1,271
|
1,246
|
1,260
|
1,249
|
1,255
|
1,272
|
1,448
|
1,433
|
1,586
|
1,608
|
1,629
|
1,411
|
1,387
|
1,439
|
1,442
|
1,456
|
1,494
|
1,336
|
1,411
|
1,458
|
1,483
|
1,589
|
1,643
|
1,409
|
1,524
|
1,566
|
1,619
|
1,859
|
1,965
|
1,999
|
1,947
|
1,974
|
1,952
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
121
|
139
|
132
|
-
|
131
|
145
|
153
|
-
|
182
|
308
|
484
|
-
|
824
|
777
|
895
|
-
|
886
|
861
|
847
|
-
|
870
|
891
|
878
|
-
|
981
|
1,110
|
1,146
|
-
|
984
|
936
|
977
|
-
|
985
|
1,055
|
899
|
-
|
1,002
|
1,032
|
1,110
|
1,219
|
1,031
|
1,160
|
1,151
|
1,206
|
1,357
|
1,393
|
1,419
|
1,370
|
1,379
|
1,406
|
|
売上総利益
|
98
|
111
|
109
|
110
|
105
|
102
|
104
|
112
|
114
|
129
|
148
|
228
|
249
|
275
|
316
|
333
|
362
|
409
|
398
|
377
|
379
|
364
|
393
|
437
|
451
|
475
|
461
|
478
|
426
|
451
|
462
|
452
|
471
|
438
|
436
|
440
|
455
|
451
|
479
|
424
|
378
|
364
|
414
|
413
|
501
|
572
|
579
|
577
|
595
|
545
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
63
|
74
|
65
|
-
|
72
|
70
|
73
|
-
|
83
|
104
|
120
|
-
|
166
|
173
|
193
|
-
|
187
|
205
|
216
|
-
|
264
|
187
|
164
|
-
|
245
|
264
|
225
|
-
|
217
|
225
|
223
|
-
|
235
|
245
|
224
|
-
|
251
|
249
|
231
|
257
|
235
|
225
|
228
|
239
|
300
|
322
|
341
|
324
|
331
|
314
|
|
営業利益
|
31
|
33
|
41
|
-
|
30
|
28
|
24
|
-
|
25
|
-1
|
8
|
-
|
40
|
49
|
81
|
-
|
132
|
162
|
142
|
-
|
76
|
137
|
190
|
-
|
164
|
164
|
187
|
-
|
293
|
186
|
198
|
-
|
196
|
153
|
172
|
-
|
166
|
145
|
206
|
128
|
100
|
105
|
149
|
137
|
158
|
209
|
190
|
203
|
214
|
182
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
18
|
19
|
25
|
-
|
11
|
7
|
5
|
-
|
-4
|
-38
|
-56
|
-
|
-74
|
-39
|
58
|
-
|
39
|
-6
|
2
|
-
|
147
|
-5
|
-92
|
-
|
39
|
115
|
112
|
-
|
180
|
41
|
30
|
-
|
144
|
-222
|
49
|
-
|
122
|
147
|
-5
|
3
|
567
|
219
|
118
|
74
|
125
|
116
|
125
|
131
|
145
|
82
|
|
経常(税引前)利益率(%)
|
8.62
|
7.62
|
10.5
|
-
|
4.69
|
2.94
|
1.94
|
-
|
-1.28
|
-8.58
|
-8.82
|
-
|
-6.87
|
-3.7
|
4.8
|
-
|
3.14
|
-0.44
|
0.17
|
-
|
11.83
|
-0.33
|
-7.2
|
-
|
2.75
|
7.29
|
6.98
|
-
|
12.78
|
2.99
|
2.09
|
-
|
9.94
|
-14.84
|
3.71
|
-
|
8.37
|
9.93
|
-0.26
|
0.22
|
40.27
|
14.4
|
7.56
|
4.6
|
6.73
|
5.94
|
6.3
|
6.76
|
7.36
|
4.22
|
|
法人税等合計
|
6
|
8
|
9
|
-
|
3
|
2
|
1
|
-
|
-2
|
-20
|
-21
|
-
|
23
|
-70
|
34
|
-
|
13
|
-11
|
-2
|
-
|
50
|
-1
|
-33
|
-
|
-256
|
23
|
15
|
-
|
43
|
-12
|
7
|
-
|
30
|
-48
|
5
|
-
|
23
|
29
|
28
|
-6
|
21
|
35
|
24
|
18
|
26
|
28
|
28
|
31
|
32
|
20
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
12
|
10
|
15
|
10
|
7
|
5
|
3
|
-1
|
-3
|
-19
|
-36
|
-288
|
-98
|
30
|
24
|
-73
|
25
|
4
|
3
|
-37
|
97
|
-4
|
-60
|
14
|
295
|
91
|
96
|
-16
|
125
|
44
|
16
|
-62
|
107
|
-186
|
40
|
57
|
91
|
110
|
-45
|
-10
|
523
|
170
|
91
|
54
|
89
|
88
|
97
|
99
|
113
|
62
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.31
|
0.46
|
0.32
|
0.23
|
0.13
|
0.03
|
-0.1
|
-0.15
|
-0.67
|
-0.92
|
-5.86
|
-2.04
|
0.48
|
0.34
|
-1.21
|
0.16
|
0.02
|
0
|
-0.58
|
1.36
|
-0.11
|
-0.93
|
0.16
|
4.42
|
1.33
|
1.41
|
-0.26
|
1.85
|
0.61
|
0.22
|
-0.84
|
1.4
|
-2.76
|
0.53
|
0.85
|
1.24
|
1.71
|
-0.95
|
-0.25
|
8.47
|
2.77
|
1.66
|
0.98
|
1.49
|
1.46
|
1.6
|
1.66
|
1.94
|
1.11
|
|
希薄化後一株あたり利益
|
-
|
0.3
|
0.46
|
0.31
|
0.23
|
0.13
|
0.03
|
-0.1
|
-0.15
|
-0.67
|
-0.92
|
-5.86
|
-2.04
|
0.45
|
0.33
|
-1.21
|
0.15
|
0.02
|
0
|
-0.58
|
1.22
|
-0.11
|
-0.93
|
0.16
|
3.82
|
1.2
|
1.29
|
-0.26
|
1.67
|
0.58
|
0.21
|
-0.84
|
1.38
|
-2.76
|
0.52
|
0.83
|
1.21
|
1.69
|
-0.95
|
-0.25
|
8.4
|
2.72
|
1.52
|
0.92
|
1.38
|
1.35
|
1.48
|
1.53
|
1.78
|
1.03
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|