|
(単位:百万ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,340
|
1,305
|
1,122
|
1,018
|
1,028
|
1,027
|
897
|
894
|
969
|
935
|
917
|
1,104
|
1,145
|
1,096
|
1,101
|
1,121
|
1,236
|
1,199
|
1,065
|
1,013
|
951
|
922
|
888
|
853
|
569
|
752
|
860
|
1,092
|
1,273
|
1,269
|
1,298
|
1,386
|
1,425
|
1,178
|
996
|
962
|
879
|
904
|
920
|
867
|
784
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,248
|
1,237
|
-
|
915
|
886
|
916
|
-
|
754
|
799
|
795
|
-
|
906
|
1,019
|
949
|
-
|
946
|
1,073
|
1,068
|
-
|
915
|
865
|
836
|
-
|
783
|
576
|
648
|
-
|
890
|
1,053
|
1,101
|
-
|
1,210
|
1,286
|
1,217
|
959
|
909
|
847
|
843
|
851
|
787
|
721
|
|
売上総利益
|
92
|
68
|
38
|
103
|
142
|
111
|
112
|
139
|
169
|
140
|
137
|
197
|
125
|
147
|
183
|
175
|
162
|
131
|
59
|
97
|
86
|
85
|
60
|
69
|
-8
|
103
|
149
|
202
|
220
|
168
|
121
|
176
|
139
|
-40
|
37
|
53
|
31
|
60
|
68
|
80
|
63
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
74
|
48
|
-
|
51
|
50
|
51
|
-
|
54
|
52
|
73
|
-
|
60
|
55
|
65
|
-
|
64
|
61
|
60
|
-
|
68
|
71
|
67
|
-
|
77
|
58
|
53
|
-
|
62
|
97
|
76
|
-
|
96
|
85
|
80
|
84
|
53
|
66
|
70
|
70
|
97
|
91
|
|
営業利益
|
23
|
29
|
-5
|
88
|
132
|
93
|
87
|
120
|
156
|
103
|
111
|
156
|
99
|
125
|
157
|
156
|
134
|
106
|
17
|
60
|
55
|
43
|
-12
|
-37
|
-51
|
67
|
110
|
162
|
151
|
107
|
47
|
64
|
91
|
-100
|
-31
|
-337
|
-17
|
-4
|
13
|
-13
|
-29
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-40
|
-7
|
-32
|
55
|
8
|
73
|
66
|
98
|
124
|
83
|
99
|
146
|
78
|
41
|
144
|
145
|
118
|
93
|
6
|
46
|
43
|
31
|
-18
|
-49
|
-64
|
56
|
101
|
92
|
156
|
84
|
23
|
39
|
67
|
-130
|
-66
|
-375
|
-57
|
-71
|
-48
|
-84
|
-73
|
|
経常(税引前)利益率(%)
|
-2.92
|
-0.49
|
-2.83
|
5.46
|
0.8
|
7.13
|
7.44
|
11.03
|
12.83
|
8.9
|
10.79
|
13.27
|
6.89
|
3.79
|
13.07
|
12.95
|
9.6
|
7.83
|
0.6
|
4.6
|
4.59
|
3.45
|
-1.97
|
-5.65
|
-11.18
|
7.49
|
11.76
|
8.48
|
12.27
|
6.69
|
1.8
|
2.86
|
4.76
|
-11.03
|
-6.58
|
-38.86
|
-6.38
|
-7.75
|
-5.16
|
-9.67
|
-9.23
|
|
法人税等合計
|
5
|
3
|
-
|
17
|
7
|
21
|
-
|
21
|
28
|
16
|
-
|
29
|
18
|
8
|
-
|
24
|
20
|
19
|
-
|
10
|
15
|
9
|
-
|
-12
|
64
|
-50
|
-
|
21
|
23
|
5
|
-
|
22
|
30
|
-13
|
-17
|
-26
|
-18
|
5
|
20
|
3
|
6
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-45
|
-11
|
-30
|
37
|
0
|
52
|
43
|
76
|
95
|
67
|
78
|
117
|
60
|
33
|
117
|
120
|
98
|
74
|
-1
|
35
|
28
|
22
|
5
|
-37
|
-129
|
105
|
66
|
71
|
151
|
93
|
123
|
16
|
37
|
-120
|
-49
|
-349
|
-39
|
-76
|
-68
|
-88
|
-79
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
0.77
|
0.02
|
1.07
|
0.88
|
1.58
|
2.04
|
1.47
|
1.76
|
2.66
|
1.37
|
0.76
|
2.69
|
2.77
|
2.28
|
1.75
|
-0.02
|
0.87
|
0.69
|
0.56
|
0.14
|
-0.94
|
-3.36
|
2.77
|
1.74
|
1.86
|
3.91
|
2.39
|
3.2
|
0.45
|
1.03
|
-3.41
|
-1.4
|
-9.93
|
-1.09
|
-2.14
|
-1.92
|
-2.47
|
-2.22
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
0.77
|
0.02
|
1.06
|
0.88
|
1.56
|
2
|
1.43
|
1.72
|
2.59
|
1.34
|
0.74
|
2.63
|
2.71
|
2.24
|
1.72
|
-0.02
|
0.86
|
0.68
|
0.56
|
0.14
|
-0.94
|
-3.36
|
2.75
|
1.71
|
1.81
|
3.82
|
2.36
|
3.14
|
0.44
|
1.01
|
-3.41
|
-1.4
|
-9.93
|
-1.09
|
-2.14
|
-1.92
|
-2.47
|
-2.22
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3
|
0.36
|
0.36
|
-
|
0.36
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.4
|
0.4
|
0.4
|
-
|
0.08
|
0.08
|
0.32
|
-
|
0.32
|
0.32
|
0.32
|
0.14
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|
EBITDA
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|