|
(単位:千ドル)
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
75
|
284
|
117
|
119
|
53
|
-141
|
-
|
-356
|
-505
|
-552
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
548
|
512
|
439
|
394
|
328
|
324
|
304
|
405
|
528
|
363
|
280
|
482
|
199
|
133
|
93
|
186
|
181
|
166
|
1,547
|
343
|
66
|
617
|
453
|
306
|
356
|
252
|
95
|
68
|
407
|
289
|
287
|
278
|
214
|
330
|
1,320
|
710
|
1,218
|
1,484
|
1,496
|
1,318
|
2,033
|
2,048
|
2,128
|
1,892
|
2,675
|
2,786
|
2,710
|
2,469
|
3,650
|
4,311
|
3,078
|
3,354
|
4,015
|
3,566
|
3,554
|
4,941
|
|
営業キャッシュフロー
|
-3,619
|
-806
|
791
|
-2,704
|
1,734
|
-2,146
|
260
|
-496
|
-677
|
-
|
-2,295
|
-534
|
-2,125
|
-
|
-2,714
|
2,653
|
-
|
-1,829
|
-1,356
|
8,539
|
111,460
|
82,863
|
-7,096
|
-4,054
|
-4,259
|
-4,807
|
-3,559
|
-
|
-1,023
|
-5,156
|
-2,113
|
-3,061
|
-2,427
|
-2,003
|
-4,348
|
-7,171
|
-9,505
|
-13,414
|
-19,570
|
-18,927
|
-17,776
|
-21,967
|
-13,526
|
-16,704
|
-15,050
|
-17,306
|
-19,407
|
-19,383
|
-20,487
|
-16,533
|
-16,357
|
-18,108
|
-27,118
|
-18,265
|
-16,840
|
-19,350
|
-11,897
|
-19,448
|
|
資本的支出
|
-42
|
0
|
-
|
-
|
-
|
-
|
-26
|
-46
|
-14
|
0
|
-38
|
-43
|
-14
|
0
|
-36
|
-21
|
-12
|
-19
|
-1
|
-28
|
-3
|
-1
|
0
|
-84
|
-6
|
-23
|
-653
|
-160
|
-157
|
-8
|
-2
|
0
|
-1
|
0
|
-19
|
-23
|
-60
|
-104
|
-4,209
|
-7,692
|
-70
|
-147
|
-9
|
-19
|
-60
|
-38
|
-51
|
4
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-1
|
|
投資キャッシュフロー
|
-42
|
1,758
|
67
|
0
|
0
|
0
|
-26
|
-46
|
-11
|
-
|
-30
|
-43
|
-14
|
-
|
-28
|
-21
|
-
|
-19
|
-1
|
-28
|
-66,850
|
-1
|
66,799
|
-53,030
|
-16
|
-29
|
-668
|
-
|
-154
|
-9
|
-5
|
-13
|
-28,217
|
-53
|
6,563
|
6,098
|
-47,889
|
-36,869
|
19,165
|
25,077
|
18,411
|
24,868
|
-9
|
-48,968
|
-25,403
|
981
|
13,302
|
3,987
|
4,402
|
-7,959
|
-39,521
|
-3,696
|
1,199
|
13,632
|
-5,101
|
101,107
|
-149,321
|
-79,158
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,252
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
2,500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
20,000
|
|
財務キャッシュフロー
|
-48
|
31
|
3,204
|
-816
|
1,208
|
122
|
-61
|
3,458
|
840
|
-
|
1,377
|
2,306
|
10,499
|
-
|
-166
|
42
|
-
|
29
|
22
|
412
|
1,337
|
2,028
|
-197,917
|
200,770
|
12,987
|
0
|
18
|
-
|
4,412
|
31,518
|
12,699
|
-157
|
-56
|
44
|
96
|
54,539
|
136,146
|
22,704
|
34,418
|
18,019
|
124
|
12,535
|
3,181
|
21,583
|
32,060
|
-43
|
-302
|
13,065
|
588
|
72,754
|
-261
|
-46
|
266
|
10,085
|
34,119
|
52,244
|
39,349
|
81,130
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-11,897
|
-19,449
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-237940
|
-74803.8
|