|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
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
|
|
株式報酬費用
|
140
|
140
|
140
|
145
|
205
|
205
|
183
|
184
|
235
|
414
|
331
|
340
|
515
|
513
|
545
|
524
|
359
|
681
|
841
|
901
|
882
|
890
|
1,292
|
1,120
|
1,542
|
1,041
|
1,409
|
1,510
|
1,387
|
2,441
|
1,673
|
1,672
|
342
|
797
|
1,145
|
1,152
|
1,060
|
1,335
|
1,479
|
1,492
|
1,830
|
1,766
|
1,893
|
1,901
|
1,928
|
1,963
|
2,136
|
2,438
|
2,187
|
2,106
|
2,355
|
2,192
|
2,658
|
2,265
|
2,868
|
2,569
|
|
営業キャッシュフロー
|
12,273
|
6,580
|
11,488
|
1,571
|
19,388
|
13,210
|
12,956
|
4,474
|
29,742
|
23,024
|
7,710
|
971
|
24,836
|
36,079
|
5,503
|
7,071
|
-7,817
|
12,288
|
52,821
|
23,015
|
-858
|
15,008
|
46,377
|
52,332
|
-2,168
|
-
|
30,441
|
22,882
|
30,772
|
8,093
|
18,660
|
19,612
|
1,041
|
-115,430
|
35,528
|
50,946
|
-7,884
|
10,505
|
-62,925
|
44,845
|
-30,209
|
-7,207
|
34,357
|
30,837
|
-26,515
|
3,318
|
33,196
|
57,223
|
8,979
|
-51,332
|
-935
|
53,375
|
5,211
|
-53,816
|
38,428
|
76,132
|
|
資本的支出
|
-391
|
-411
|
-720
|
-807
|
-1,139
|
-1,046
|
-1,199
|
-1,211
|
-971
|
-716
|
-1,814
|
-620
|
-1,436
|
-762
|
-656
|
-709
|
-1,368
|
-1,288
|
-2,655
|
-1,795
|
-902
|
-1,387
|
-323
|
-1,075
|
-1,163
|
-2,354
|
-925
|
-1,237
|
-1,798
|
-3,329
|
-2,545
|
-
|
-3,439
|
-2,286
|
-1,211
|
-1,674
|
-1,781
|
-1,443
|
-1,792
|
-1,785
|
-6,754
|
-1,654
|
-3,050
|
-4,515
|
-2,995
|
-2,811
|
-2,309
|
-3,712
|
-2,779
|
-4,930
|
-3,292
|
-3,159
|
-4,514
|
-4,412
|
-4,355
|
-5,496
|
|
投資キャッシュフロー
|
8,287
|
2,749
|
1,906
|
-2,831
|
1,932
|
1,129
|
-5,674
|
-44,567
|
-4,181
|
36,990
|
-33,744
|
-17,279
|
-18,664
|
-112,788
|
-6,199
|
-11,146
|
27,407
|
-46,188
|
-16,916
|
2,627
|
-29,641
|
-13,669
|
-25,282
|
-26,193
|
-61,345
|
-
|
20,497
|
14,347
|
27,045
|
14,493
|
4,536
|
20,239
|
7,218
|
-5,235
|
195
|
1,963
|
-124,346
|
-87,193
|
78,231
|
20,445
|
20,505
|
18,878
|
3,089
|
18,682
|
-2,041
|
-4,322
|
-11,184
|
-37,640
|
14,115
|
42,891
|
-27,984
|
9,763
|
-31,978
|
58,095
|
1,266
|
3,378
|
|
配当金の支払額
|
911
|
1,087
|
1,098
|
770
|
771
|
911
|
912
|
922
|
931
|
1,291
|
1,291
|
1,291
|
1,293
|
1,568
|
1,570
|
1,572
|
1,586
|
1,587
|
1,593
|
1,593
|
1,813
|
1,812
|
1,824
|
1,827
|
1,826
|
1,827
|
1,846
|
1,849
|
1,852
|
1,853
|
2,249
|
2,254
|
2,262
|
2,272
|
2,292
|
2,295
|
2,278
|
2,271
|
2,269
|
2,251
|
2,229
|
2,195
|
2,128
|
1,972
|
2,067
|
2,013
|
2,025
|
1,984
|
1,970
|
1,955
|
2,086
|
2,075
|
2,059
|
2,048
|
2,055
|
2,020
|
|
自己株式の取得による支出
|
2,904
|
951
|
25,432
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
659
|
2,026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,987
|
0
|
0
|
5,113
|
3,436
|
3,142
|
4,197
|
6,512
|
8,575
|
19,917
|
10,560
|
8,148
|
8,030
|
10,145
|
10,917
|
5,108
|
7,056
|
7,047
|
8,022
|
6,975
|
9,160
|
8,130
|
7,535
|
17,175
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
54
|
56
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
3,055
|
55
|
7,555
|
7,555
|
55
|
56
|
73
|
37
|
55
|
55
|
55
|
55
|
55
|
55
|
56
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
56
|
55
|
55
|
3,510
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-3,815
|
-1,975
|
-24,748
|
-599
|
-35,497
|
9,227
|
-5,014
|
925
|
570
|
-1,435
|
-1,255
|
-2,091
|
-2,056
|
36,268
|
4,357
|
-6,691
|
-1,344
|
-9,142
|
-9,541
|
-1,660
|
-1,840
|
-1,903
|
-3,390
|
-1,874
|
-1,904
|
-
|
-4,462
|
-1,651
|
-1,963
|
-1,853
|
-4,982
|
-2,013
|
-4,778
|
-627
|
-2,975
|
-7,350
|
-5,061
|
-5,695
|
-7,251
|
-8,879
|
-14,088
|
-22,370
|
-13,566
|
-10,159
|
-10,763
|
-12,460
|
-14,171
|
-7,178
|
-10,106
|
-9,392
|
-12,362
|
-9,265
|
-12,798
|
-10,125
|
-10,830
|
-19,217
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,216
|
697
|
-58,228
|
34,073
|
70,636
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.5
|
0.2
|
-18.9
|
10.7
|
22.0
|