|
(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
|
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
|
39
|
-
|
56
|
31
|
44
|
131
|
216
|
427
|
271
|
382
|
317
|
209
|
109
|
714
|
261
|
261
|
261
|
326
|
247
|
248
|
248
|
517
|
408
|
461
|
327
|
331
|
324
|
323
|
443
|
499
|
386
|
249
|
435
|
291
|
77
|
242
|
282
|
219
|
219
|
219
|
186
|
245
|
244
|
415
|
726
|
536
|
228
|
346
|
127
|
392
|
322
|
425
|
663
|
399
|
526
|
448
|
951
|
|
営業キャッシュフロー
|
15,859
|
-3,930
|
14,226
|
16,197
|
17,431
|
8,833
|
6,422
|
13,698
|
9,843
|
4,851
|
5,787
|
7,379
|
10,586
|
1,399
|
6,696
|
16,371
|
4,893
|
5,801
|
9,250
|
-
|
4,123
|
-1,266
|
23,918
|
12,109
|
-
|
2,190
|
2,966
|
16,306
|
-
|
15,240
|
16,068
|
12,620
|
9,761
|
-55,198
|
27,727
|
-28,358
|
7,218
|
50,880
|
1,288
|
34,000
|
29,756
|
17,971
|
30,104
|
3,771
|
8,719
|
26,107
|
5,461
|
24,124
|
10,659
|
14,647
|
24,937
|
12,750
|
11,239
|
21,867
|
32,624
|
21,563
|
11,560
|
|
資本的支出
|
557
|
-3,646
|
-2,086
|
-613
|
-400
|
214
|
-419
|
-469
|
-570
|
-1,231
|
-859
|
-1,143
|
-2,040
|
-1,075
|
-945
|
-696
|
-759
|
-2,303
|
-917
|
-1,104
|
-1,675
|
-754
|
-923
|
-611
|
-1,518
|
-847
|
-673
|
-1,251
|
1,313
|
-1,268
|
-734
|
-1,350
|
-407
|
-4,773
|
-2,069
|
-1,000
|
-1,896
|
-1,592
|
-1,623
|
-1,375
|
-603
|
-1,013
|
-2,309
|
-691
|
-2,309
|
-1,886
|
-1,965
|
-1,608
|
-1,587
|
-2,237
|
-1,961
|
-2,244
|
-2,246
|
-2,382
|
-1,840
|
-1,745
|
-1,622
|
|
投資キャッシュフロー
|
15,860
|
18,836
|
59,277
|
18,758
|
15,056
|
-4,760
|
30,981
|
-21,591
|
-9,699
|
-1,782
|
-28,130
|
-49,272
|
-54,168
|
-38,897
|
-105,055
|
-70,212
|
-1,887
|
-19,899
|
-25,892
|
-
|
-39,573
|
-17,878
|
-24,111
|
-25,132
|
-
|
-13,747
|
-99,021
|
-34,424
|
-
|
-15,806
|
-22,779
|
27,771
|
-36,061
|
-20,298
|
-102,501
|
64,169
|
26,036
|
-166,404
|
-159,581
|
-118,232
|
-3,503
|
-231,250
|
-230,757
|
-111,006
|
-160,685
|
-89,478
|
-9,599
|
36,428
|
-17,461
|
34,214
|
73,153
|
6,484
|
-45,499
|
-6,070
|
11,886
|
59,520
|
-929
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
348
|
348
|
350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
184
|
-1
|
50
|
6,262
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-1
|
708
|
863
|
472
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
819
|
1,203
|
1,099
|
589
|
2,330
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
560
|
2,510
|
0
|
9,521
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-3,806
|
11,785
|
793
|
853
|
720
|
788
|
1,731
|
752
|
1,007
|
2,201
|
2,832
|
689
|
689
|
678
|
679
|
685
|
691
|
680
|
766
|
661
|
4,392
|
3,208
|
1,421
|
829
|
536
|
634
|
436
|
441
|
378
|
547
|
348
|
350
|
449
|
524
|
313
|
315
|
2,211
|
1,014
|
109
|
110
|
99
|
78
|
72
|
50
|
49
|
50
|
49
|
50
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-80,042
|
123,994
|
10,428
|
-11,909
|
-157,384
|
138,265
|
-32,744
|
-47,230
|
-49,407
|
116,854
|
20,508
|
-68,011
|
-70,584
|
118,531
|
62,139
|
-47,939
|
-39,358
|
182,299
|
-11,441
|
-
|
-12,851
|
91,007
|
42,693
|
-90,346
|
-
|
24,740
|
-38,931
|
-70,259
|
-
|
78,280
|
-59,175
|
-89,679
|
166,183
|
-33,315
|
393,590
|
78,374
|
192,682
|
112,858
|
78,224
|
20,538
|
226,981
|
46,353
|
26,749
|
-16,924
|
182,251
|
-149,327
|
-15,006
|
-261,862
|
151,371
|
-56,239
|
-54,800
|
-22,003
|
80,904
|
116,912
|
-95,671
|
-88,586
|
53,441
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,993
|
19,485
|
30,784
|
19,818
|
9,938
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.1
|
39.1
|
59.8
|
38.5
|
19.2
|