|
(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
|
|
株式報酬費用
|
119
|
144
|
120
|
122
|
123
|
172
|
140
|
149
|
165
|
289
|
232
|
247
|
234
|
391
|
264
|
312
|
203
|
452
|
305
|
310
|
299
|
304
|
403
|
351
|
321
|
376
|
319
|
321
|
316
|
389
|
457
|
310
|
306
|
393
|
389
|
312
|
311
|
435
|
392
|
428
|
386
|
491
|
511
|
497
|
524
|
441
|
474
|
453
|
581
|
486
|
510
|
463
|
485
|
465
|
461
|
455
|
444
|
487
|
|
営業キャッシュフロー
|
14,147
|
-21,684
|
14,859
|
-11,003
|
14,927
|
10,906
|
34,382
|
-5,954
|
8,786
|
26,424
|
12,117
|
-1,830
|
9,012
|
-
|
-6,712
|
-17,304
|
31,518
|
7,830
|
25,111
|
-24,885
|
1,984
|
25,035
|
16,521
|
-
|
9,505
|
173
|
22,145
|
-6,610
|
20,678
|
10,909
|
11,797
|
-41,409
|
5,458
|
8,990
|
-21,778
|
-44,977
|
-70,567
|
56,948
|
41,134
|
64,527
|
14,106
|
37,620
|
41,197
|
8,199
|
19,629
|
21,534
|
165
|
-972
|
22,644
|
16,974
|
895
|
1,695
|
404
|
35,494
|
3,211
|
-4,388
|
23,438
|
2,229
|
|
資本的支出
|
-379
|
-280
|
-282
|
-378
|
-195
|
-36
|
-1,318
|
-579
|
-1,232
|
-525
|
-451
|
-767
|
-385
|
-212
|
-305
|
-255
|
-440
|
-808
|
-558
|
-327
|
-847
|
41
|
-569
|
-521
|
-1,261
|
-1,540
|
-621
|
-1,057
|
-769
|
-927
|
-753
|
-718
|
-530
|
-705
|
-1,548
|
-1,905
|
-4,202
|
-2,573
|
-2,123
|
-1,321
|
-933
|
-409
|
-1,203
|
-193
|
-964
|
-1,034
|
-515
|
-95
|
-409
|
-440
|
-485
|
-539
|
-2,032
|
-430
|
-267
|
-566
|
-740
|
-756
|
|
投資キャッシュフロー
|
-4,082
|
-864
|
-10,676
|
-8,336
|
-13,329
|
-12,425
|
-3,098
|
-1,927
|
-16,469
|
112,306
|
10,722
|
-14,326
|
-7,819
|
-
|
-9,683
|
-22,817
|
-20,689
|
-30,474
|
-23,557
|
-33,427
|
-11,463
|
-37,731
|
-11,770
|
-
|
-31,655
|
-20,466
|
-5,931
|
-11,041
|
-4,770
|
-25,781
|
-9,426
|
-6,359
|
9,621
|
-29,765
|
-9,684
|
-112,090
|
-58,238
|
-3,274
|
-61,792
|
-35,697
|
-12,951
|
-28,253
|
-90,485
|
-176,428
|
-70,292
|
-74,074
|
-39,494
|
3,445
|
-10,609
|
-9,681
|
-49,621
|
-22,601
|
-44,482
|
-31,936
|
-33,539
|
-56,073
|
-14,983
|
-64,760
|
|
配当金の支払額
|
1,008
|
946
|
957
|
914
|
871
|
940
|
948
|
952
|
966
|
979
|
988
|
1,021
|
1,020
|
1,021
|
1,018
|
1,019
|
1,017
|
1,094
|
1,104
|
1,105
|
1,107
|
1,148
|
1,150
|
1,150
|
1,151
|
1,186
|
1,190
|
1,191
|
1,262
|
1,288
|
1,288
|
1,276
|
1,267
|
1,300
|
1,388
|
1,385
|
1,387
|
1,386
|
1,399
|
1,446
|
1,416
|
1,414
|
1,420
|
1,411
|
1,468
|
1,457
|
1,521
|
1,501
|
1,488
|
1,476
|
1,482
|
1,455
|
1,426
|
1,417
|
1,488
|
1,489
|
1,489
|
1,487
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
68
|
1,450
|
29
|
0
|
208
|
136
|
6
|
13
|
259
|
185
|
0
|
0
|
375
|
219
|
-
|
-
|
-
|
1,667
|
1,621
|
1,097
|
0
|
-
|
-
|
0
|
706
|
229
|
4,536
|
2,738
|
729
|
723
|
1,120
|
1,696
|
1,834
|
2,455
|
2,509
|
1,399
|
1,395
|
1,031
|
3,512
|
3,249
|
969
|
426
|
10
|
0
|
507
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-76
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
0
|
0
|
0
|
-
|
-
|
-12,000
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
7,519
|
75,034
|
0
|
39,173
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
財務キャッシュフロー
|
-1,551
|
10,421
|
10,736
|
3,845
|
1,219
|
13,390
|
13,822
|
-3,012
|
-7,818
|
-34,923
|
21,928
|
5,604
|
-38,218
|
-
|
22,214
|
6,001
|
-4,729
|
30,172
|
-3,303
|
-373
|
5,965
|
26,902
|
12,586
|
-
|
13,722
|
29,247
|
12,411
|
5,346
|
-42,502
|
20,736
|
20,067
|
4,972
|
36,060
|
40,414
|
14,038
|
89,358
|
74,278
|
7,222
|
81,427
|
-6,803
|
30,875
|
56,883
|
50,481
|
38,193
|
11,209
|
-20,247
|
96,888
|
-27,788
|
-428
|
-2,646
|
28,774
|
10,365
|
48,605
|
12,835
|
40,700
|
64,698
|
7,441
|
45,572
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,064
|
2,944
|
-4,954
|
22,698
|
1,473
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96.2
|
8.2
|
-13.2
|
58.5
|
3.7
|