|
(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
|
5
|
0
|
3
|
3
|
2
|
3
|
3
|
3
|
9
|
7
|
8
|
9
|
10
|
33
|
15
|
59
|
-5
|
49
|
47
|
100
|
110
|
123
|
71
|
92
|
78
|
76
|
83
|
65
|
86
|
110
|
79
|
66
|
283
|
-55
|
112
|
71
|
154
|
175
|
214
|
190
|
192
|
216
|
226
|
267
|
233
|
232
|
235
|
252
|
254
|
264
|
295
|
281
|
-35
|
179
|
190
|
192
|
242
|
259
|
|
営業キャッシュフロー
|
2,411
|
3,000
|
3,063
|
3,098
|
1,797
|
1,684
|
806
|
4,768
|
2,285
|
2,505
|
2,152
|
2,288
|
1,071
|
1,962
|
2,335
|
913
|
1,572
|
-
|
5,292
|
1,149
|
1,740
|
2,746
|
2,119
|
1,328
|
-
|
2,420
|
1,684
|
3,060
|
2,254
|
2,957
|
727
|
1,729
|
2,964
|
3,782
|
-2,491
|
-2,808
|
-14,957
|
28,734
|
2,210
|
14,934
|
12,418
|
8,137
|
2,802
|
19,502
|
9,721
|
12,992
|
9,169
|
16,042
|
32,119
|
-10,848
|
15,314
|
15,736
|
-6,412
|
24,008
|
-6,472
|
8,958
|
15,294
|
14,034
|
|
資本的支出
|
-120
|
-86
|
-61
|
-97
|
-157
|
-606
|
-350
|
-272
|
-85
|
-94
|
-197
|
-224
|
-194
|
-171
|
-147
|
-355
|
-324
|
-212
|
-173
|
-115
|
-824
|
-707
|
-191
|
-100
|
-122
|
-1,243
|
-619
|
-524
|
-1,667
|
-1,397
|
-484
|
161
|
-134
|
-309
|
-412
|
-516
|
-624
|
-300
|
-1,038
|
-423
|
-732
|
-566
|
-526
|
-175
|
-537
|
74
|
-1,025
|
-1,187
|
-1,242
|
-780
|
-311
|
-483
|
-253
|
-659
|
-835
|
-2,075
|
-1,600
|
-2,117
|
|
投資キャッシュフロー
|
-15,004
|
-3,886
|
-745
|
-891
|
-7,407
|
-7,600
|
-1,946
|
-3,238
|
2,613
|
-10,867
|
-12,348
|
-4,905
|
-10,696
|
-10,719
|
382
|
664
|
-10,512
|
-
|
-12,523
|
-8,997
|
-9,122
|
-10,835
|
-13,628
|
-4,811
|
-
|
17,660
|
-1,408
|
-11,438
|
-16,888
|
-14,121
|
-1,044
|
12,003
|
-2,480
|
27,873
|
-18,957
|
-112,367
|
33,345
|
-152,772
|
-104,257
|
-90,310
|
-203,991
|
-122,816
|
14,499
|
-67,254
|
-7,735
|
-30,006
|
-18,918
|
-48,014
|
-29,156
|
-85,277
|
7,614
|
-3,604
|
-60,297
|
-41,623
|
256,977
|
10,054
|
-42,118
|
-118,227
|
|
配当金の支払額
|
394
|
396
|
395
|
396
|
429
|
428
|
429
|
429
|
462
|
460
|
461
|
495
|
495
|
494
|
492
|
559
|
559
|
560
|
561
|
562
|
551
|
557
|
557
|
595
|
586
|
586
|
619
|
659
|
650
|
652
|
724
|
726
|
2,906
|
1,459
|
1,449
|
1,451
|
1,559
|
1,715
|
1,716
|
1,703
|
1,903
|
1,878
|
1,872
|
1,875
|
1,877
|
1,954
|
1,955
|
1,958
|
1,959
|
2,038
|
2,039
|
2,044
|
2,419
|
2,510
|
4,192
|
4,203
|
4,204
|
4,350
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67
|
0
|
-
|
-
|
-
|
134
|
343
|
28
|
0
|
0
|
-
|
-
|
116
|
0
|
-
|
-
|
-
|
115
|
252
|
271
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,664
|
2,225
|
682
|
0
|
0
|
85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,059
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50
|
-
|
-
|
31,791
|
53,209
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
893
|
5,843
|
3,342
|
2,642
|
2,499
|
50,000
|
-7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
5,354
|
7,943
|
6,223
|
-7,789
|
12,492
|
-2,016
|
-148
|
-8,935
|
-1,545
|
15,147
|
4,146
|
8,929
|
-323
|
14,614
|
-9,619
|
4,066
|
5,936
|
-
|
8,616
|
8,742
|
6,560
|
10,254
|
8,015
|
9,218
|
-
|
4,032
|
-23,128
|
6,270
|
17,184
|
16,427
|
-3,077
|
-16,341
|
2,403
|
11,329
|
7,361
|
136,495
|
32,704
|
85,674
|
157,856
|
35,366
|
156,035
|
86,786
|
40,788
|
-1,927
|
9,211
|
9,464
|
20,995
|
53,593
|
64,900
|
6,885
|
71,768
|
-61,259
|
111,645
|
-31,572
|
-207,835
|
-2,153
|
-30,477
|
93,202
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,349
|
-7,307
|
6,883
|
13,694
|
11,917
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75.2
|
-18.3
|
12.8
|
25.0
|
21.9
|