|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
290
|
204
|
1,529
|
526
|
505
|
524
|
473
|
461
|
904
|
983
|
983
|
662
|
380
|
460
|
514
|
469
|
370
|
493
|
505
|
482
|
476
|
871
|
864
|
861
|
864
|
1,212
|
1,322
|
1,316
|
1,317
|
1,483
|
1,478
|
1,430
|
|
営業キャッシュフロー
|
2,124
|
7,434
|
26,641
|
29,943
|
16,932
|
22,089
|
28,650
|
14,527
|
20,650
|
-883
|
-
|
35,799
|
21,981
|
31,823
|
20,999
|
23,186
|
-7,699
|
18,904
|
24,273
|
12,528
|
-2,190
|
-
|
673
|
4,017
|
-808
|
-6,175
|
16,825
|
25,998
|
-5,310
|
1,850
|
10,945
|
33,822
|
-1,612
|
63,376
|
30,476
|
15,435
|
10,552
|
5,654
|
6,625
|
14,258
|
2,680
|
3,006
|
-3,430
|
3,638
|
26,449
|
-2,432
|
39,758
|
42,447
|
26,989
|
14,735
|
28,344
|
32,143
|
2,973
|
18,646
|
34,886
|
37,759
|
|
資本的支出
|
-845
|
-620
|
-852
|
-1,034
|
-2,360
|
-2,145
|
-1,884
|
-1,356
|
-1,684
|
-3,016
|
-3,372
|
-3,032
|
-3,574
|
-2,942
|
-5,203
|
-2,273
|
-1,690
|
-1,240
|
-913
|
-1,025
|
-601
|
-517
|
-1,039
|
-654
|
-791
|
-4,725
|
-2,189
|
-1,618
|
-2,312
|
-6,272
|
-5,663
|
-7,873
|
-3,235
|
-1,898
|
-1,397
|
-142
|
-680
|
-846
|
-1,458
|
-3,015
|
-740
|
-1,108
|
-1,578
|
-1,490
|
-3,804
|
-1,813
|
-1,486
|
-5,160
|
-2,894
|
-8,825
|
-3,954
|
-9,395
|
-19,914
|
-10,346
|
-6,740
|
-3,286
|
|
投資キャッシュフロー
|
-845
|
-20,626
|
-43,265
|
-8,171
|
-2,360
|
-43,797
|
-21,721
|
-1,130
|
-290,415
|
-13,694
|
-
|
-3,030
|
-3,574
|
-7,942
|
-15,704
|
-2,273
|
-5,690
|
-1,240
|
1,071
|
33,673
|
-601
|
-
|
-1,039
|
-654
|
-10,627
|
-2,981
|
-2,363
|
-1,605
|
-2,283
|
-6,267
|
-5,662
|
-7,873
|
-17,388
|
-1,775
|
-1,362
|
-101,271
|
617
|
-45,281
|
-21,633
|
-2,726
|
-6,056
|
-39,909
|
-5,967
|
-1,490
|
-3,804
|
-10,301
|
-1,846
|
-6,696
|
-42,155
|
-88,581
|
-34,377
|
-16,579
|
-30,065
|
-11,340
|
-17,328
|
-40,513
|
|
配当金の支払額
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
23
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
22
|
23
|
22
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
24,742
|
8,315
|
6,801
|
3,354
|
29,402
|
9,135
|
24,448
|
22,632
|
0
|
14,815
|
9,163
|
4,805
|
224
|
-
|
-
|
-
|
15,110
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190,527
|
209,114
|
301,920
|
841
|
844
|
844
|
846
|
847
|
849
|
851
|
2,016
|
625
|
625
|
15,625
|
10,625
|
217,500
|
825
|
825
|
825
|
825
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,624
|
1,624
|
1,623
|
-
|
|
財務キャッシュフロー
|
-734
|
13,014
|
18,639
|
-22,865
|
-17,756
|
26,885
|
-10,956
|
-16,795
|
276,599
|
14,606
|
-
|
-42,989
|
-15,642
|
-25,308
|
936
|
-27,110
|
12,404
|
-17,197
|
-23,005
|
-48,037
|
2,199
|
-
|
20,821
|
-750
|
-959
|
-970
|
-1,065
|
73
|
-2,310
|
-957
|
-2,177
|
-648
|
-742
|
-16,391
|
-10,809
|
105,348
|
-1,365
|
-10,639
|
-900
|
-25,589
|
-9,322
|
21,345
|
6,270
|
26,019
|
-10,354
|
-29,811
|
-26,579
|
110,323
|
-18,146
|
-16,857
|
-7,381
|
99,187
|
-7,083
|
-9,511
|
-6,600
|
182,062
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,748
|
-16,941
|
8,300
|
28,146
|
34,473
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
-3.6
|
1.7
|
5.5
|
6.5
|