|
(単位:千ドル)
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
293
|
292
|
326
|
339
|
352
|
364
|
367
|
370
|
366
|
318
|
369
|
217
|
409
|
411
|
386
|
-
|
432
|
492
|
594
|
608
|
599
|
607
|
616
|
654
|
683
|
682
|
629
|
1,131
|
486
|
485
|
383
|
-
|
366
|
363
|
356
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70
|
185
|
-
|
166
|
166
|
166
|
-12
|
169
|
216
|
291
|
-
|
261
|
261
|
261
|
261
|
261
|
119
|
258
|
267
|
96
|
79
|
94
|
-
|
100
|
100
|
100
|
100
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
880
|
-144
|
1,017
|
-846
|
713
|
-246
|
999
|
-539
|
1,292
|
1,012
|
-485
|
-1,946
|
2,100
|
67
|
82
|
845
|
8,484
|
-
|
-1,107
|
-932
|
1,869
|
-1,403
|
-342
|
-615
|
12,290
|
-2,102
|
2,767
|
-5,122
|
10,156
|
-3,856
|
-840
|
-435
|
10,297
|
-
|
12,595
|
15,954
|
11,067
|
-31,801
|
-4,877
|
-7,546
|
5,045
|
-13,767
|
-2,197
|
-1,432
|
4,332
|
-646
|
1,177
|
3,538
|
6,903
|
-
|
1,201
|
-867
|
4,442
|
-1,567
|
1,396
|
63
|
2,544
|
|
資本的支出
|
-9
|
-7
|
-17
|
0
|
-9
|
-5
|
-9
|
-35
|
-15
|
-20
|
-88
|
-28
|
-156
|
-56
|
-119
|
-279
|
-449
|
-22,788
|
-1,263
|
-439
|
-422
|
-
|
-237
|
-991
|
-103
|
-108
|
-805
|
-528
|
-29
|
-39
|
-130
|
-106
|
-168
|
1,401
|
-144
|
-298
|
-1,600
|
-
|
-1,618
|
-1,593
|
-177
|
-331
|
-109
|
-113
|
-767
|
-591
|
-301
|
-246
|
-129
|
-
|
-113
|
-88
|
-109
|
-132
|
-208
|
-102
|
-139
|
|
投資キャッシュフロー
|
-259
|
-7
|
-100
|
-47
|
-35
|
-30
|
-9
|
-35
|
-15
|
-20
|
-88
|
-28
|
-156
|
-56
|
-119
|
-279
|
-449
|
-
|
-1,263
|
-439
|
-422
|
-362
|
-237
|
-991
|
-103
|
-108
|
-805
|
-528
|
-29
|
-39
|
-130
|
-106
|
-168
|
-
|
-144
|
-298
|
-1,600
|
-2,106
|
-1,618
|
-1,593
|
-177
|
-554
|
-109
|
-146
|
-992
|
-511
|
-301
|
-170
|
4,653
|
4,335
|
-109
|
-88
|
-103
|
-
|
-163
|
-102
|
29,744
|
|
配当金の支払額
|
466
|
468
|
469
|
470
|
471
|
473
|
317
|
317
|
318
|
316
|
318
|
319
|
320
|
321
|
322
|
323
|
364
|
-
|
366
|
366
|
366
|
367
|
0
|
0
|
0
|
-
|
-
|
-
|
409
|
409
|
410
|
408
|
422
|
-
|
417
|
501
|
501
|
835
|
835
|
863
|
864
|
865
|
870
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
0
|
0
|
1
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
563
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,400
|
-
|
-
|
0
|
-
|
-
|
-
|
-1
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-433
|
149
|
172
|
208
|
-
|
219
|
211
|
227
|
1,219
|
251
|
215
|
234
|
227
|
237
|
234
|
247
|
-8,180
|
1,710
|
7,304
|
128
|
-
|
142
|
163
|
445
|
526
|
614
|
24,561
|
274
|
450
|
450
|
450
|
5,149
|
-
|
450
|
450
|
450
|
450
|
450
|
450
|
25,815
|
|
財務キャッシュフロー
|
-160
|
-485
|
-464
|
110
|
-698
|
330
|
-1,102
|
495
|
-1,097
|
-774
|
194
|
1,749
|
-1,377
|
-277
|
23
|
-626
|
-1,662
|
16,971
|
2,116
|
2,485
|
-2,513
|
-
|
467
|
1,450
|
-6,479
|
-1,210
|
-256
|
2,051
|
-3,121
|
-747
|
-828
|
104
|
-2,108
|
5,277
|
-686
|
-7,787
|
-611
|
-
|
6,438
|
8,303
|
-4,883
|
13,774
|
3,364
|
990
|
-3,519
|
1,190
|
-690
|
-1,687
|
-9,875
|
-9,668
|
-342
|
54
|
-2,246
|
-
|
-450
|
-450
|
-30,132
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
4,334
|
-1,698
|
1,189
|
-39
|
2,406
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
39.2
|
-25.6
|
16.7
|
-0.8
|
34.3
|