|
(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
|
495
|
984
|
261
|
700
|
800
|
888
|
872
|
1,400
|
1,300
|
1,253
|
708
|
600
|
900
|
2,159
|
867
|
900
|
900
|
2,556
|
946
|
944
|
744
|
2,401
|
975
|
1,085
|
1,089
|
2,942
|
1,249
|
1,176
|
1,286
|
2,076
|
800
|
835
|
819
|
1,923
|
789
|
803
|
816
|
2,717
|
1,071
|
1,135
|
1,094
|
6,295
|
2,573
|
2,636
|
2,786
|
12,039
|
4,053
|
5,968
|
7,032
|
6,645
|
5,447
|
3,287
|
3,688
|
1,426
|
2,613
|
2,685
|
2,804
|
2,878
|
|
営業キャッシュフロー
|
-4,413
|
12,905
|
-6,306
|
12,671
|
7,313
|
26,354
|
-1,611
|
14,430
|
5,166
|
14,770
|
6,747
|
12,947
|
14,415
|
20,303
|
24,805
|
9,066
|
13,013
|
15,399
|
10,521
|
13,905
|
14,479
|
18,391
|
12,916
|
10,390
|
270,148
|
8,066
|
3,627
|
-
|
5,581
|
11,299
|
14,307
|
5,363
|
3,816
|
8,053
|
12,014
|
7,449
|
6,254
|
37,732
|
23,452
|
20,933
|
9,395
|
11,473
|
53,219
|
9,687
|
15,236
|
775
|
36,695
|
10,396
|
22,026
|
6,079
|
33,375
|
17,696
|
10,851
|
12,783
|
-15,244
|
7,828
|
8,277
|
9,788
|
|
資本的支出
|
-1,840
|
-1,982
|
-1,164
|
-2,483
|
-2,855
|
-3,354
|
-2,555
|
-2,050
|
-2,963
|
-2,606
|
-1,918
|
-2,133
|
-2,339
|
-2,219
|
-2,972
|
-5,611
|
-
|
-2,150
|
-2,135
|
-2,610
|
-2,215
|
-2,093
|
-1,526
|
-5,770
|
-
|
-2,439
|
-3,030
|
-2,680
|
-6,567
|
-4,729
|
-6,072
|
-7,910
|
-7,200
|
-4,101
|
-2,671
|
-3,005
|
-2,065
|
-1,319
|
-1,838
|
-998
|
-1,433
|
-1,550
|
-1,547
|
-1,662
|
-4,673
|
-3,586
|
-6,750
|
-8,108
|
-5,023
|
-7,446
|
-2,743
|
-1,994
|
-1,552
|
-2,174
|
-2,643
|
-2,161
|
-1,216
|
-1,115
|
|
投資キャッシュフロー
|
-1,877
|
-1,992
|
-1,164
|
-2,483
|
-2,855
|
-3,354
|
-2,555
|
-2,050
|
-2,963
|
-2,606
|
-1,918
|
-17,181
|
-2,339
|
-2,219
|
-2,972
|
-5,611
|
-2,963
|
-2,150
|
-32,135
|
-2,610
|
27,535
|
-2,343
|
-2,006
|
-15,169
|
-35,981
|
-27,068
|
-165,586
|
-
|
-7,461
|
-5,254
|
4,449
|
1,790
|
-1,387
|
9,512
|
13,791
|
11,224
|
10,655
|
2,420
|
10,282
|
4,682
|
4,351
|
-2,046
|
-86,900
|
9,622
|
21,291
|
-4,505
|
-563
|
-11,540
|
-1,823
|
-2,029
|
6,099
|
-33,036
|
-1,190
|
1,305
|
-2,475
|
-2,347
|
-1,118
|
-194
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,224
|
2,240
|
2,223
|
2,178
|
2,191
|
2,197
|
2,203
|
2,759
|
2,781
|
2,788
|
2,802
|
2,806
|
2,821
|
2,826
|
4,532
|
4,491
|
4,518
|
4,442
|
4,443
|
4,379
|
4,271
|
4,269
|
4,227
|
4,195
|
4,218
|
2,104
|
2,106
|
2,103
|
2,126
|
2,133
|
2,136
|
2,136
|
2,167
|
2,124
|
2,124
|
2,124
|
4,932
|
3,850
|
4,400
|
4,406
|
4,476
|
4,496
|
4,499
|
4,504
|
4,549
|
4,549
|
4,549
|
4,552
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,061
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,552
|
2,402
|
5,258
|
0
|
6,152
|
7,706
|
1,302
|
1,349
|
2,208
|
525
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
7,142
|
4,138
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
16,071
|
-
|
-
|
0
|
41,200
|
-
|
-
|
364,997
|
10,937
|
938
|
937
|
0
|
21,875
|
938
|
937
|
938
|
20,937
|
938
|
937
|
938
|
20,937
|
938
|
937
|
938
|
290,750
|
750
|
750
|
750
|
50,750
|
750
|
750
|
750
|
25,750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
1,001
|
751
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
-21,173
|
-80
|
-20,600
|
23
|
-32,108
|
351
|
-3,629
|
10,277
|
-21,888
|
-1,526
|
-3,074
|
-5,627
|
-33,090
|
-3,229
|
-2,453
|
-2,908
|
-23,333
|
-3,319
|
-2,855
|
-3,125
|
-24,848
|
-3,448
|
-3,548
|
-7,763
|
-6,217
|
-9,897
|
-
|
-5,222
|
-61,138
|
-13,478
|
-6,546
|
-6,348
|
-33,068
|
-5,493
|
-2,869
|
-2,856
|
-4,264
|
-2,885
|
-3,764
|
-2,714
|
-7,211
|
-24,838
|
-35,927
|
-24,892
|
-7,164
|
-5,365
|
-40,727
|
-9,152
|
-8,927
|
-16,797
|
-27,929
|
-4,535
|
-8,429
|
-4,582
|
-14,581
|
-9,908
|
-11,908
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,609
|
-17,887
|
5,667
|
7,061
|
8,673
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.9
|
-19.5
|
5.6
|
5.9
|
6.5
|