|
(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
|
438
|
585
|
1,418
|
700
|
600
|
396
|
1,993
|
400
|
400
|
496
|
2,581
|
554
|
457
|
671
|
2,778
|
865
|
579
|
623
|
2,989
|
575
|
605
|
1,715
|
3,085
|
1,105
|
902
|
898
|
3,452
|
1,228
|
1,293
|
1,043
|
3,931
|
1,315
|
1,371
|
1,146
|
3,430
|
1,101
|
979
|
940
|
3,470
|
1,069
|
977
|
1,313
|
4,194
|
1,061
|
975
|
577
|
3,808
|
898
|
850
|
48
|
1,690
|
177
|
689
|
-95
|
775
|
878
|
695
|
805
|
|
営業キャッシュフロー
|
12,542
|
25,268
|
16,922
|
18,877
|
20,645
|
-
|
20,112
|
20,386
|
16,065
|
-
|
14,389
|
16,993
|
10,785
|
-
|
12,612
|
10,916
|
10,924
|
10,278
|
16,596
|
14,936
|
5,875
|
4,988
|
16,040
|
16,644
|
20,412
|
30,430
|
15,288
|
21,412
|
22,704
|
17,899
|
11,820
|
21,431
|
19,091
|
11,428
|
11,265
|
18,628
|
15,647
|
25,738
|
9,569
|
26,406
|
23,670
|
28,953
|
40,577
|
4,065
|
20,085
|
21,028
|
-10,418
|
11,359
|
10,389
|
23,255
|
-6,229
|
9,570
|
5,403
|
3,668
|
6,852
|
25,777
|
19,561
|
8,830
|
|
資本的支出
|
-1,214
|
-2,072
|
-470
|
-238
|
-198
|
-384
|
-283
|
-98
|
-88
|
-340
|
-342
|
-513
|
-561
|
-2,909
|
-5,229
|
-2,612
|
-2,092
|
-1,156
|
-540
|
-920
|
-2,699
|
-2,496
|
-630
|
-1,721
|
-2,970
|
-4,113
|
-1,867
|
-799
|
-755
|
-1,988
|
-898
|
-322
|
-962
|
-2,031
|
-759
|
-674
|
-290
|
-789
|
-958
|
-578
|
-1,303
|
-841
|
-874
|
-980
|
-1,579
|
-909
|
-1,327
|
-2,097
|
-602
|
-1,462
|
-287
|
-779
|
-554
|
-690
|
-1,702
|
-1,331
|
-244
|
-1,944
|
|
投資キャッシュフロー
|
41,782
|
3,735
|
-99,535
|
-74,619
|
47,469
|
-71,303
|
-19,860
|
-160,881
|
-140,542
|
-4,741
|
-87,357
|
-34,809
|
-44,985
|
-172,425
|
-193,987
|
-52,061
|
-157,237
|
-197,231
|
-92,159
|
-135,775
|
-19,007
|
-75,291
|
-158,362
|
-54,926
|
33,323
|
-74,149
|
-145,226
|
-39,347
|
-59,255
|
-234,167
|
-47,587
|
-70,176
|
-128,119
|
51,113
|
-108,518
|
21,105
|
100,172
|
80,339
|
-175,704
|
-22,100
|
111,114
|
-20,093
|
-95,668
|
-207,823
|
-189,374
|
141,047
|
-38,620
|
25,906
|
-62,507
|
-19,040
|
-213,986
|
-355,319
|
-83,371
|
147,072
|
76,670
|
109,048
|
-35,040
|
95,857
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,722
|
4,657
|
4,620
|
4,617
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
4,134
|
3,214
|
1,652
|
571
|
732
|
2,596
|
954
|
12,409
|
701
|
87
|
1,659
|
1,626
|
10,520
|
5,067
|
3,876
|
9,614
|
2,114
|
1
|
1,885
|
7,200
|
17
|
756
|
2,268
|
331
|
303
|
6,388
|
7,963
|
5,926
|
7,749
|
947
|
1,877
|
8
|
771
|
0
|
3,835
|
30
|
7
|
5
|
1,290
|
85
|
6,403
|
3,592
|
10,845
|
8,551
|
2,721
|
7,558
|
4,709
|
6,849
|
970
|
637
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
219,112
|
0
|
47,414
|
115,104
|
0
|
50,000
|
110,271
|
39,566
|
49,509
|
70,000
|
-
|
-
|
-
|
30,000
|
47,706
|
25,290
|
152,004
|
85,000
|
81,758
|
68,242
|
50,000
|
100,000
|
80,000
|
93,066
|
6,934
|
50,000
|
-
|
-
|
0
|
15,996
|
-
|
-
|
170,000
|
40,050
|
50,000
|
154,378
|
36,000
|
-25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-107
|
-
|
-
|
112,440
|
386,581
|
200,000
|
0
|
100,000
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
169,733
|
12,927
|
62,000
|
18,000
|
0
|
0
|
69,912
|
9,999
|
10,000
|
20,000
|
-
|
-
|
147,781
|
10,000
|
10,000
|
40,000
|
40,000
|
35,551
|
71,727
|
118,910
|
69,664
|
302,100
|
51,254
|
30,795
|
123,000
|
77,489
|
123,794
|
36,290
|
96,004
|
14,000
|
51,310
|
10,000
|
69,991
|
125,801
|
80,456
|
47,306
|
20,009
|
304,228
|
73,361
|
132,286
|
45,746
|
90,250
|
50,000
|
0
|
0
|
5,685
|
-
|
-
|
0
|
226,000
|
200,000
|
0
|
0
|
351,117
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-35,206
|
-24,184
|
62,282
|
61,568
|
-73,232
|
60,977
|
5,369
|
136,645
|
122,609
|
-19,974
|
83,113
|
11,168
|
27,717
|
160,982
|
168,214
|
56,640
|
144,188
|
194,842
|
84,617
|
119,587
|
10,847
|
58,280
|
157,680
|
35,606
|
-42,113
|
35,104
|
170,351
|
-31,219
|
38,840
|
289,735
|
-24,117
|
46,552
|
139,533
|
-99,743
|
204,650
|
-112,163
|
-125,013
|
-24,249
|
183,167
|
-32,755
|
-102,157
|
-105,735
|
159,775
|
154,377
|
196,956
|
-175,014
|
74,031
|
-53,959
|
92,991
|
-32,984
|
258,781
|
291,939
|
188,698
|
-265,809
|
35,816
|
-256,614
|
8,285
|
-121,540
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,978
|
5,150
|
24,446
|
19,317
|
6,886
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
4.4
|
20.8
|
16.6
|
5.9
|