|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
1Q26
|
2Q26
|
|
株式報酬費用
|
19
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
1,803
|
2,415
|
2,603
|
3,528
|
1,735
|
3,721
|
276
|
4,603
|
2,967
|
3,696
|
499
|
-
|
2,167
|
3,216
|
3,338
|
2,399
|
4,050
|
2,572
|
4,560
|
2,839
|
3,732
|
3,721
|
-
|
6,478
|
2,283
|
5,403
|
6,508
|
2,904
|
6,003
|
6,246
|
6,472
|
5,817
|
5,434
|
6,555
|
8,917
|
5,496
|
5,827
|
4,516
|
11,914
|
6,897
|
6,461
|
7,789
|
14,207
|
4,401
|
5,641
|
7,686
|
10,381
|
6,258
|
2,002
|
5,585
|
11,063
|
2,150
|
5,310
|
7,305
|
13,213
|
6,950
|
6,428
|
|
資本的支出
|
-43
|
-10
|
-200
|
-74
|
-45
|
-42
|
-78
|
-22
|
-70
|
-276
|
-37
|
-192
|
-180
|
-128
|
-208
|
-119
|
-22
|
-40
|
-109
|
-41
|
-30
|
-5
|
0
|
-101
|
-101
|
-22
|
-100
|
-117
|
-205
|
-48
|
-219
|
-256
|
-124
|
-270
|
-466
|
-611
|
-144
|
-136
|
-363
|
-229
|
-33
|
-496
|
-293
|
-154
|
-363
|
-300
|
-720
|
-474
|
-170
|
-664
|
-198
|
-153
|
-181
|
-52
|
-305
|
-402
|
-209
|
|
投資キャッシュフロー
|
5,933
|
-9,244
|
-9,287
|
-35,795
|
3,943
|
-38,333
|
3,249
|
-18,812
|
-10,014
|
-7,257
|
-2,411
|
-
|
-19,326
|
-19,331
|
-12,638
|
-32,382
|
-19,763
|
-38,591
|
-41,703
|
-20,403
|
-43,994
|
-8,363
|
-
|
-25,297
|
-43,405
|
-67,452
|
-27,224
|
-28,449
|
-9,652
|
-22,534
|
-54,704
|
-58,712
|
-110,110
|
-98,732
|
-129,765
|
-87,491
|
-85,190
|
-190,919
|
-53,537
|
-120,690
|
-112,645
|
-98,708
|
-139,140
|
-19,899
|
-33,928
|
11,038
|
43,450
|
-58,782
|
5,098
|
-54,269
|
-21,282
|
-17,520
|
-140,478
|
-48,141
|
-4,027
|
-44,032
|
-113,975
|
|
配当金の支払額
|
322
|
323
|
325
|
327
|
732
|
737
|
329
|
330
|
332
|
336
|
333
|
334
|
344
|
349
|
760
|
355
|
360
|
356
|
783
|
369
|
373
|
370
|
808
|
379
|
384
|
382
|
381
|
854
|
397
|
393
|
393
|
432
|
944
|
432
|
430
|
468
|
473
|
1,021
|
468
|
508
|
512
|
507
|
1,107
|
546
|
552
|
547
|
546
|
1,362
|
629
|
625
|
624
|
1,533
|
1,537
|
702
|
703
|
781
|
785
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
593
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,374
|
0
|
29,782
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,375
|
22,805
|
4,781
|
2,195
|
-
|
-
|
|
財務キャッシュフロー
|
7,475
|
1,707
|
17,505
|
9,133
|
9,499
|
22,123
|
24,473
|
-17,997
|
15,656
|
406
|
45,835
|
-
|
23,085
|
11,249
|
19,254
|
26,562
|
25,684
|
53,067
|
13,902
|
21,655
|
35,851
|
24,654
|
-
|
48,961
|
22,417
|
108,939
|
-27,384
|
34,173
|
462
|
72,765
|
-10,652
|
134,209
|
28,366
|
135,449
|
83,497
|
117,699
|
60,220
|
275,166
|
45,611
|
77,347
|
56,383
|
178,006
|
43,327
|
13,413
|
22,179
|
98,782
|
-35,708
|
-13,668
|
38,727
|
128,427
|
-55,209
|
38,444
|
88,142
|
29,876
|
18,409
|
8,571
|
77,068
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,129
|
7,253
|
12,908
|
6,548
|
6,219
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.4
|
24.4
|
42.0
|
20.7
|
18.6
|