|
(単位:千ドル)
|
3Q12
|
4Q12
|
1Q13
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
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
|
-
|
-
|
108
|
94
|
90
|
122
|
162
|
113
|
82
|
72
|
72
|
67
|
60
|
59
|
59
|
291
|
399
|
405
|
796
|
700
|
1,369
|
1,427
|
2,322
|
1,603
|
3,402
|
1,844
|
2,718
|
2,501
|
2,578
|
4,140
|
2,122
|
2,578
|
1,205
|
2,153
|
1,755
|
3,510
|
2,107
|
2,669
|
2,586
|
2,950
|
5,639
|
3,141
|
3,295
|
3,282
|
3,162
|
3,290
|
3,288
|
3,434
|
2,800
|
3,041
|
2,346
|
2,924
|
1,733
|
2,890
|
2,052
|
2,059
|
1,908
|
|
営業キャッシュフロー
|
-
|
8,493
|
1,069
|
1,993
|
-
|
391
|
-
|
4,915
|
-
|
-589
|
1,740
|
-1,661
|
1,795
|
-981
|
-
|
768
|
-
|
10,787
|
6,633
|
10,384
|
9,591
|
10,701
|
16,244
|
4,861
|
-9,704
|
30,059
|
-
|
15,830
|
24,929
|
26,763
|
34,606
|
36,675
|
15,861
|
11,157
|
-21,612
|
35,071
|
12,119
|
52,194
|
67,177
|
129,927
|
46,477
|
43,518
|
47,534
|
36,243
|
22,902
|
54,546
|
46,317
|
27,462
|
-9,122
|
25,795
|
21,501
|
22,516
|
22,532
|
28,566
|
17,414
|
26,861
|
10,221
|
|
資本的支出
|
-
|
1,615
|
-5
|
-1,257
|
-
|
-8,243
|
-15,803
|
-2,407
|
-2,480
|
-717
|
-2,819
|
-928
|
-52
|
-1,130
|
-
|
-1,330
|
-5,064
|
-8,506
|
-9,272
|
-6,430
|
-6,426
|
-5,680
|
-5,402
|
-7,301
|
-11,080
|
-10,242
|
-17,206
|
-21,491
|
-19,236
|
-27,094
|
-26,127
|
-27,981
|
-26,065
|
-18,541
|
-3,683
|
-9,186
|
-5,092
|
-4,873
|
-6,565
|
-9,390
|
-8,431
|
-10,813
|
-10,202
|
-12,491
|
-17,913
|
-25,072
|
-28,874
|
-17,799
|
-14,132
|
-16,259
|
-17,589
|
-7,848
|
-8,204
|
-11,918
|
-13,424
|
-7,546
|
-14,593
|
|
投資キャッシュフロー
|
-11,636
|
-1,286
|
176
|
-
|
-
|
-9,002
|
-16,617
|
8,056
|
-2,665
|
-230
|
73
|
-2,707
|
719
|
-42
|
-
|
62,437
|
-
|
-26,602
|
-34,632
|
-6,037
|
-3,849
|
-5,755
|
-7,990
|
-7,301
|
-735,141
|
-10,214
|
-
|
-22,591
|
-19,167
|
-176,065
|
-26,310
|
-27,750
|
-25,925
|
-18,188
|
-3,683
|
-8,902
|
-5,081
|
-4,650
|
-6,562
|
-9,287
|
-8,386
|
-10,723
|
-10,190
|
-12,475
|
-17,879
|
-24,861
|
-28,794
|
347,252
|
-26,677
|
188,599
|
-25,630
|
-7,848
|
-7,895
|
-11,891
|
-13,419
|
-7,471
|
-14,585
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
7,123
|
6,946
|
6,636
|
6,631
|
6,540
|
6,543
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,196
|
22,474
|
0
|
13,532
|
-
|
-
|
-
|
0
|
-
|
-
|
25,109
|
36,900
|
7,617
|
14,636
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-394
|
-361
|
-500
|
-
|
-500
|
10,649
|
2,208
|
441
|
-416
|
-311
|
-440
|
-454
|
-426
|
-
|
-62,508
|
-
|
13,092
|
23,250
|
-26,089
|
1,193
|
-6,674
|
-3,615
|
-4,458
|
792,513
|
23,270
|
-
|
-1,202
|
-22,058
|
141,490
|
134
|
-1,785
|
-2,087
|
197,121
|
-190,314
|
-11,896
|
-3,912
|
-5,660
|
-53,535
|
-53,878
|
-36,835
|
-51,052
|
-60,464
|
-25,273
|
-40,647
|
-15,516
|
-8,208
|
-244,377
|
-62,456
|
-7,656
|
-311,571
|
-34,755
|
-25,463
|
-23,905
|
-2,182
|
-13,433
|
1,427
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,328
|
16,648
|
3,990
|
19,315
|
-4,372
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.7
|
10.4
|
2.4
|
12.5
|
-2.8
|