|
(単位:千ドル)
|
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
|
-
|
-
|
4
|
4
|
4
|
4
|
8
|
8
|
5
|
22
|
71
|
8
|
35
|
-
|
-
|
-
|
1,044
|
70
|
1,293
|
1,341
|
16
|
-2,235
|
-391
|
-1,177
|
-832
|
-23
|
2,053
|
1,451
|
2,109
|
2,429
|
2,501
|
2,491
|
2,488
|
2,513
|
2,479
|
2,585
|
2,577
|
3,007
|
2,721
|
2,727
|
2,727
|
3,358
|
3,132
|
2,855
|
2,925
|
2,870
|
10,444
|
1,058
|
1,973
|
2,340
|
2,309
|
2,309
|
3,093
|
3,338
|
3,059
|
3,024
|
|
営業キャッシュフロー
|
-17
|
-44
|
-164
|
-193
|
206
|
-1,289
|
-1,316
|
-303
|
-16,893
|
16,124
|
1,121
|
-10,045
|
34,489
|
9,948
|
21,964
|
35,754
|
28,130
|
31,783
|
30,134
|
24,347
|
32,728
|
36,188
|
33,584
|
28,454
|
40,677
|
29,011
|
33,709
|
41,200
|
24,751
|
46,493
|
26,605
|
48,150
|
41,895
|
47,819
|
46,614
|
40,523
|
53,220
|
4,678
|
100,165
|
34,430
|
61,819
|
44,074
|
53,713
|
22,214
|
63,015
|
21,343
|
3,593
|
55,792
|
92,186
|
70,359
|
62,126
|
74,799
|
59,167
|
52,027
|
56,034
|
55,562
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,852
|
-470
|
-7,920
|
-253
|
-114
|
-86
|
0
|
0
|
-388
|
-153
|
-662
|
-1,915
|
-108
|
-438
|
-2,068
|
1,160
|
-11,265
|
-881
|
-1,540
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-44,068
|
-58,831
|
-219,996
|
-299,572
|
-889,049
|
-108,558
|
-30,257
|
-8,578
|
-183,190
|
-254
|
-114
|
-86
|
13,414
|
120,933
|
-18,238
|
-153
|
3,140
|
-63,727
|
-71,015
|
-97,053
|
-82,951
|
-206,927
|
-26,642
|
-108,849
|
-46,711
|
-112,274
|
-115,947
|
-31,104
|
-31,347
|
-292,129
|
-4,447
|
-265,339
|
-39,990
|
-126,794
|
-1,782
|
-33,662
|
-11,775
|
30,682
|
-88,802
|
-3,717
|
-461,261
|
1,881
|
35,158
|
245,970
|
234,221
|
244,552
|
900,746
|
353,251
|
131,021
|
419,860
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
46
|
190
|
594
|
939
|
2,028
|
6,524
|
13,083
|
13,780
|
14,268
|
23,516
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,316
|
883
|
114
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
258
|
-1
|
-
|
-
|
770
|
97
|
55
|
369
|
128
|
486
|
19,417
|
56,556
|
6,940
|
37,366
|
|
財務キャッシュフロー
|
17
|
44
|
164
|
1,802
|
5,892
|
32,718
|
30,297
|
55,302
|
504,818
|
936,843
|
231,054
|
-89,808
|
7,886
|
-26,674
|
135,687
|
4,705
|
-51,828
|
-35,577
|
-33,537
|
-119,936
|
-12,997
|
-42,610
|
-34,856
|
59,806
|
32,571
|
59,801
|
111,735
|
108,085
|
2,387
|
150,757
|
142,929
|
3,930
|
153,539
|
-50,127
|
-33,963
|
71,231
|
92,752
|
171,920
|
-56,855
|
10,506
|
-23,351
|
-16,316
|
-19,269
|
-90,806
|
39,539
|
-35,320
|
532,819
|
-68,029
|
-107,892
|
-342,165
|
-280,291
|
-265,008
|
-975,631
|
-445,002
|
-163,468
|
-479,524
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|