|
(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
|
1Q26
|
2Q26
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34
|
35
|
35
|
48
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-1,305
|
-3,588
|
1,011
|
2,330
|
3,478
|
1,162
|
5,090
|
1,736
|
-1,122
|
214
|
-283
|
-1,207
|
-267
|
1,567
|
535
|
-2,551
|
5,045
|
4,283
|
936
|
-3,212
|
-886
|
4,179
|
6,273
|
-
|
7,715
|
5,989
|
-1,169
|
569
|
4,214
|
1,971
|
-45
|
-1,282
|
-693
|
-1,411
|
5,032
|
-2,728
|
-10,730
|
1,093
|
8,346
|
9,623
|
6,049
|
913
|
9,082
|
1,015
|
4,335
|
694
|
3,690
|
3,386
|
2,445
|
-2,635
|
650
|
1,858
|
871
|
2,590
|
991
|
1,020
|
2,776
|
2,855
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-260
|
-466
|
-544
|
-640
|
-445
|
-1,281
|
-188
|
-720
|
-1,624
|
-186
|
-184
|
-123
|
-1,284
|
-587
|
-475
|
-274
|
-140
|
-101
|
-135
|
-295
|
101
|
-215
|
-64
|
-338
|
-705
|
-1,218
|
-489
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-8,714
|
-7,872
|
-9,696
|
-6,996
|
-3,969
|
-5,103
|
-6,872
|
-5,575
|
-6,808
|
3,550
|
-2,686
|
-30,271
|
-18,271
|
-7,169
|
-3,045
|
483
|
1,844
|
2,284
|
-18,046
|
44,865
|
-3,541
|
-18,165
|
-13,547
|
-
|
-1,734
|
1,248
|
719
|
-994
|
-11,618
|
-1,087
|
-6,516
|
1,730
|
243
|
-12,444
|
18,384
|
-38,693
|
9,696
|
9,618
|
-13,363
|
-7,371
|
-8,474
|
-32,022
|
-7,097
|
-31,200
|
-20,626
|
-11,828
|
-85,262
|
2,402
|
-18,145
|
10,321
|
10,482
|
31,826
|
16,621
|
-3,644
|
163
|
-2,927
|
-4,102
|
-6,531
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
172
|
167
|
153
|
140
|
141
|
141
|
135
|
134
|
156
|
154
|
153
|
150
|
169
|
168
|
163
|
160
|
177
|
176
|
176
|
176
|
234
|
232
|
229
|
229
|
265
|
264
|
263
|
259
|
293
|
286
|
286
|
277
|
282
|
283
|
279
|
278
|
335
|
336
|
342
|
340
|
407
|
374
|
384
|
365
|
392
|
392
|
393
|
392
|
409
|
407
|
407
|
406
|
415
|
418
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350
|
1,783
|
222
|
1,774
|
363
|
387
|
1,006
|
260
|
940
|
334
|
2,255
|
1,621
|
274
|
5,892
|
70
|
1
|
0
|
-
|
-
|
9
|
448
|
182
|
152
|
182
|
557
|
279
|
1,991
|
|
財務キャッシュフロー
|
8,750
|
9,389
|
13,292
|
28,663
|
-27,537
|
2,581
|
3,331
|
500
|
14,520
|
-7,158
|
2,737
|
38,462
|
9,699
|
5,419
|
10,270
|
10,863
|
-5,275
|
-4,986
|
296
|
17,450
|
5,936
|
21,367
|
4,588
|
-
|
-10,339
|
-5,340
|
-553
|
7,851
|
4,877
|
-3,350
|
7,100
|
6,247
|
15,482
|
-4,389
|
3,300
|
54,680
|
21,791
|
-6,544
|
26,193
|
1,182
|
-724
|
4,255
|
2,681
|
15,195
|
-10,256
|
-5,950
|
106,693
|
-26,591
|
-187
|
-7,896
|
-11,781
|
-6,755
|
-11,396
|
-20,450
|
9,745
|
-11,185
|
10,471
|
-3,548
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|