|
(単位:千ドル)
|
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
|
3Q26
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
-
|
-
|
-
|
50
|
46
|
47
|
51
|
52
|
49
|
52
|
126
|
98
|
-
|
136
|
139
|
118
|
-196
|
74
|
41
|
126
|
10
|
112
|
144
|
129
|
249
|
216
|
150
|
136
|
227
|
172
|
196
|
331
|
187
|
183
|
241
|
241
|
363
|
318
|
373
|
380
|
370
|
521
|
561
|
542
|
|
営業キャッシュフロー
|
2,383
|
2,614
|
2,730
|
-476
|
3,074
|
-1,501
|
1,805
|
4,391
|
1,036
|
-
|
-195
|
6,957
|
-423
|
-4,048
|
1,521
|
340
|
1,275
|
4,135
|
-180
|
2,386
|
3,645
|
5,811
|
530
|
-2,643
|
1,468
|
-
|
-2,829
|
5,130
|
2,233
|
-2,044
|
-407
|
4,903
|
115
|
-450
|
-3,268
|
2,752
|
3,623
|
-2,195
|
-1,776
|
-4,295
|
4,984
|
-6,798
|
3,685
|
-4,271
|
-2,961
|
-243
|
8,172
|
747
|
9,500
|
1,145
|
-794
|
8,436
|
-2,266
|
9,407
|
5,791
|
-4,265
|
11,647
|
|
資本的支出
|
-479
|
-205
|
-434
|
-295
|
-809
|
-867
|
-528
|
-660
|
-426
|
-407
|
-541
|
-1,085
|
-509
|
-433
|
-472
|
-789
|
-447
|
-479
|
-1,056
|
-706
|
-428
|
-421
|
-435
|
-1,002
|
-470
|
-1,488
|
-610
|
-701
|
-979
|
-1,923
|
-1,183
|
468
|
-656
|
-1,094
|
-922
|
-370
|
-652
|
-453
|
-484
|
-446
|
-292
|
-686
|
-390
|
-529
|
-643
|
-2,586
|
-1,654
|
-1,265
|
-475
|
-979
|
-278
|
-683
|
-689
|
-516
|
-771
|
-1,570
|
-668
|
|
投資キャッシュフロー
|
-252
|
-260
|
-383
|
-281
|
-862
|
-866
|
-456
|
-644
|
-500
|
-
|
-2,509
|
-1,618
|
-164
|
-185
|
-160
|
-504
|
-212
|
-602
|
-1,115
|
-729
|
-217
|
-418
|
-471
|
-923
|
-571
|
-
|
-610
|
-701
|
-979
|
-1,923
|
-1,183
|
468
|
-656
|
-1,094
|
-922
|
-370
|
-652
|
-453
|
-484
|
-446
|
-292
|
-686
|
-390
|
-529
|
-643
|
-2,586
|
-1,654
|
-1,265
|
-475
|
-979
|
-278
|
-683
|
-29,424
|
-516
|
-771
|
-1,570
|
-668
|
|
配当金の支払額
|
257
|
258
|
258
|
259
|
267
|
251
|
260
|
287
|
287
|
288
|
288
|
315
|
316
|
315
|
316
|
348
|
348
|
349
|
350
|
407
|
406
|
407
|
406
|
462
|
463
|
463
|
465
|
521
|
521
|
523
|
522
|
523
|
0
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,207
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
50
|
50
|
50
|
50
|
50
|
50
|
3,504
|
139
|
105
|
106
|
105
|
105
|
106
|
105
|
106
|
105
|
105
|
106
|
105
|
105
|
106
|
105
|
105
|
229
|
292
|
292
|
292
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,253
|
85
|
-612
|
-1,235
|
-3,882
|
4,011
|
-2,383
|
-2,844
|
1,058
|
-
|
783
|
-4,699
|
-326
|
3,499
|
-1,439
|
633
|
-443
|
-2,155
|
2,788
|
-710
|
-2,555
|
-1,607
|
-554
|
3,406
|
-3,688
|
-
|
2,856
|
-3,681
|
-409
|
3,568
|
2,934
|
-8,108
|
-2,982
|
698
|
3,785
|
-993
|
-3,171
|
2,361
|
2,021
|
4,836
|
-4,738
|
8,912
|
11,670
|
-145
|
5,564
|
-2,158
|
1,306
|
782
|
-3,633
|
-1,469
|
343
|
-3,229
|
14,635
|
-4,338
|
-1,463
|
-853
|
-14,060
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2,955
|
8,891
|
5,020
|
-5,835
|
10,979
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.4
|
11.5
|
7.1
|
-8.3
|
15.8
|