|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
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
|
21
|
20
|
19
|
9
|
8
|
4
|
27
|
19
|
13
|
13
|
91
|
53
|
38
|
38
|
51
|
4
|
32
|
34
|
23
|
17
|
59
|
68
|
70
|
72
|
108
|
176
|
309
|
399
|
407
|
384
|
487
|
454
|
430
|
396
|
494
|
486
|
466
|
457
|
530
|
486
|
188
|
187
|
216
|
212
|
207
|
196
|
265
|
281
|
359
|
476
|
339
|
471
|
430
|
241
|
|
営業キャッシュフロー
|
3,763
|
1,462
|
-195
|
3,422
|
2,245
|
-534
|
3,463
|
2,208
|
404
|
3,989
|
5,919
|
7,019
|
834
|
2,522
|
9,367
|
7,677
|
2,672
|
5,139
|
5,661
|
1,726
|
2,056
|
5,316
|
13,516
|
7,156
|
380
|
5,572
|
2,702
|
8,098
|
8,737
|
10,321
|
-15,257
|
5,274
|
516
|
-770
|
1,392
|
12,971
|
14,715
|
-4,734
|
-17,389
|
3,671
|
5,795
|
7,005
|
-3,367
|
-13,644
|
1,255
|
4,427
|
6,098
|
7,116
|
21,744
|
22,988
|
17,857
|
9,274
|
25,929
|
22,797
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,340
|
-
|
-1,035
|
-1,162
|
-728
|
-1,576
|
-1,566
|
-976
|
-802
|
-1,209
|
-467
|
-433
|
-482
|
-447
|
-541
|
-498
|
-701
|
-599
|
-864
|
-577
|
-653
|
-715
|
|
投資キャッシュフロー
|
-705
|
-4,269
|
456
|
-3,570
|
-1,053
|
2,243
|
-3,590
|
-4,180
|
-11,474
|
-5,418
|
-7,338
|
-1,771
|
-3,941
|
-4,432
|
-6,205
|
-326
|
-10,092
|
-383
|
-7,382
|
-1,661
|
-20,371
|
-13,295
|
-1,034
|
-12,928
|
-15,439
|
-16,518
|
-6,885
|
-3,907
|
-1,295
|
-2,889
|
9,458
|
-9,686
|
4,154
|
-3,347
|
1,963
|
9,344
|
-20,606
|
-6,650
|
-286
|
4,142
|
-3,459
|
-6,305
|
2,189
|
15,700
|
1,864
|
-10,294
|
-11,588
|
1,975
|
393
|
-26,044
|
-11,845
|
-12,669
|
-31,851
|
-36,494
|
|
配当金の支払額
|
-
|
-
|
113
|
153
|
153
|
153
|
152
|
152
|
290
|
291
|
364
|
365
|
365
|
366
|
366
|
458
|
457
|
494
|
494
|
494
|
663
|
849
|
850
|
850
|
1,068
|
1,066
|
1,075
|
1,077
|
673
|
674
|
675
|
-1,780
|
2,633
|
426
|
427
|
427
|
420
|
419
|
425
|
425
|
425
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
-
|
128
|
75
|
0
|
73
|
95
|
17
|
0
|
0
|
0
|
48
|
128
|
0
|
336
|
203
|
0
|
0
|
0
|
-
|
242
|
-1,045
|
1,603
|
381
|
65
|
974
|
631
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
1,427
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-116
|
-53
|
-123
|
-61
|
-604
|
-154
|
-73
|
17,706
|
-291
|
-311
|
-379
|
-371
|
-517
|
-442
|
-364
|
-533
|
-554
|
4,301
|
-488
|
-453
|
29,505
|
-901
|
-961
|
28,272
|
-1,730
|
-1,262
|
-1,192
|
-1,061
|
-700
|
-681
|
-1,007
|
-1,023
|
-437
|
-809
|
-640
|
-1,437
|
-1,062
|
-435
|
-784
|
-448
|
-426
|
-3,855
|
-281
|
-272
|
-275
|
-291
|
-289
|
-121
|
-549
|
-2,037
|
2,807
|
-382
|
-1,022
|
-899
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,389
|
16,993
|
8,697
|
25,277
|
22,083
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53.2
|
33.7
|
16.6
|
45.4
|
39.1
|