|
(単位:千ドル)
|
3Q11
|
4Q11
|
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
|
682
|
690
|
698
|
754
|
679
|
662
|
671
|
722
|
740
|
750
|
726
|
713
|
680
|
2,360
|
750
|
800
|
800
|
2,972
|
803
|
500
|
800
|
827
|
804
|
700
|
1,000
|
908
|
838
|
900
|
1,300
|
1,108
|
907
|
1,200
|
1,505
|
1,436
|
1,326
|
1,420
|
1,575
|
1,630
|
1,444
|
1,328
|
1,201
|
1,244
|
1,174
|
1,365
|
1,026
|
281
|
861
|
1,011
|
898
|
917
|
807
|
1,037
|
1,042
|
1,034
|
1,062
|
1,044
|
994
|
201
|
|
営業キャッシュフロー
|
-24,867
|
39,313
|
3,297
|
3,689
|
-14,847
|
30,558
|
24,962
|
2,342
|
-21,470
|
29,930
|
934
|
-8,337
|
-14,058
|
26,050
|
10,241
|
383
|
-22,055
|
57,941
|
-8,820
|
-10,755
|
-10,813
|
60,137
|
5,979
|
-10,264
|
-16,638
|
37,929
|
12,538
|
-
|
-24,663
|
49,604
|
17,469
|
-10,327
|
-47,101
|
69,831
|
33,687
|
32,522
|
-17,001
|
-4,395
|
36,282
|
5,849
|
-27,533
|
22,390
|
13,404
|
-22,261
|
-11,228
|
44,404
|
12,105
|
16,888
|
-12,032
|
39,470
|
10,513
|
10,417
|
-22,667
|
20,306
|
16,711
|
9,346
|
-22,187
|
3,738
|
|
資本的支出
|
-
|
-1,593
|
-475
|
-1,555
|
-1,341
|
-1,584
|
-1,187
|
-805
|
-780
|
-1,070
|
-1,156
|
-1,627
|
-1,627
|
-1,761
|
-1,406
|
-1,475
|
-1,309
|
-976
|
-761
|
-330
|
-891
|
-1,398
|
-373
|
-2,337
|
-1,559
|
-2,042
|
-2,408
|
-760
|
-2,252
|
-2,482
|
-1,393
|
-2,474
|
-3,751
|
-1,551
|
-1,222
|
-158
|
-265
|
-437
|
-674
|
-1,823
|
-864
|
-625
|
-
|
-
|
-496
|
-1,000
|
-511
|
-482
|
-772
|
-1,036
|
-600
|
-498
|
-506
|
-623
|
-1,573
|
-1,173
|
-475
|
-1,133
|
|
投資キャッシュフロー
|
-1,300
|
-27,269
|
-475
|
-1,555
|
-1,326
|
-18,837
|
-1,187
|
-805
|
-773
|
-1,066
|
-66,292
|
-3,377
|
72
|
-2,636
|
-1,406
|
-1,475
|
-1,309
|
-838
|
-761
|
-377
|
-9,659
|
-13,651
|
-373
|
-2,337
|
-10,631
|
-2,027
|
-220,340
|
-
|
-1,841
|
-1,239
|
-1,393
|
-2,474
|
-3,751
|
-1,551
|
-1,222
|
-158
|
-265
|
-437
|
-852
|
-1,823
|
2,197
|
-625
|
-18,359
|
-1,076
|
-496
|
-1,000
|
-511
|
-482
|
-772
|
-1,036
|
-600
|
-498
|
-506
|
-623
|
-1,573
|
-1,173
|
-381
|
-1,133
|
|
配当金の支払額
|
302
|
309
|
311
|
311
|
313
|
314
|
319
|
401
|
397
|
398
|
501
|
506
|
510
|
514
|
514
|
519
|
524
|
593
|
594
|
604
|
606
|
609
|
613
|
622
|
620
|
620
|
652
|
883
|
870
|
868
|
906
|
880
|
907
|
878
|
934
|
3
|
925
|
1,789
|
1,010
|
947
|
956
|
930
|
1,004
|
925
|
958
|
933
|
985
|
922
|
925
|
902
|
1,026
|
951
|
916
|
916
|
1,000
|
900
|
1,000
|
883
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
671
|
3,528
|
479
|
1,642
|
2,539
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
24,987
|
-10,003
|
-1,369
|
-3,289
|
15,142
|
-12,663
|
-22,646
|
-3,180
|
23,058
|
-26,260
|
63,898
|
13,439
|
13,868
|
-23,391
|
-10,394
|
2,909
|
24,863
|
-56,522
|
8,467
|
11,940
|
19,703
|
-44,275
|
-7,253
|
10,290
|
28,565
|
-33,899
|
211,954
|
-
|
26,340
|
-46,435
|
-17,637
|
17,165
|
45,351
|
-61,795
|
41,733
|
-54,072
|
-3,901
|
-1,996
|
-40,794
|
-1,420
|
757
|
-2,570
|
-8,155
|
15,900
|
10,682
|
-26,044
|
5,707
|
-42,171
|
4,068
|
-28,666
|
-21,399
|
-11,147
|
25,664
|
-22,608
|
-7,767
|
-6,596
|
22,646
|
-10,496
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
19,683
|
15,138
|
8,173
|
-22,662
|
2,605
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
9.1
|
10.8
|
6.2
|
-13.2
|
1.3
|