|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
21
|
32
|
33
|
28
|
35
|
43
|
51
|
49
|
50
|
|
営業キャッシュフロー
|
5,696
|
3,171
|
7,657
|
4,359
|
4,221
|
6,475
|
8,631
|
3,140
|
7,232
|
-
|
6,526
|
2,760
|
6,162
|
4,890
|
5,974
|
2,975
|
6,071
|
5,509
|
6,678
|
1,141
|
5,533
|
4,181
|
3,540
|
2,480
|
-
|
-45
|
5,524
|
3,731
|
4,990
|
5,530
|
5,096
|
2,861
|
4,404
|
6,471
|
5,213
|
1,209
|
3,728
|
3,643
|
6,753
|
4,456
|
6,470
|
5,203
|
6,685
|
3,363
|
8,223
|
11,229
|
4,333
|
4,051
|
4,948
|
2,191
|
3,840
|
-2,945
|
3,125
|
5,418
|
2,566
|
2,067
|
6,115
|
7,142
|
|
資本的支出
|
-288
|
-261
|
-362
|
-244
|
-61
|
-102
|
-24
|
-161
|
15
|
-106
|
254
|
-232
|
-151
|
-330
|
-
|
-
|
-
|
-
|
-
|
-
|
-241
|
-
|
-26
|
-78
|
-103
|
-
|
-102
|
-845
|
-154
|
-
|
-355
|
-364
|
-174
|
-
|
-1,315
|
-70
|
-247
|
-
|
-84
|
-102
|
-86
|
-
|
-196
|
-153
|
-557
|
-
|
-223
|
-788
|
-253
|
-
|
-315
|
-1,016
|
-
|
-954
|
-963
|
-543
|
-800
|
-432
|
|
投資キャッシュフロー
|
-8,327
|
-25,323
|
-19,772
|
-3,428
|
6,080
|
-22,619
|
-3,093
|
2,010
|
8,123
|
-
|
-9,136
|
-1,122
|
9,218
|
-34,284
|
-8,945
|
10,321
|
6,613
|
-57,934
|
-8,570
|
3,867
|
3,179
|
-30,699
|
-6,898
|
-15,178
|
-
|
-22,612
|
-21,058
|
6,396
|
5,618
|
5,436
|
7,088
|
-6,256
|
-5,070
|
-57,440
|
8,471
|
-107,375
|
-424
|
-78,276
|
-64,677
|
-84,674
|
11,066
|
-64,260
|
-50,850
|
-32,160
|
-1,091
|
-45,609
|
16,062
|
40,063
|
470
|
-3,407
|
-3,096
|
7,422
|
-4,716
|
16,176
|
-1,098
|
3,020
|
-40,860
|
-240
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
4,029
|
-
|
-
|
0
|
4,032
|
-
|
-
|
0
|
4,244
|
-
|
-
|
0
|
4,244
|
-
|
-
|
0
|
4,244
|
-
|
-
|
0
|
4,383
|
-
|
-
|
0
|
4,673
|
-
|
-
|
0
|
4,652
|
-
|
-
|
0
|
4,487
|
-
|
-
|
-5
|
4,631
|
5,890
|
4,299
|
0
|
4,595
|
-
|
-
|
1
|
4,961
|
-
|
-
|
0
|
4,966
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,997
|
0
|
528
|
0
|
-
|
-
|
-
|
-
|
3,991
|
5,363
|
2,731
|
1,269
|
1,522
|
1,406
|
796
|
2,614
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
2,048
|
21,519
|
12,459
|
-32
|
-10,996
|
18,482
|
-9,647
|
-2,350
|
-15,023
|
-
|
4,050
|
-
|
-18,482
|
-
|
2,529
|
-14,395
|
-11,591
|
52,131
|
-347
|
-601
|
-11,730
|
29,190
|
3,038
|
11,980
|
-
|
23,517
|
13,206
|
-8,195
|
-11,605
|
-9,617
|
-9,734
|
5,233
|
-2,298
|
47,053
|
-11,570
|
107,077
|
-6,026
|
77,187
|
57,454
|
81,354
|
-19,621
|
56,097
|
47,644
|
28,348
|
-7,973
|
-35,169
|
-37,163
|
-28,719
|
-22,032
|
34,377
|
33,836
|
-26,776
|
-47,523
|
36,753
|
12,950
|
-34,773
|
-15,799
|
10,043
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
4,464
|
1,603
|
1,524
|
5,315
|
6,710
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
24.4
|
8.8
|
8.2
|
28.0
|
34.3
|