|
(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
|
118
|
138
|
113
|
15
|
15
|
115
|
112
|
115
|
164
|
115
|
107
|
82
|
65
|
106
|
118
|
119
|
120
|
251
|
161
|
216
|
154
|
247
|
128
|
151
|
156
|
230
|
253
|
159
|
159
|
245
|
196
|
155
|
193
|
288
|
242
|
238
|
237
|
226
|
280
|
229
|
232
|
332
|
187
|
190
|
191
|
174
|
140
|
225
|
254
|
318
|
208
|
219
|
265
|
221
|
232
|
327
|
363
|
812
|
|
営業キャッシュフロー
|
4,895
|
-22,571
|
18,586
|
-7,241
|
-10,039
|
31,243
|
2,225
|
2,613
|
-
|
-
|
-6,690
|
6,239
|
8,838
|
12,091
|
-20,806
|
-5,419
|
18,433
|
18,311
|
8,340
|
-16,702
|
-9,310
|
37,795
|
21,009
|
-24,881
|
-582
|
23,738
|
4,709
|
-18,220
|
11,299
|
27,362
|
9,018
|
-26,773
|
-4,586
|
21,520
|
-16,941
|
-29,639
|
19,561
|
-9,435
|
44,583
|
23,867
|
6,847
|
36,692
|
19,845
|
-4,536
|
25,532
|
37,282
|
4,349
|
-26,868
|
11,408
|
50,036
|
-5,545
|
-38,499
|
-201
|
35,518
|
16,540
|
-4,416
|
92,671
|
34,542
|
|
資本的支出
|
23
|
-93
|
-282
|
-343
|
-613
|
-351
|
-447
|
-738
|
-437
|
-587
|
-794
|
-1,620
|
-1,690
|
-1,178
|
-1,368
|
-2,053
|
-2,040
|
-1,377
|
-716
|
-653
|
-1,060
|
-864
|
-962
|
-1,153
|
-774
|
1,334
|
-152
|
-868
|
-1,260
|
-1,231
|
-621
|
-888
|
-188
|
-621
|
-1,632
|
-543
|
-377
|
-297
|
-858
|
-874
|
-249
|
-357
|
-1,050
|
-477
|
-601
|
-1,668
|
-1,131
|
-2,197
|
-2,201
|
-637
|
-1,040
|
-475
|
-129
|
1,024
|
-208
|
-316
|
-2,725
|
-2,220
|
|
投資キャッシュフロー
|
-34,062
|
-42,519
|
-5,978
|
31,827
|
5,002
|
-59,127
|
-34,795
|
-7,467
|
-
|
-
|
29,180
|
3,054
|
-28,249
|
-52,643
|
-9,389
|
20,647
|
-8,280
|
-66,317
|
7,297
|
8,149
|
-42,434
|
-20,511
|
27,320
|
-8,492
|
39,873
|
-28,323
|
-2,695
|
30,657
|
-8,040
|
-14,276
|
-5,586
|
-450
|
-28,479
|
-37,405
|
-35,291
|
-281,333
|
-74,027
|
7,826
|
-178,726
|
26,696
|
-7,944
|
885
|
-45,824
|
-172,996
|
-56,547
|
-130,258
|
-28,698
|
-126,631
|
-55,394
|
-44,348
|
22,600
|
-44,204
|
-79,088
|
-96,933
|
-98,098
|
2,629
|
-64,911
|
-63,049
|
|
配当金の支払額
|
836
|
884
|
842
|
844
|
970
|
1,020
|
975
|
978
|
1,109
|
1,153
|
1,112
|
1,161
|
1,230
|
1,247
|
1,234
|
1,236
|
1,302
|
1,345
|
1,307
|
1,307
|
1,378
|
1,380
|
1,445
|
1,453
|
1,519
|
1,548
|
1,648
|
1,651
|
1,855
|
1,910
|
2,064
|
2,042
|
2,174
|
2,232
|
2,199
|
2,164
|
2,222
|
2,215
|
2,293
|
2,320
|
2,333
|
2,454
|
2,448
|
2,341
|
2,829
|
2,982
|
3,421
|
3,393
|
3,340
|
3,446
|
3,355
|
3,354
|
3,411
|
3,680
|
3,534
|
3,535
|
3,535
|
3,896
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-
|
-
|
-
|
-
|
205
|
5,198
|
7,166
|
0
|
6,310
|
0
|
2,366
|
1,300
|
2,212
|
0
|
1,204
|
8,118
|
5,923
|
8,234
|
0
|
0
|
1,327
|
2,501
|
2,711
|
2,505
|
788
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
68
|
69
|
75
|
97
|
104
|
102
|
103
|
104
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
13,906
|
16,050
|
-11,709
|
-7,811
|
56,440
|
20,590
|
-19,716
|
9,812
|
-
|
-
|
-12,740
|
-20,251
|
60,869
|
-16,733
|
4,211
|
46,271
|
30,342
|
-37,887
|
4,965
|
4,034
|
22,854
|
-12,599
|
-17,948
|
-21,766
|
22,185
|
-4,843
|
4,107
|
-60,269
|
30,790
|
-5,727
|
-2,037
|
19,121
|
54,422
|
19,121
|
42,618
|
314,574
|
66,183
|
16,445
|
221,768
|
92,732
|
146,491
|
115,971
|
-87,040
|
-18,353
|
101,013
|
-54,595
|
-95,790
|
51,040
|
118,462
|
1,614
|
-55,221
|
56,761
|
127,743
|
21,275
|
84,345
|
77,547
|
43,649
|
-38,279
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,542
|
16,332
|
-4,732
|
89,946
|
32,322
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87.5
|
39.3
|
-10.6
|
195.6
|
70.2
|