|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
|
株式報酬費用
|
7
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
1
|
6
|
10
|
59
|
33
|
68
|
0
|
0
|
32
|
60
|
0
|
11
|
33
|
65
|
-1
|
5
|
33
|
103
|
5
|
5
|
5
|
147
|
0
|
8
|
17
|
308
|
172
|
86
|
104
|
84
|
84
|
163
|
89
|
1,255
|
35
|
270
|
477
|
335
|
322
|
330
|
307
|
303
|
266
|
857
|
371
|
386
|
386
|
370
|
309
|
185
|
|
営業キャッシュフロー
|
822
|
-
|
1,855
|
1,067
|
1,570
|
1,425
|
-24
|
1,928
|
3,782
|
314
|
172
|
475
|
2,270
|
-530
|
1,043
|
1,104
|
2,087
|
1,207
|
2,392
|
3,474
|
1,919
|
1,041
|
-1,971
|
1,459
|
1,501
|
1,323
|
1,863
|
3,178
|
3,119
|
3,227
|
-583
|
2,890
|
2,927
|
1,886
|
1,801
|
3,691
|
3,765
|
5,172
|
7,494
|
6,556
|
3,463
|
4,338
|
612
|
-81
|
-1,965
|
3,053
|
11,328
|
12,284
|
11,209
|
7,484
|
12,339
|
14,336
|
12,025
|
13,499
|
13,379
|
14,624
|
11,637
|
15,098
|
|
資本的支出
|
-34
|
-177
|
-219
|
-176
|
-65
|
-159
|
-92
|
-67
|
-125
|
-241
|
-246
|
-141
|
-103
|
-220
|
-178
|
-229
|
-133
|
-138
|
-159
|
-263
|
-134
|
-446
|
-535
|
-299
|
-514
|
-137
|
-367
|
-262
|
-424
|
-695
|
-479
|
-390
|
-181
|
-882
|
-260
|
-292
|
-143
|
-246
|
-177
|
-441
|
-522
|
-249
|
-418
|
-293
|
-372
|
-444
|
-1,731
|
-415
|
-256
|
-426
|
-361
|
-551
|
-680
|
-1,134
|
-65
|
-237
|
-193
|
-585
|
|
投資キャッシュフロー
|
-34
|
-
|
-219
|
-176
|
-65
|
-159
|
-92
|
-67
|
-125
|
-241
|
-246
|
-141
|
-103
|
-220
|
-178
|
-229
|
-133
|
-138
|
-159
|
-263
|
-134
|
-446
|
-535
|
-299
|
-514
|
-137
|
-367
|
-262
|
-424
|
-695
|
-479
|
-390
|
-181
|
-882
|
-260
|
-292
|
-143
|
-246
|
-5,580
|
-460
|
-541
|
-270
|
-436
|
-316
|
-10,362
|
-494
|
-11,857
|
-5,549
|
-645
|
-809
|
-872
|
-825
|
15,456
|
2,262
|
-2,645
|
-488
|
5,674
|
-586
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,942
|
2,941
|
3,687
|
3,688
|
-
|
-
|
4,554
|
4,468
|
4,992
|
4,993
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
285
|
0
|
0
|
0
|
509
|
881
|
500
|
304
|
94
|
594
|
420
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
1,143
|
0
|
549
|
2,089
|
1,360
|
0
|
0
|
0
|
2,350
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,280
|
10,728
|
18,786
|
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
|
893
|
893
|
893
|
841
|
2,157
|
900
|
400
|
400
|
2,900
|
400
|
900
|
400
|
400
|
400
|
400
|
400
|
1,400
|
1,400
|
400
|
2,700
|
875
|
1,575
|
350
|
0
|
0
|
1,500
|
0
|
2,000
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-893
|
-
|
-893
|
-909
|
-2,157
|
-1,216
|
-405
|
-488
|
-3,180
|
-400
|
-880
|
-276
|
-909
|
-1,281
|
-900
|
-204
|
-1,494
|
-1,994
|
-820
|
-2,700
|
-875
|
-1,526
|
1,150
|
-134
|
12
|
-1,690
|
-1,098
|
-1,955
|
-534
|
-2,080
|
-1,360
|
29
|
0
|
0
|
-2,279
|
3,809
|
-
|
-
|
-
|
-
|
16
|
139
|
0
|
0
|
45
|
0
|
37
|
-2,295
|
-2,942
|
-2,941
|
-3,260
|
-3,688
|
-7,226
|
-15,338
|
-23,340
|
-4,468
|
-4,992
|
-4,993
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,365
|
13,314
|
14,387
|
11,444
|
14,513
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.8
|
30.3
|
28.4
|
23.3
|
30.1
|