|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
39
|
5
|
81
|
4
|
12
|
5
|
62
|
111
|
134
|
157
|
234
|
215
|
240
|
259
|
279
|
180
|
303
|
363
|
382
|
338
|
480
|
444
|
188
|
381
|
499
|
180
|
475
|
432
|
525
|
651
|
437
|
479
|
467
|
478
|
483
|
521
|
338
|
529
|
741
|
546
|
619
|
535
|
609
|
593
|
967
|
864
|
5,657
|
1,231
|
1,358
|
1,286
|
1,332
|
1,037
|
|
営業キャッシュフロー
|
7,609
|
14,069
|
5,371
|
4,736
|
727
|
7,824
|
2,051
|
12,604
|
1,656
|
16,649
|
4,004
|
6,680
|
5,330
|
-
|
760
|
4,157
|
3,286
|
3,955
|
5,084
|
288
|
4,969
|
5,246
|
3,932
|
3,621
|
1,786
|
7,011
|
4,959
|
8,987
|
1,184
|
7,357
|
429
|
5,336
|
-2,310
|
5,635
|
4,431
|
2,427
|
9,480
|
13,833
|
16,633
|
3,202
|
10,380
|
10,596
|
6,642
|
18,649
|
12,467
|
-1,566
|
5,414
|
16,242
|
8,349
|
13,696
|
12,670
|
6,433
|
7,496
|
8,360
|
10,953
|
24,477
|
22,815
|
16,489
|
|
資本的支出
|
-295
|
-551
|
-208
|
-573
|
-464
|
-358
|
-184
|
-427
|
-607
|
-650
|
-649
|
-122
|
28
|
-116
|
-126
|
-557
|
-486
|
-302
|
-6,321
|
-2,264
|
-3,827
|
-957
|
-667
|
-831
|
-874
|
-281
|
-245
|
-808
|
-2,025
|
-1,713
|
-689
|
-800
|
-1,737
|
315
|
-83
|
-381
|
-450
|
-389
|
-156
|
-400
|
-
|
-363
|
-235
|
-237
|
-333
|
-90
|
-248
|
-1,257
|
-266
|
-522
|
-63
|
-37
|
-363
|
-1,119
|
-2,315
|
-790
|
-506
|
-624
|
|
投資キャッシュフロー
|
12,691
|
32,041
|
-14,463
|
96,105
|
37,127
|
76,957
|
-22,538
|
-15,253
|
-3,609
|
-48,281
|
-12,699
|
28,940
|
-19,182
|
-
|
6,318
|
-57,950
|
-28,716
|
-26,998
|
44,696
|
-22,633
|
-75,035
|
-75,919
|
-41,780
|
-2,450
|
-78,278
|
-23,384
|
-83,427
|
-11,527
|
-66,470
|
22,028
|
-37,667
|
100,811
|
24,361
|
-68,543
|
-15,814
|
84,728
|
34,416
|
-395,677
|
-6,625
|
62,366
|
11,035
|
-68,789
|
-76,955
|
-41,174
|
-79,385
|
-73,477
|
-56,603
|
-36,694
|
-34,181
|
-25,770
|
-9,380
|
-63,932
|
101,964
|
32,341
|
39,867
|
-82,555
|
-41,026
|
-98,246
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
0
|
579
|
582
|
661
|
664
|
746
|
746
|
742
|
823
|
832
|
834
|
999
|
1,000
|
1,095
|
1,071
|
1,209
|
1,413
|
1,386
|
1,673
|
1,678
|
1,906
|
1,905
|
1,901
|
1,898
|
2,004
|
2,026
|
2,122
|
2,128
|
2,125
|
2,091
|
2,028
|
2,020
|
2,126
|
2,118
|
2,121
|
2,120
|
2,123
|
2,143
|
4,456
|
4,455
|
5,044
|
5,072
|
5,262
|
5,265
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
661
|
245
|
386
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,510
|
-340
|
0
|
0
|
-
|
-
|
-
|
800
|
4,166
|
9,890
|
0
|
116
|
1,175
|
1,404
|
0
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
169
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
0
|
0
|
0
|
20,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
20,000
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
10,633
|
10,322
|
5,326
|
10,330
|
334
|
338
|
342
|
10,346
|
10,351
|
354
|
359
|
10,364
|
368
|
174
|
10,078
|
79
|
80
|
80
|
82
|
82
|
84
|
84
|
20,086
|
-19,914
|
20,088
|
88
|
90
|
90
|
92
|
93
|
94
|
71,488
|
20,096
|
98
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-20,767
|
-42,713
|
10,255
|
-105,846
|
-39,682
|
-38,092
|
-35,431
|
-7,785
|
-12,007
|
-1,184
|
1,492
|
-25,965
|
9,577
|
-
|
-5,449
|
44,549
|
35,908
|
17,111
|
-11,205
|
19,079
|
44,058
|
63,305
|
36,126
|
8,290
|
60,954
|
23,706
|
78,833
|
-5,050
|
83,721
|
18,413
|
25,640
|
-66,485
|
-88,007
|
68,447
|
12,557
|
-92,002
|
-8,879
|
419,795
|
190,979
|
-55,051
|
-46,762
|
-44,512
|
75,841
|
-79,807
|
21,939
|
68,939
|
88,689
|
-1,553
|
44,453
|
-17,704
|
114,271
|
7,286
|
-5,189
|
-28,607
|
-12,574
|
-79,665
|
52,980
|
47,385
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
7,241
|
8,638
|
23,687
|
22,309
|
15,865
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
11.4
|
31.7
|
28.9
|
20.8
|