|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
759
|
735
|
746
|
727
|
674
|
647
|
644
|
628
|
615
|
598
|
607
|
609
|
600
|
570
|
563
|
534
|
585
|
606
|
593
|
600
|
567
|
546
|
537
|
605
|
636
|
645
|
638
|
640
|
591
|
593
|
662
|
695
|
718
|
723
|
765
|
763
|
758
|
866
|
1,086
|
1,015
|
978
|
1,006
|
1,046
|
1,089
|
1,111
|
1,239
|
1,350
|
1,371
|
1,448
|
1,422
|
1,408
|
1,435
|
1,621
|
1,683
|
|
株式報酬費用
|
175
|
285
|
87
|
66
|
67
|
71
|
14
|
53
|
56
|
44
|
66
|
16
|
107
|
106
|
177
|
167
|
122
|
147
|
169
|
156
|
157
|
175
|
321
|
304
|
272
|
284
|
395
|
703
|
543
|
659
|
573
|
668
|
664
|
595
|
729
|
585
|
309
|
477
|
114
|
497
|
502
|
322
|
747
|
722
|
707
|
784
|
932
|
842
|
935
|
894
|
1,058
|
1,049
|
978
|
829
|
1,383
|
1,148
|
1,556
|
1,463
|
|
営業キャッシュフロー
|
-
|
8,613
|
11,333
|
6,572
|
10,775
|
14,623
|
2,165
|
13,370
|
4,180
|
15,541
|
-4,942
|
-15,057
|
5,585
|
8,107
|
3,432
|
3,731
|
8,138
|
5,836
|
3,072
|
4,671
|
9,450
|
10,062
|
6,652
|
-
|
-5,757
|
8,558
|
9,016
|
18,616
|
12,410
|
14,865
|
12,498
|
27,355
|
-2,307
|
15,091
|
9,022
|
11,791
|
-4,058
|
9,232
|
15,390
|
9,105
|
26,271
|
-19,719
|
278
|
26,822
|
32,961
|
37,283
|
35,004
|
-29,442
|
81,759
|
29,080
|
47,290
|
11,748
|
48,499
|
23,996
|
17,838
|
24,245
|
35,941
|
44,240
|
|
資本的支出
|
-296
|
-308
|
-154
|
-145
|
-72
|
-678
|
-1,123
|
-142
|
-273
|
-260
|
-355
|
-154
|
-212
|
-376
|
-288
|
-289
|
-216
|
-487
|
-102
|
-336
|
-725
|
-823
|
-212
|
-163
|
-477
|
-203
|
-118
|
-592
|
-853
|
-332
|
-224
|
-1,166
|
-940
|
-2,047
|
-887
|
-652
|
-1,096
|
-1,286
|
-343
|
-252
|
-334
|
-1,104
|
-487
|
-1,039
|
-1,144
|
-1,662
|
-1,560
|
-1,487
|
-5,170
|
-4,159
|
-3,330
|
-2,963
|
-2,345
|
-2,149
|
-1,609
|
-789
|
-1,226
|
-881
|
|
投資キャッシュフロー
|
-
|
-73,037
|
-24,594
|
43,688
|
16,591
|
-94,779
|
46,666
|
-8,704
|
-19,582
|
-8,799
|
-45,990
|
52,348
|
-40,757
|
-31,734
|
-6,766
|
-3,343
|
22,786
|
-44,873
|
-49,151
|
-25,156
|
191,737
|
-240,502
|
-87,230
|
-
|
-17,004
|
-26,806
|
3,253
|
20,077
|
12,092
|
-61,263
|
37,391
|
24,833
|
12,370
|
-32,382
|
-220
|
-83,441
|
29,249
|
-49,396
|
-26,609
|
73,597
|
-103,989
|
189,919
|
-176,536
|
-173,163
|
-156,656
|
73,577
|
-42,922
|
91,940
|
75,496
|
37,041
|
93,890
|
-23,072
|
-7,421
|
259,304
|
76,737
|
-90,163
|
91,787
|
81,458
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,065
|
1,067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
0
|
0
|
63
|
0
|
0
|
0
|
185
|
0
|
93
|
0
|
46
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
124
|
112
|
0
|
0
|
505
|
0
|
0
|
0
|
417
|
13
|
40
|
196
|
2,627
|
1,028
|
1,148
|
1,119
|
6,178
|
4,210
|
1
|
28
|
-
|
-
|
47
|
8
|
605
|
0
|
0
|
0
|
776
|
15
|
0
|
257
|
1,430
|
62
|
5,884
|
36
|
|
財務キャッシュフロー
|
-
|
6,702
|
38,929
|
3,152
|
-85,154
|
136,422
|
-96,221
|
-17,925
|
27,616
|
-39,154
|
57,759
|
1,280
|
-13,829
|
23,767
|
33,299
|
-36,034
|
-15,668
|
25,603
|
42,390
|
24,167
|
-51,571
|
87,827
|
93,923
|
-
|
19,166
|
26,579
|
-20,230
|
-21,257
|
-39,488
|
51,311
|
-64,788
|
-34,307
|
-14,243
|
13,886
|
13,704
|
256,001
|
30,460
|
56,927
|
122,261
|
69,113
|
4,211
|
62,654
|
58,828
|
-207,001
|
-41,486
|
-111,837
|
-4,237
|
-52,910
|
-160,832
|
-75,009
|
-143,231
|
34,122
|
-46,203
|
-299,738
|
62,217
|
-48,436
|
-152,970
|
-118,198
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,847
|
16,229
|
23,456
|
34,715
|
43,359
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.0
|
22.1
|
31.2
|
33.4
|
42.4
|