|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
84
|
1,982
|
1,925
|
2,042
|
2,248
|
3,415
|
3,435
|
3,337
|
3,333
|
3,098
|
4,041
|
4,913
|
4,831
|
4,473
|
4,831
|
4,956
|
4,923
|
4,886
|
4,604
|
6,759
|
6,165
|
6,142
|
6,805
|
7,848
|
7,961
|
10,717
|
13,443
|
13,077
|
12,534
|
12,491
|
11,502
|
11,137
|
11,799
|
11,191
|
11,278
|
10,090
|
8,708
|
8,434
|
7,942
|
|
株式報酬費用
|
10
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
776
|
851
|
437
|
560
|
834
|
937
|
907
|
3,033
|
3,739
|
2,662
|
2,558
|
3,001
|
3,091
|
4,392
|
2,614
|
2,934
|
4,728
|
5,640
|
5,322
|
4,167
|
4,778
|
4,321
|
5,526
|
8,608
|
9,374
|
12,503
|
17,013
|
14,202
|
14,613
|
15,312
|
13,746
|
10,492
|
11,026
|
9,845
|
8,682
|
6,183
|
2,729
|
1,460
|
3,563
|
5,043
|
2,412
|
2,956
|
|
営業キャッシュフロー
|
-2,547
|
3,645
|
7,508
|
633
|
7,650
|
-7,584
|
-2,104
|
-
|
5,292
|
578
|
-11,655
|
-17,245
|
17,342
|
19,474
|
7,178
|
-12,323
|
-1,045
|
11,360
|
17,611
|
52,354
|
-38,855
|
-43,965
|
-
|
-33,011
|
-54,055
|
-154,711
|
129,871
|
-25,919
|
8,924
|
-7,486
|
44,785
|
-76,615
|
455
|
12,977
|
73,465
|
-29,208
|
-42,894
|
-105,007
|
-18,751
|
217,546
|
-14,898
|
-35,001
|
-22,915
|
79,467
|
52,617
|
24,488
|
-118,062
|
65,459
|
135,357
|
111,482
|
19,455
|
-2,743
|
184
|
-25,559
|
-60,557
|
26,221
|
|
資本的支出
|
-4
|
-27
|
-65
|
-231
|
-247
|
-459
|
-266
|
-170
|
-36
|
-6
|
-101
|
-109
|
-129
|
-42
|
-25
|
-43
|
-18
|
-40
|
-239
|
-432
|
-191
|
-115
|
-244
|
-275
|
-693
|
-1,143
|
-478
|
-3,118
|
-1,746
|
-768
|
-371
|
-576
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-3,143
|
4,475
|
-401
|
-1,318
|
7,642
|
-1,431
|
-1,973
|
-
|
209
|
3,683
|
-3,370
|
-4,189
|
-20,573
|
25,110
|
353
|
28
|
-19
|
-
|
-99,789
|
75,001
|
3,120
|
4,235
|
-30,271
|
-10,706
|
-4,268
|
589
|
-42,870
|
-104,892
|
-26,513
|
-201,063
|
-23,868
|
-43,952
|
-71,492
|
-11,065
|
-15,989
|
-29,900
|
662
|
-14,384
|
-402,940
|
-539,872
|
-35,513
|
36,036
|
41,223
|
-74,037
|
-57,164
|
273,483
|
96,635
|
-11,780
|
18,278
|
-11,574
|
18,825
|
415,005
|
59,181
|
230,039
|
-13,293
|
35,555
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,263
|
-
|
-
|
-
|
-
|
4,763
|
5,020
|
3,360
|
5,113
|
3,262
|
1,779
|
7,770
|
8,363
|
4,772
|
2,606
|
7,385
|
15,058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,365
|
2,650
|
602
|
1,021
|
0
|
24,068
|
3,711
|
10,569
|
9,900
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
6,489
|
53,803
|
0
|
-115
|
15,791
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
1,085
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,717
|
-9,275
|
-1,479
|
572
|
-2,366
|
-1,608
|
-2,895
|
-
|
-7,507
|
21,882
|
-2,264
|
17,358
|
-8,009
|
-12,825
|
-3,720
|
-3,496
|
-2,187
|
-
|
60,590
|
-39,982
|
-6,841
|
72,592
|
-7,032
|
75,375
|
3,813
|
248,338
|
-44,059
|
76,767
|
8,241
|
95,826
|
92,117
|
53,992
|
92,332
|
-20,517
|
5,774
|
-8,045
|
184,213
|
171,838
|
503,313
|
221,681
|
-14,441
|
4,010
|
1,609
|
26,459
|
-55,337
|
-401,458
|
171,336
|
-80,464
|
-190,933
|
-52,593
|
-111,196
|
-317,225
|
-172,529
|
-79,895
|
-8,565
|
-18,383
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|