|
(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
|
2Q21
|
3Q22
|
4Q22
|
1Q23
|
2Q22
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114
|
39
|
-48
|
49
|
49
|
38
|
76
|
199
|
144
|
83
|
88
|
89
|
127
|
96
|
97
|
90
|
116
|
69
|
59
|
54
|
107
|
67
|
87
|
118
|
214
|
72
|
124
|
120
|
367
|
154
|
148
|
154
|
174
|
-
|
144
|
145
|
185
|
196
|
181
|
65
|
222
|
207
|
|
営業キャッシュフロー
|
-2,812
|
-4,368
|
3,376
|
7,328
|
2,967
|
939
|
5,251
|
11,174
|
5,237
|
406
|
2,433
|
2,727
|
4,835
|
701
|
886
|
378
|
4,857
|
-
|
5,474
|
2,683
|
491
|
-1,475
|
4,005
|
-133
|
856
|
-221
|
1,005
|
2,415
|
905
|
1,901
|
1,846
|
3,745
|
-3,484
|
1,227
|
-1,604
|
2,698
|
3,663
|
-1,262
|
320
|
1,847
|
-5,841
|
-
|
-7,265
|
8,083
|
600
|
10,315
|
9,182
|
4,818
|
2,293
|
4,012
|
|
資本的支出
|
-1,649
|
-4,039
|
-2,703
|
-2,409
|
-2,304
|
-2,215
|
-1,610
|
-1,659
|
-1,451
|
-2,826
|
-1,981
|
-2,206
|
-1,584
|
-1,184
|
-1,280
|
-1,004
|
-2,003
|
-1,608
|
-437
|
-3,445
|
-889
|
-1,523
|
-1,066
|
-1,096
|
-1,528
|
-1,097
|
-625
|
-1,095
|
-721
|
-1,156
|
-2,805
|
-1,083
|
-2,625
|
-2,038
|
-2,932
|
-1,682
|
-1,543
|
-1,507
|
-998
|
-535
|
-2,334
|
-
|
-3,170
|
-1,099
|
-960
|
-1,379
|
-1,977
|
-3,145
|
-5,171
|
-2,365
|
|
投資キャッシュフロー
|
-1,649
|
-19,226
|
-2,586
|
-2,409
|
-2,304
|
-3,852
|
-1,635
|
-1,685
|
-1,477
|
-2,852
|
-2,008
|
-1,638
|
-1,612
|
-1,000
|
-1,280
|
-1,652
|
-2,165
|
-
|
-669
|
-
|
2,249
|
-
|
-2,772
|
-
|
-2,009
|
-1,249
|
-1,006
|
-1,498
|
-1,083
|
-1,489
|
-3,179
|
-1,476
|
-3,024
|
-2,357
|
-3,237
|
-1,982
|
-1,794
|
3,421
|
-1,310
|
-810
|
-2,624
|
-
|
-3,475
|
-1,342
|
-1,162
|
-1,566
|
-2,363
|
-3,512
|
-5,487
|
-2,718
|
|
配当金の支払額
|
674
|
676
|
677
|
677
|
679
|
680
|
681
|
681
|
691
|
692
|
695
|
697
|
697
|
699
|
699
|
700
|
704
|
703
|
701
|
698
|
701
|
706
|
706
|
704
|
699
|
702
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
11
|
22
|
31
|
4
|
107
|
190
|
149
|
17
|
20
|
13
|
18
|
335
|
519
|
15
|
17
|
12
|
13
|
921
|
4
|
12
|
10
|
3
|
4
|
9
|
6
|
-
|
-12
|
21
|
16
|
17
|
31
|
13
|
6
|
-7
|
20
|
23
|
3
|
18
|
|
長期借入れによる収入
|
137
|
14,410
|
-13
|
7,920
|
-
|
-
|
0
|
0
|
-
|
-
|
400
|
0
|
-
|
-
|
-
|
-
|
750
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
116
|
184
|
378
|
921
|
395
|
584
|
4,494
|
1,200
|
1,887
|
1,381
|
882
|
379
|
379
|
388
|
392
|
989
|
547
|
901
|
374
|
380
|
379
|
383
|
389
|
392
|
396
|
401
|
1,240
|
1,407
|
608
|
926
|
1,693
|
429
|
1,039
|
1,774
|
1,853
|
917
|
8,475
|
4,133
|
5,316
|
35,883
|
8,040
|
-
|
21,980
|
-12,809
|
2,663
|
-532
|
5,047
|
1,047
|
7,734
|
-3,062
|
|
財務キャッシュフロー
|
993
|
18,078
|
2,176
|
-1,197
|
-1,025
|
224
|
-5,059
|
-1,698
|
-2,524
|
-1,782
|
-1,111
|
-1,252
|
-100
|
-919
|
-1,052
|
-1,476
|
-544
|
-
|
-1,161
|
-948
|
-1,039
|
-982
|
-1,052
|
-838
|
-1,528
|
4,516
|
146
|
-1,426
|
-609
|
-819
|
603
|
600
|
1,451
|
-251
|
5,710
|
2,404
|
-4,019
|
571
|
-1,881
|
-3,684
|
5,711
|
-
|
16,322
|
-718
|
-2,094
|
-11,569
|
-5,026
|
930
|
-3,697
|
544
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
8,936
|
7,205
|
1,673
|
-2,878
|
1,647
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
13.4
|
10.7
|
2.8
|
-4.6
|
2.7
|