|
(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
|
19
|
19
|
18
|
18
|
18
|
18
|
0
|
64
|
32
|
32
|
40
|
40
|
40
|
40
|
66
|
66
|
-21
|
28
|
33
|
33
|
33
|
33
|
26
|
23
|
23
|
23
|
33
|
210
|
83
|
69
|
143
|
132
|
156
|
85
|
110
|
113
|
142
|
117
|
201
|
162
|
158
|
172
|
312
|
398
|
281
|
309
|
538
|
366
|
272
|
173
|
518
|
376
|
372
|
363
|
761
|
473
|
478
|
227
|
|
営業キャッシュフロー
|
1,074
|
-382
|
1,398
|
1,704
|
477
|
1,325
|
769
|
1,164
|
849
|
-
|
845
|
1,523
|
755
|
418
|
1,236
|
1,043
|
-81
|
142
|
3,860
|
5,125
|
3,228
|
-625
|
2,621
|
3,020
|
2,964
|
-1,965
|
3,176
|
9,020
|
4,446
|
4,179
|
7,694
|
10,243
|
8,184
|
3,744
|
9,102
|
-7,822
|
20,946
|
6,843
|
16,090
|
15,091
|
14,370
|
631
|
10,694
|
17,713
|
13,174
|
15,212
|
11,354
|
9,975
|
6,680
|
11,707
|
7,076
|
16,543
|
12,397
|
16,684
|
14,287
|
14,022
|
16,885
|
16,530
|
|
資本的支出
|
-93
|
-
|
-50
|
-13
|
147
|
-247
|
-4
|
0
|
-15
|
3
|
-34
|
-30
|
-60
|
-106
|
-1,556
|
-20
|
802
|
-310
|
-972
|
-483
|
-2,478
|
-3,063
|
-655
|
-573
|
-467
|
-1,106
|
-1,790
|
797
|
-894
|
-1,962
|
-1,297
|
-715
|
-2,495
|
-1,763
|
-2,429
|
-988
|
-1,033
|
-989
|
-1,009
|
-624
|
1,030
|
-1,774
|
-879
|
-6,479
|
-3,332
|
-1,797
|
-1,561
|
-1,498
|
-957
|
-2,254
|
-2,914
|
-1,103
|
-1,055
|
-1,333
|
-929
|
-778
|
-328
|
-354
|
|
投資キャッシュフロー
|
18,182
|
8,917
|
866
|
-2,793
|
-6,270
|
4,764
|
-12,183
|
-12,043
|
-2,080
|
-
|
144
|
5,038
|
3,129
|
-2,805
|
-614
|
-2,598
|
22,525
|
-27,253
|
-4,004
|
-17,849
|
-19,036
|
-13,426
|
-1,864
|
-40,589
|
9,902
|
-23,587
|
-59,712
|
9,212
|
-26,089
|
-18,287
|
-55,629
|
30,308
|
-28,467
|
-40,990
|
-3,601
|
-286,182
|
9,330
|
21,115
|
-183,668
|
15,065
|
171,063
|
-267,453
|
-409,562
|
-191,844
|
-128,455
|
-110,957
|
-96,834
|
-45,677
|
85,914
|
-78,643
|
-3,016
|
-72,749
|
-160,532
|
-183,925
|
-98,978
|
-133,371
|
-95,252
|
-171,447
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
702
|
761
|
760
|
763
|
907
|
906
|
906
|
1,009
|
1,177
|
1,183
|
1,182
|
1,182
|
1,354
|
1,357
|
1,360
|
1,356
|
1,360
|
1,354
|
1,354
|
1,354
|
1,357
|
1,365
|
1,366
|
1,364
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,992
|
83
|
0
|
2,233
|
1,207
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,335
|
-
|
-
|
-
|
701
|
-
|
-
|
-
|
25,885
|
-
|
-
|
0
|
275
|
-
|
-
|
151,000
|
5,100
|
-
|
-
|
0
|
1,500
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
239,137
|
4
|
392
|
0
|
701
|
50,000
|
25,000
|
0
|
1,300
|
24,585
|
28,000
|
-22,085
|
275
|
2,000
|
2,000
|
156,500
|
6,100
|
-
|
-
|
4,000
|
-
|
|
財務キャッシュフロー
|
-16,227
|
-2,588
|
-6,263
|
3,082
|
3,744
|
18,472
|
-12,082
|
3,677
|
-6,217
|
-
|
-3,925
|
-9,438
|
-7,051
|
2,039
|
9,294
|
9,474
|
2,913
|
17,142
|
-10,890
|
15,526
|
2,657
|
24,211
|
-13,959
|
64,856
|
-11,604
|
54,478
|
40,218
|
55,291
|
-18,489
|
-176
|
65,105
|
25,988
|
-8,317
|
50,283
|
119,617
|
384,383
|
112,071
|
-88,054
|
242,560
|
86,658
|
232,212
|
220,739
|
117,759
|
65,108
|
3,365
|
-180,860
|
125,990
|
-32,334
|
68,766
|
18,949
|
121,610
|
-78,900
|
-1,786
|
361,897
|
120,105
|
61,461
|
270,398
|
62,207
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,351
|
13,358
|
13,244
|
16,557
|
16,176
|