|
(単位:千ドル)
|
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
|
1,714
|
2,115
|
1,918
|
1,870
|
1,534
|
1,714
|
1,691
|
1,781
|
1,273
|
2,015
|
2,030
|
2,077
|
2,015
|
2,344
|
2,608
|
2,926
|
3,022
|
3,503
|
3,767
|
3,822
|
3,800
|
3,421
|
3,530
|
3,607
|
4,159
|
3,309
|
3,529
|
3,240
|
3,177
|
3,072
|
3,135
|
2,374
|
3,009
|
3,239
|
2,920
|
2,844
|
2,703
|
3,143
|
2,121
|
2,397
|
2,337
|
2,936
|
2,432
|
2,454
|
2,563
|
4,536
|
3,970
|
3,916
|
3,768
|
5,163
|
5,592
|
5,197
|
4,739
|
6,238
|
5,527
|
4,880
|
4,974
|
|
営業キャッシュフロー
|
4,263
|
2,680
|
5,850
|
-1,004
|
3,708
|
10,244
|
18,965
|
18,506
|
22,409
|
9,434
|
23,226
|
23,990
|
25,980
|
16,937
|
48,595
|
44,616
|
44,963
|
6,777
|
22,219
|
14,949
|
10,966
|
2,447
|
14,836
|
13,796
|
17,429
|
-4,836
|
-
|
21,186
|
7,268
|
7,852
|
7,507
|
27,722
|
3,751
|
-2,634
|
22,016
|
-3,814
|
13,827
|
1,865
|
-4,082
|
52,326
|
25,209
|
-2,692
|
11,234
|
34,571
|
11,974
|
-5,397
|
25,426
|
28,321
|
37,250
|
-1,038
|
32,210
|
47,714
|
34,575
|
6,370
|
38,806
|
48,081
|
54,689
|
|
資本的支出
|
-24
|
-56
|
-69
|
-57
|
-8
|
-10
|
-113
|
-995
|
-5,093
|
-3,527
|
-214
|
-839
|
-314
|
-20
|
-344
|
-1,242
|
-1,010
|
-336
|
-263
|
-55
|
-416
|
-193
|
-27
|
-33
|
-42
|
-17
|
-17
|
-11
|
-26
|
-7
|
-8
|
-10
|
-22
|
-50
|
-174
|
-68
|
-180
|
-103
|
-70
|
-64
|
-56
|
-54
|
-151
|
-6
|
-9
|
-26
|
-32
|
-35
|
-20
|
-66
|
-36
|
-26
|
-13
|
-31
|
-86
|
-37
|
-61
|
|
投資キャッシュフロー
|
121
|
-1,119
|
190
|
306
|
-1,735
|
309
|
-855
|
-1,237
|
-5,244
|
-3,620
|
794
|
-921
|
-2,084
|
-7,661
|
35
|
-3,652
|
-1,041
|
-11,041
|
3,649
|
2,451
|
-84,324
|
-1,241
|
4,749
|
-21,317
|
-19,212
|
60,513
|
-
|
-9,119
|
-15
|
11
|
-1,527
|
2,014
|
-7,503
|
8,754
|
18,316
|
1,445
|
-133
|
-5,565
|
-281
|
-86,621
|
-7,165
|
-18,721
|
-4,349
|
-2,556
|
-12,031
|
-2,008
|
53,944
|
-16,076
|
46,189
|
2,028
|
-11,727
|
-7,203
|
-6,973
|
-214
|
-16,498
|
-19,464
|
-276,857
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,799
|
10,995
|
11,073
|
45,673
|
10,913
|
10,920
|
10,915
|
10,912
|
10,930
|
10,942
|
10,953
|
10,952
|
4,132
|
5,035
|
5,035
|
5,034
|
5,097
|
5,094
|
5,095
|
5,099
|
5,136
|
5,134
|
4,937
|
4,906
|
4,937
|
4,928
|
4,797
|
4,797
|
4,842
|
4,837
|
4,842
|
4,841
|
4,821
|
4,826
|
5,250
|
5,247
|
4,997
|
4,876
|
4,872
|
4,257
|
4,626
|
4,297
|
4,295
|
4,090
|
|
自己株式の取得による支出
|
23
|
995
|
38
|
136
|
1,092
|
249
|
0
|
1,164
|
200
|
5,426
|
0
|
833
|
272
|
14,070
|
1,194
|
8,425
|
427
|
35,555
|
99
|
3,462
|
263
|
3,628
|
65
|
485
|
3,713
|
734
|
272
|
424
|
1,455
|
2,005
|
102
|
80
|
154
|
1,495
|
24,949
|
4,535
|
218
|
2,630
|
31,876
|
0
|
0
|
3,394
|
0
|
24
|
0
|
3,384
|
156
|
30
|
0
|
7,820
|
0
|
55,050
|
0
|
12,714
|
0
|
90,018
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
6,000
|
5,000
|
174,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
194
|
4,947
|
1,122
|
1,001
|
-330
|
498
|
326
|
-888
|
37
|
-5,350
|
40
|
-608
|
-9,854
|
-22,744
|
-11,021
|
-18,320
|
-46,051
|
-46,393
|
-10,990
|
-14,374
|
-11,087
|
-14,553
|
-10,970
|
-11,427
|
-14,186
|
-4,812
|
-
|
-5,441
|
-6,455
|
-7,088
|
-5,196
|
-20,119
|
-11,163
|
-11,391
|
-58,694
|
14,978
|
-5,072
|
-7,188
|
109,335
|
-4,797
|
-4,797
|
-8,236
|
-4,837
|
-4,866
|
-4,841
|
-6,070
|
-115,039
|
-5,280
|
-45,247
|
-12,817
|
-4,876
|
754
|
-19,061
|
-19,208
|
-4,297
|
334,810
|
-21,517
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,562
|
6,339
|
38,720
|
48,044
|
54,628
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
5.9
|
34.4
|
38.2
|
37.1
|