|
(単位:千ドル)
|
2Q11
|
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
|
40
|
35
|
30
|
30
|
30
|
25
|
171
|
166
|
146
|
381
|
437
|
703
|
706
|
1,187
|
1,282
|
1,327
|
1,415
|
2,047
|
2,111
|
4,609
|
5,956
|
5,966
|
5,812
|
6,706
|
7,101
|
7,099
|
7,022
|
8,195
|
8,313
|
8,548
|
8,686
|
16,103
|
9,472
|
9,473
|
9,564
|
11,183
|
11,198
|
11,358
|
10,899
|
10,898
|
11,324
|
11,346
|
13,684
|
14,557
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
305
|
291
|
313
|
269
|
270
|
-127
|
145
|
-
|
-
|
33
|
47
|
2,000
|
693
|
704
|
568
|
1,029
|
1,120
|
1,139
|
1,105
|
2,217
|
1,365
|
1,380
|
1,386
|
1,807
|
1,475
|
1,422
|
1,377
|
1,782
|
1,795
|
1,828
|
1,710
|
2,593
|
2,470
|
2,444
|
2,424
|
5,736
|
2,383
|
2,393
|
1,869
|
2,844
|
2,808
|
2,968
|
3,237
|
3,756
|
3,869
|
3,737
|
4,338
|
5,249
|
5,444
|
5,621
|
6,934
|
7,864
|
7,485
|
7,061
|
8,868
|
9,602
|
9,691
|
9,768
|
|
営業キャッシュフロー
|
-
|
-12,584
|
-
|
-7,690
|
-7,047
|
-7,383
|
-3,165
|
-4,146
|
3,161
|
-1,547
|
-2,759
|
5,179
|
1,954
|
4,159
|
10,741
|
1,120
|
1,206
|
10,236
|
4,702
|
10,969
|
3,337
|
1,084
|
-
|
6,529
|
1
|
17,084
|
15,805
|
22,930
|
8,593
|
8,319
|
27,232
|
14,291
|
4,744
|
21,793
|
4,803
|
1,710
|
20,880
|
-1,614
|
-5,709
|
20,668
|
241
|
-5,402
|
-12,185
|
-18,942
|
-11,484
|
3,623
|
-4,400
|
21,424
|
20,626
|
32,169
|
44,740
|
18,269
|
17,414
|
12,474
|
15,860
|
34,991
|
75,812
|
44,055
|
30,367
|
|
資本的支出
|
-
|
-103
|
-75
|
-55
|
-10
|
-466
|
-83
|
-
|
-
|
-34
|
-30
|
-118
|
-253
|
-411
|
-338
|
-112
|
-198
|
-768
|
-1,105
|
-1,369
|
-719
|
-1,089
|
-1,389
|
-2,138
|
-2,304
|
-2,480
|
-3,447
|
-2,278
|
-1,086
|
-1,372
|
-1,007
|
-1,775
|
-1,634
|
-1,523
|
-1,703
|
-1,539
|
-725
|
-1,761
|
-2,110
|
-698
|
-932
|
-571
|
-356
|
-1,949
|
-1,321
|
-2,468
|
-3,138
|
-2,349
|
-2,501
|
-1,739
|
-2,279
|
-4,581
|
-4,449
|
-4,812
|
-2,394
|
-2,474
|
-4,014
|
-6,103
|
-1,244
|
|
投資キャッシュフロー
|
-
|
-103
|
-
|
-63
|
-10
|
-466
|
-83
|
-1,261
|
19,329
|
-34
|
2,230
|
-12,635
|
-253
|
-22,528
|
-338
|
-4,612
|
-198
|
-26,768
|
-
|
-85,551
|
-66,032
|
-1,089
|
-
|
-53,094
|
-2,304
|
-2,480
|
-50,115
|
-2,278
|
-6,255
|
-18,439
|
-407
|
-20,285
|
-3,958
|
-1,932
|
-1,374
|
-57,546
|
-2,848
|
-5,809
|
-2,119
|
-737
|
-21,950
|
-583
|
-82,213
|
-2,178
|
-604
|
-9,814
|
-3,142
|
-2,353
|
-6,826
|
-4,553
|
-4,779
|
8,933
|
-4,449
|
-398,522
|
-10,681
|
-19,846
|
-6,909
|
-6,163
|
-1,403
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
405
|
407
|
406
|
407
|
406
|
407
|
406
|
406
|
406
|
407
|
406
|
406
|
406
|
407
|
344
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
2,500
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,118
|
483
|
239
|
119
|
3,549
|
537
|
670
|
231
|
8,661
|
1,300
|
680
|
318
|
10,003
|
551
|
1,044
|
611
|
|
財務キャッシュフロー
|
-
|
45,160
|
-
|
-
|
-
|
3,479
|
-8
|
-
|
-
|
0
|
808
|
47,724
|
-113
|
458
|
123,584
|
18
|
160
|
714
|
174
|
-2,355
|
-38
|
1,146
|
-
|
30,025
|
-153
|
-4,940
|
47,425
|
170
|
691
|
-731
|
-27,946
|
1,206
|
1,580
|
-770
|
-766
|
13,891
|
-10,744
|
-2,378
|
-2,208
|
-2,725
|
20,898
|
-3,022
|
179,444
|
-2,270
|
-1,437
|
-911
|
-508
|
-4,548
|
80,150
|
3,755
|
-11,918
|
-19,726
|
-1,452
|
291,030
|
-4,907
|
-9,906
|
-1,747
|
6,345
|
-4,636
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,466
|
32,517
|
71,798
|
37,952
|
29,123
|
|
FCFマージン(%)
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.1
|
16.5
|
34.0
|
16.7
|
11.8
|