|
(単位:千ドル)
|
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
|
|
営業キャッシュフロー
|
344
|
11,784
|
6,176
|
6,227
|
5,588
|
5,532
|
6,507
|
3,561
|
3,852
|
5,586
|
6,581
|
4,219
|
5,104
|
6,808
|
6,341
|
3,524
|
4,719
|
6,832
|
6,242
|
3,191
|
-
|
5,293
|
6,352
|
2,804
|
6,313
|
5,233
|
6,284
|
4,616
|
3,438
|
5,840
|
11,685
|
6,239
|
3,397
|
8,388
|
9,399
|
8,033
|
6,306
|
6,801
|
6,984
|
4,276
|
3,740
|
6,231
|
6,495
|
3,978
|
2,341
|
6,393
|
1,368
|
3,892
|
3,099
|
5,940
|
7,118
|
4,013
|
2,751
|
7,457
|
|
資本的支出
|
-204
|
-493
|
-28
|
-302
|
-92
|
-26
|
-35
|
-55
|
-1,242
|
-261
|
-101
|
-845
|
-735
|
-609
|
-51
|
-103
|
-66
|
-50
|
-151
|
-235
|
-63
|
-72
|
-205
|
-144
|
-244
|
-26
|
-164
|
-329
|
-156
|
-133
|
-225
|
-305
|
-324
|
-397
|
-83
|
-495
|
-349
|
-947
|
-532
|
-907
|
-315
|
-1,104
|
-1,560
|
-1,006
|
-1,278
|
-1,050
|
-64
|
-100
|
-67
|
-67
|
-195
|
-115
|
-101
|
-231
|
|
投資キャッシュフロー
|
-2,677
|
-49,810
|
-52,059
|
27,818
|
1,211
|
-24,894
|
-17,382
|
17,585
|
24,802
|
-8,823
|
-41,845
|
18,120
|
-20,315
|
9,570
|
-9,583
|
8,765
|
-13,365
|
-29,290
|
-33,221
|
21,178
|
-
|
-12,712
|
-25,860
|
27,769
|
7,659
|
-936
|
-19,680
|
5,108
|
-18,296
|
-46,096
|
-68,298
|
-88,688
|
-21,218
|
-67,142
|
-138,866
|
15,145
|
-10,971
|
-133,944
|
-24,342
|
-39,186
|
-22,459
|
-41,397
|
11,443
|
17,350
|
10,045
|
-19,776
|
18,330
|
18,313
|
14,985
|
20,352
|
15,464
|
27,908
|
5,074
|
-4,234
|
|
配当金の支払額
|
1,396
|
1,396
|
1,396
|
1,489
|
1,489
|
1,489
|
1,489
|
1,675
|
1,675
|
1,675
|
1,675
|
1,862
|
1,862
|
1,862
|
1,862
|
1,955
|
1,955
|
1,955
|
1,955
|
2,048
|
2,048
|
2,048
|
2,048
|
4,469
|
2,141
|
2,141
|
2,137
|
2,218
|
2,215
|
2,213
|
2,213
|
2,297
|
2,280
|
2,280
|
2,281
|
2,372
|
2,371
|
2,365
|
2,364
|
2,455
|
2,428
|
2,428
|
2,428
|
2,428
|
2,428
|
2,428
|
2,428
|
2,428
|
2,428
|
1,798
|
1,782
|
1,780
|
1,779
|
1,772
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,286
|
278
|
244
|
0
|
706
|
1,285
|
0
|
0
|
-
|
-
|
-
|
139
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
550
|
279
|
122
|
733
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
0
|
-18
|
-
|
-
|
-
|
-
|
-
|
30,600
|
-31,700
|
-
|
-
|
8,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
17
|
17
|
2,017
|
17
|
17
|
17
|
-
|
-
|
7,018
|
18
|
73
|
6,025
|
4,314
|
11
|
3,042
|
-1,500
|
0
|
2,500
|
-
|
-
|
0
|
0
|
17,500
|
7,000
|
0
|
0
|
-
|
-
|
0
|
0
|
2,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
3,264
|
49,287
|
33,772
|
-37,313
|
-571
|
17,973
|
17,014
|
-27,840
|
-26,689
|
1,280
|
36,476
|
-20,974
|
15,039
|
-18,515
|
855
|
-13,612
|
9,650
|
30,629
|
22,344
|
-29,641
|
-
|
10,727
|
15,593
|
-32,505
|
-9,210
|
766
|
7,143
|
-11,244
|
25,727
|
41,386
|
54,051
|
82,919
|
8,042
|
60,820
|
128,205
|
-21,845
|
5,382
|
42,387
|
76,561
|
-38,744
|
-26,704
|
33,795
|
41,364
|
-15,215
|
-15,622
|
-21,579
|
36,603
|
-70,165
|
-22,557
|
15,966
|
39,582
|
-100,101
|
5,125
|
15,369
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,873
|
6,923
|
3,898
|
2,650
|
7,226
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.6
|
32.8
|
18.1
|
12.1
|
31.9
|