|
(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
|
|
減価償却費
|
3,633
|
3,180
|
3,469
|
3,577
|
2,869
|
3,572
|
3,699
|
3,762
|
3,722
|
3,662
|
3,733
|
4,263
|
4,000
|
4,336
|
3,954
|
3,910
|
4,326
|
4,284
|
4,315
|
4,044
|
4,008
|
3,960
|
3,939
|
4,155
|
4,264
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
612
|
588
|
1,511
|
1,080
|
1,242
|
1,263
|
1,129
|
1,309
|
1,469
|
1,457
|
1,570
|
1,485
|
1,510
|
2,164
|
2,001
|
1,357
|
1,188
|
1,231
|
2,785
|
1,792
|
1,806
|
1,711
|
1,571
|
1,563
|
1,273
|
1,560
|
1,288
|
1,474
|
1,067
|
1,716
|
1,881
|
2,005
|
747
|
1,135
|
525
|
559
|
422
|
760
|
275
|
|
営業キャッシュフロー
|
-192
|
37,161
|
-7,598
|
44,266
|
-23,567
|
27,323
|
-18,136
|
38,181
|
-12,845
|
-13,414
|
-41,890
|
-
|
-4,777
|
-259
|
19,842
|
23,982
|
7,983
|
26,761
|
9,590
|
15,900
|
10,710
|
10,206
|
17,170
|
16,947
|
-15,873
|
40,757
|
-9,235
|
-
|
-18,809
|
26,436
|
-20,263
|
-11,823
|
10,402
|
31,087
|
-13,946
|
19,634
|
13,509
|
70,001
|
-32,600
|
13,696
|
18,730
|
86,535
|
-32,315
|
5,085
|
-18,448
|
102,783
|
-41,452
|
-55,150
|
-49,252
|
87,106
|
-42,424
|
-14,028
|
26,603
|
33,772
|
-20,576
|
-19,260
|
12,692
|
5,953
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-2,144
|
-2,111
|
-5,718
|
-7,343
|
-1,847
|
-6,193
|
-8,083
|
-3,964
|
-3,930
|
-2,970
|
-1,816
|
-
|
-1,993
|
-1,733
|
-1,522
|
-38,518
|
-1,716
|
-1,935
|
-3,998
|
-1,238
|
-4,393
|
-4,508
|
-3,380
|
-15,125
|
-13,682
|
-57,325
|
-2,368
|
-
|
-1,927
|
-20,909
|
-27,615
|
-3,903
|
-10,864
|
-12,455
|
-2,980
|
-8,485
|
-2,655
|
-21,675
|
-2,945
|
-12,555
|
-2,931
|
-1,611
|
-4,250
|
-2,421
|
-3,307
|
-4,492
|
-3,308
|
-3,864
|
-1,976
|
-7,869
|
-3,567
|
-2,831
|
17
|
-242
|
-446
|
-611
|
-985
|
-1,565
|
|
配当金の支払額
|
0
|
1,379
|
-
|
-
|
0
|
4,768
|
-
|
-
|
1,414
|
1,414
|
1,418
|
1,418
|
1,415
|
1,421
|
569
|
572
|
0
|
0
|
-
|
-
|
-
|
289
|
289
|
435
|
437
|
439
|
438
|
586
|
587
|
588
|
581
|
579
|
581
|
582
|
582
|
586
|
0
|
0
|
593
|
596
|
600
|
593
|
594
|
736
|
742
|
715
|
851
|
851
|
848
|
834
|
834
|
836
|
840
|
0
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,531
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,604
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
4,579
|
0
|
6,219
|
13
|
27,499
|
271
|
557
|
6,669
|
8,313
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,825
|
1,600
|
2,000
|
2,000
|
2,000
|
2,443
|
2,500
|
43,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,801
|
-3,374
|
-7,575
|
-3,187
|
675
|
-6,342
|
-2,652
|
-11,382
|
-3,189
|
10,100
|
45,398
|
-
|
8,044
|
2,680
|
-16,084
|
12,891
|
-5,058
|
-24,613
|
-3,253
|
-16,202
|
-5,089
|
-4,001
|
-10,986
|
-5,003
|
30,957
|
18,967
|
13,172
|
-
|
22,809
|
-8,662
|
48,865
|
14,658
|
302
|
-17,419
|
16,641
|
-9,430
|
-9,066
|
-41,358
|
32,853
|
5,089
|
-17,968
|
-85,845
|
37,449
|
2,578
|
19,770
|
-98,057
|
43,777
|
54,309
|
48,594
|
-79,943
|
47,699
|
22,586
|
-33,461
|
-32,284
|
19,801
|
21,678
|
-9,417
|
-8,358
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|