|
(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
|
|
減価償却費
|
2,219
|
2,105
|
2,130
|
2,222
|
2,615
|
2,212
|
2,659
|
2,765
|
4,746
|
3,406
|
3,101
|
6,170
|
7,069
|
5,325
|
6,264
|
5,535
|
5,885
|
5,501
|
5,467
|
5,402
|
5,408
|
5,227
|
5,249
|
5,236
|
5,006
|
4,776
|
4,544
|
4,418
|
4,469
|
4,110
|
4,106
|
4,049
|
4,206
|
4,126
|
4,108
|
4,088
|
4,101
|
4,145
|
4,333
|
4,036
|
4,347
|
4,301
|
4,015
|
3,288
|
3,259
|
3,236
|
3,335
|
3,391
|
3,350
|
3,684
|
3,439
|
3,636
|
5,698
|
6,684
|
6,600
|
6,652
|
6,656
|
|
株式報酬費用
|
434
|
450
|
447
|
397
|
473
|
470
|
464
|
442
|
503
|
546
|
597
|
783
|
791
|
722
|
654
|
752
|
687
|
708
|
691
|
640
|
778
|
785
|
760
|
765
|
720
|
777
|
670
|
599
|
789
|
813
|
788
|
667
|
620
|
603
|
617
|
560
|
538
|
600
|
598
|
554
|
548
|
576
|
511
|
585
|
710
|
902
|
949
|
861
|
774
|
804
|
971
|
1,007
|
958
|
1,179
|
1,721
|
1,761
|
2,152
|
|
営業キャッシュフロー
|
8,546
|
2,465
|
-2,236
|
7,569
|
3,811
|
1,750
|
-5,611
|
9,922
|
4,520
|
1,836
|
-
|
6,241
|
3,522
|
16,193
|
7,472
|
21,070
|
21,054
|
8,853
|
7,481
|
10,456
|
11,813
|
-716
|
-
|
14,578
|
9,924
|
326
|
916
|
2,927
|
5,928
|
-6,257
|
14,012
|
11,173
|
5,522
|
8,058
|
8,785
|
17,926
|
11,339
|
1,766
|
-3,689
|
209
|
6,346
|
-7,748
|
18,894
|
12,923
|
16,188
|
16,835
|
23,821
|
40,769
|
26,924
|
6,150
|
32,194
|
27,376
|
8,344
|
8,147
|
20,717
|
22,180
|
29,568
|
|
資本的支出
|
-732
|
-1,130
|
-1,166
|
-1,078
|
-1,370
|
-1,151
|
-1,937
|
-2,039
|
-1,813
|
-1,242
|
-1,727
|
-2,265
|
-3,808
|
-2,750
|
-2,973
|
-2,594
|
-1,574
|
-1,640
|
-2,058
|
-1,892
|
-2,633
|
-1,009
|
-1,234
|
-1,513
|
-2,669
|
-2,216
|
-3,654
|
-2,900
|
-2,824
|
-2,437
|
-2,892
|
-2,859
|
-1,703
|
-1,832
|
-1,148
|
-1,521
|
-975
|
-1,203
|
-1,262
|
-1,689
|
-5,243
|
-2,040
|
-1,506
|
-2,066
|
-3,220
|
-3,761
|
-3,320
|
-2,578
|
-2,467
|
-2,929
|
-1,349
|
-3,628
|
-6,202
|
-2,790
|
-3,928
|
-1,860
|
-3,424
|
|
投資キャッシュフロー
|
-15,761
|
-3,822
|
-1,176
|
-17,546
|
3,678
|
-15,266
|
-8,741
|
-13,387
|
11,213
|
-1,221
|
-
|
-98,921
|
-5,921
|
-2,745
|
-2,920
|
-2,621
|
-1,528
|
-1,639
|
-2,058
|
236
|
1,077
|
-1,000
|
-
|
-1,513
|
-2,603
|
-2,168
|
-3,649
|
-2,900
|
-4,977
|
-2,435
|
2,890
|
-2,856
|
-30,686
|
-1,830
|
-1,130
|
-1,487
|
2,932
|
-9,238
|
-3,282
|
-1,196
|
-5,162
|
-1,953
|
-1,506
|
-320
|
-3,220
|
-13,711
|
7,092
|
-4,454
|
-42,462
|
-15,581
|
-10,375
|
25,375
|
-297,312
|
-3,065
|
1,386
|
829
|
-2,398
|
|
配当金の支払額
|
869
|
782
|
-
|
-
|
-
|
762
|
750
|
752
|
847
|
755
|
756
|
759
|
890
|
764
|
763
|
768
|
943
|
770
|
770
|
774
|
931
|
781
|
781
|
785
|
934
|
791
|
798
|
787
|
919
|
800
|
800
|
803
|
949
|
806
|
807
|
809
|
941
|
815
|
815
|
817
|
932
|
823
|
823
|
824
|
943
|
829
|
829
|
832
|
1,002
|
837
|
837
|
813
|
966
|
829
|
831
|
834
|
971
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
4,939
|
3,356
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
6,283
|
7,892
|
1,878
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,000
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0
|
3,000
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,687
|
11,688
|
2,687
|
4,031
|
4,032
|
21,597
|
5,783
|
10,197
|
5,812
|
2,544
|
12,856
|
9,808
|
118,591
|
781
|
6,744
|
743
|
744
|
744
|
743
|
744
|
-
|
8,179
|
0
|
0
|
0
|
1,487
|
1,487
|
101,872
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,500
|
30,000
|
28,000
|
-
|
|
財務キャッシュフロー
|
-869
|
-782
|
-783
|
-2,538
|
-5,783
|
-4,197
|
-522
|
11,413
|
-655
|
-8,805
|
-
|
88,903
|
-3,167
|
-12,467
|
-15,913
|
-8,937
|
-11,497
|
-23,251
|
-6,501
|
-10,972
|
-6,754
|
472
|
-
|
-10,435
|
-707
|
-1,572
|
-7,542
|
-1,530
|
-1,663
|
-1,544
|
-1,543
|
-1,995
|
30,308
|
-9,585
|
-807
|
-10,809
|
-10,941
|
-2,302
|
-2,302
|
-2,864
|
-932
|
-823
|
-1,172
|
-3,324
|
-15,943
|
4,171
|
-40,829
|
-832
|
-1,107
|
-7,120
|
-8,729
|
-3,021
|
225,128
|
-8,329
|
-31,512
|
-25,834
|
-28,471
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,142
|
5,357
|
16,789
|
20,320
|
26,144
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
3.5
|
10.0
|
11.4
|
14.9
|