|
(単位:千ドル)
|
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
|
2,551
|
4,839
|
4,864
|
5,212
|
6,048
|
-
|
-
|
-
|
-
|
11,502
|
11,411
|
13,431
|
11,883
|
12,900
|
14,262
|
13,432
|
13,818
|
14,348
|
14,278
|
14,049
|
14,795
|
15,500
|
21,932
|
13,993
|
15,124
|
13,061
|
12,496
|
14,063
|
15,412
|
17,227
|
16,050
|
18,590
|
16,875
|
18,031
|
19,583
|
19,118
|
21,120
|
20,275
|
19,919
|
21,329
|
19,102
|
19,820
|
19,298
|
19,096
|
18,944
|
18,721
|
18,446
|
20,736
|
18,080
|
26,304
|
23,334
|
20,033
|
19,916
|
|
株式報酬費用
|
-
|
161
|
817
|
1,245
|
918
|
907
|
1,036
|
1,629
|
7,828
|
2,942
|
502
|
396
|
1,279
|
1,282
|
593
|
722
|
1,330
|
866
|
844
|
179
|
42
|
43
|
130
|
167
|
141
|
202
|
124
|
221
|
699
|
31
|
17
|
35
|
89
|
368
|
386
|
342
|
215
|
732
|
222
|
654
|
686
|
561
|
562
|
961
|
947
|
205
|
369
|
560
|
374
|
813
|
176
|
364
|
501
|
|
営業キャッシュフロー
|
3,249
|
275
|
13,850
|
13,132
|
2,365
|
779
|
1,698
|
5,954
|
20,100
|
10,906
|
5,555
|
32,439
|
15,587
|
18,569
|
18,472
|
26,657
|
15,742
|
21,772
|
27,615
|
17,051
|
22,522
|
18,140
|
-
|
20,041
|
32,482
|
10,998
|
23,172
|
35,332
|
2,825
|
17,794
|
43,849
|
24,860
|
17,981
|
17,668
|
23,346
|
35,253
|
19,201
|
28,388
|
26,271
|
71,801
|
34,857
|
11,538
|
35,725
|
31,726
|
38,094
|
5,816
|
28,907
|
41,949
|
11,110
|
15,047
|
22,650
|
24,368
|
29,431
|
|
資本的支出
|
-260
|
-83
|
-4,046
|
-1,120
|
-1,710
|
-2,747
|
-2,956
|
-3,094
|
-5,175
|
-520
|
-307
|
-208
|
-283
|
-3,498
|
-2,026
|
-6,043
|
-9,209
|
-2,517
|
-5,662
|
-1,996
|
-2,313
|
-2,097
|
-4,153
|
-3,967
|
-3,500
|
-7,078
|
-3,632
|
-7,688
|
-6,213
|
-5,382
|
-5,378
|
-13,679
|
-12,618
|
-10,621
|
-11,290
|
-10,459
|
-9,489
|
-8,934
|
-7,469
|
-10,381
|
-3,567
|
-6,001
|
-5,327
|
-10,352
|
-12,948
|
-6,105
|
-5,306
|
-7,720
|
-7,187
|
-10,114
|
-11,844
|
-6,699
|
-7,072
|
|
投資キャッシュフロー
|
-72,069
|
-227
|
-1,660
|
-31,528
|
-13,604
|
-2,710
|
-101,553
|
-2,133
|
-49,754
|
-125,748
|
-423
|
-184,770
|
-577
|
-58,595
|
-1,889
|
-29,804
|
-6,618
|
-2,111
|
-5,324
|
18,726
|
-71,404
|
-2,007
|
-
|
1,046
|
-1,839
|
-6,993
|
634
|
-7,088
|
-2,062
|
15,672
|
-22,252
|
-9,051
|
-3,918
|
-9,643
|
-10,749
|
-262,808
|
-15,490
|
-9,326
|
-5,103
|
-9,740
|
-22,229
|
-5,380
|
-1,308
|
-9,847
|
-11,646
|
-25,964
|
-150
|
-448
|
10,253
|
-1,335
|
52,206
|
15,352
|
2,218
|
|
配当金の支払額
|
36,740
|
-
|
-
|
-
|
-
|
31
|
31
|
64
|
119
|
13,270
|
13,444
|
18,647
|
-43,971
|
759
|
820
|
877
|
936
|
992
|
1,055
|
1,115
|
1,175
|
1,180
|
133
|
133
|
133
|
133
|
133
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,752
|
500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
182,911
|
-
|
-
|
-
|
-
|
12
|
13
|
13
|
13
|
13
|
1,244
|
707
|
701
|
662
|
977
|
674
|
-51
|
495
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,600
|
0
|
0
|
0
|
158,980
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
73,588
|
-4,808
|
-11,735
|
18,115
|
15,172
|
-832
|
99,367
|
-1,416
|
41,555
|
104,535
|
-5,405
|
149,601
|
-15,678
|
40,809
|
-15,303
|
2,789
|
-10,671
|
-15,253
|
-24,620
|
-37,640
|
51,213
|
-18,350
|
-
|
-19,771
|
-31,243
|
-897
|
-27,832
|
-25,132
|
-4,368
|
-26,339
|
-28,319
|
-16,666
|
-14,878
|
-7,584
|
-12,930
|
235,181
|
-4,310
|
-15,561
|
-28,745
|
-53,845
|
-8,362
|
-14,695
|
-37,443
|
-20,580
|
-27,248
|
21,436
|
-29,545
|
-39,226
|
-25,747
|
-10,345
|
-71,887
|
-43,671
|
-34,278
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,923
|
4,933
|
10,806
|
17,669
|
22,359
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4
|
0.6
|
1.1
|
1.8
|
2.6
|