|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
3,308
|
3,120
|
992
|
1,313
|
1,075
|
942
|
1,065
|
1,213
|
1,071
|
1,269
|
1,147
|
1,158
|
1,026
|
1,104
|
1,501
|
1,207
|
1,406
|
1,610
|
1,888
|
984
|
762
|
901
|
1,291
|
975
|
743
|
913
|
1,216
|
927
|
801
|
936
|
1,330
|
1,000
|
765
|
928
|
1,306
|
1,018
|
764
|
1,134
|
1,575
|
1,226
|
900
|
1,473
|
2,130
|
1,604
|
856
|
1,396
|
1,402
|
1,423
|
1,450
|
1,373
|
1,378
|
1,940
|
1,350
|
1,239
|
1,262
|
1,266
|
1,296
|
|
株式報酬費用
|
92
|
238
|
135
|
171
|
126
|
142
|
130
|
178
|
131
|
118
|
133
|
189
|
125
|
107
|
192
|
141
|
279
|
107
|
136
|
-13
|
168
|
114
|
174
|
103
|
131
|
161
|
209
|
98
|
136
|
144
|
197
|
68
|
104
|
136
|
357
|
263
|
260
|
111
|
326
|
229
|
236
|
388
|
688
|
377
|
521
|
459
|
458
|
546
|
545
|
429
|
497
|
503
|
503
|
467
|
495
|
506
|
183
|
|
営業キャッシュフロー
|
-1,219
|
3,625
|
150
|
5,008
|
2,113
|
-713
|
4,431
|
715
|
-568
|
-
|
9,548
|
-
|
-2,782
|
2,889
|
7,361
|
-5,397
|
10,610
|
1,677
|
2,704
|
-2,469
|
-
|
5,869
|
3,012
|
-453
|
4,935
|
3,674
|
2,970
|
-1,660
|
1,522
|
248
|
-55
|
6,995
|
8,850
|
3,859
|
12,881
|
-5,871
|
-8,236
|
-10,242
|
9,748
|
-2,555
|
3,988
|
-2,872
|
2,547
|
-5,468
|
14,317
|
4,516
|
8,380
|
14,810
|
20,622
|
7
|
13,292
|
10,460
|
12,290
|
3,791
|
13,292
|
-965
|
14,896
|
|
資本的支出
|
-420
|
-971
|
-533
|
-928
|
-370
|
-592
|
-181
|
-898
|
-794
|
-482
|
-279
|
-633
|
-768
|
-468
|
-1,920
|
-1,512
|
-1,167
|
-546
|
-1,271
|
-389
|
-447
|
-197
|
-1,185
|
-916
|
-447
|
-206
|
-655
|
-985
|
-972
|
-623
|
-754
|
-472
|
-336
|
-351
|
-710
|
-2,003
|
-2,391
|
-1,451
|
-2,827
|
-4,003
|
-1,415
|
-730
|
-806
|
-256
|
-319
|
-704
|
-364
|
-500
|
-517
|
-357
|
-817
|
-308
|
-556
|
-543
|
-433
|
-291
|
-1,245
|
|
投資キャッシュフロー
|
2,798
|
-711
|
-83
|
-1,624
|
-369
|
-1,831
|
-930
|
-897
|
-1,164
|
-
|
-22
|
-
|
-669
|
-468
|
-292
|
-11,062
|
-2,473
|
-9,812
|
-1,271
|
1,346
|
-
|
-1,594
|
-1,185
|
-916
|
-495
|
-206
|
34,068
|
-985
|
-8,005
|
-623
|
-1,515
|
-472
|
-336
|
-486
|
-707
|
-2,003
|
-17,836
|
-1,409
|
-2,827
|
-4,002
|
-1,415
|
-35,346
|
-1,947
|
-216
|
-319
|
-704
|
-364
|
-495
|
-382
|
-307
|
-775
|
5,357
|
-346
|
-543
|
-433
|
-2,091
|
-1,745
|
|
配当金の支払額
|
-
|
-20
|
-
|
-
|
1,072
|
1,111
|
1,084
|
1,080
|
1,218
|
1,240
|
1,244
|
1,254
|
1,396
|
1,403
|
1,553
|
1,555
|
1,561
|
1,568
|
1,574
|
1,567
|
1,573
|
1,650
|
1,652
|
1,652
|
1,653
|
1,801
|
1,803
|
1,806
|
1,805
|
1,809
|
1,809
|
1,805
|
1,781
|
1,762
|
1,769
|
1,984
|
1,951
|
1,950
|
1,937
|
1,917
|
1,889
|
2,038
|
2,038
|
2,039
|
2,039
|
2,059
|
2,061
|
2,060
|
0
|
2,063
|
2,079
|
2,082
|
2,082
|
2,061
|
2,075
|
2,071
|
2,070
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
139
|
1,919
|
855
|
1,326
|
0
|
0
|
5,413
|
1,003
|
3,417
|
4,691
|
1,323
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,381
|
790
|
0
|
927
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0
|
0
|
60,887
|
13,954
|
15,446
|
15,095
|
12,218
|
12,888
|
8,985
|
0
|
6,151
|
14,200
|
29,099
|
21,892
|
12,311
|
679
|
5,627
|
2,187
|
75,551
|
49,072
|
113,594
|
30,126
|
39,273
|
72,830
|
51,741
|
55,784
|
17,014
|
35,231
|
26,965
|
13,866
|
17,936
|
36,798
|
30,363
|
19,490
|
28,134
|
4,806
|
4,240
|
16,015
|
1,147
|
|
長期借入金の返済による支出
|
500
|
500
|
-
|
-
|
500
|
0
|
634
|
1,270
|
137
|
-2,487
|
389
|
781
|
392
|
394
|
793
|
399
|
-1
|
400
|
930
|
314
|
61,941
|
15,142
|
16,061
|
12,743
|
15,085
|
13,318
|
31,676
|
0
|
6,151
|
10,538
|
25,368
|
24,063
|
17,533
|
679
|
5,627
|
2,187
|
45,478
|
32,238
|
110,501
|
21,110
|
40,752
|
30,376
|
50,551
|
50,256
|
28,844
|
34,887
|
38,238
|
25,779
|
39,079
|
34,168
|
40,722
|
33,161
|
32,034
|
6,592
|
6,026
|
17,801
|
2,932
|
|
財務キャッシュフロー
|
681
|
-3,663
|
-1,187
|
-4,487
|
-117
|
1,976
|
-4,039
|
19
|
1,619
|
-
|
-8,905
|
-
|
5,544
|
-4,131
|
-6,323
|
16,892
|
-8,856
|
9,413
|
-1,430
|
2,166
|
-
|
-2,752
|
-2,083
|
735
|
-4,514
|
-2,177
|
-24,329
|
-1,806
|
-1,814
|
1,850
|
1,869
|
-5,895
|
-7,858
|
-3,088
|
-1,672
|
-1,984
|
22,766
|
14,025
|
-2,159
|
2,408
|
-4,691
|
40,236
|
-797
|
3,489
|
-14,031
|
-1,715
|
-13,503
|
-13,973
|
-21,143
|
567
|
-12,438
|
-15,753
|
-8,176
|
-5,228
|
-4,651
|
-3,857
|
-4,782
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,734
|
3,248
|
12,859
|
-1,256
|
13,651
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.4
|
5.9
|
23.7
|
-1.9
|
21.8
|