|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,301
|
2,571
|
2,604
|
2,711
|
2,622
|
2,635
|
2,703
|
2,859
|
2,896
|
2,912
|
2,927
|
2,882
|
2,756
|
2,756
|
2,732
|
2,725
|
2,725
|
2,747
|
3,620
|
2,995
|
3,004
|
2,858
|
2,692
|
2,596
|
2,608
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
0
|
-
|
-
|
259
|
22
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
776
|
460
|
477
|
477
|
477
|
612
|
477
|
477
|
477
|
477
|
477
|
273
|
128
|
120
|
107
|
107
|
107
|
36
|
-
|
-
|
-
|
0
|
49
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
22
|
0
|
91
|
246
|
226
|
236
|
226
|
320
|
|
営業キャッシュフロー
|
25,316
|
-9,682
|
13,983
|
29,407
|
18,749
|
2,749
|
-7,335
|
-
|
27,752
|
-
|
31,458
|
-28,616
|
23,644
|
25,466
|
41,102
|
-6,242
|
25,062
|
-20,299
|
1,197
|
44,831
|
30,851
|
14,096
|
8,282
|
19,677
|
8,481
|
2,907
|
3,840
|
61,520
|
13,809
|
6,444
|
-3,289
|
16,816
|
10,831
|
10,280
|
4,034
|
80,167
|
-7,625
|
19,827
|
-14,347
|
11,998
|
22,176
|
24,257
|
-10,576
|
8,666
|
46,037
|
8,324
|
-29,810
|
-4,547
|
36,833
|
21,509
|
-12,211
|
27,799
|
25,827
|
-16,613
|
-5,395
|
5,212
|
-1,116
|
-27,436
|
|
資本的支出
|
-3,524
|
-4,359
|
-2,113
|
-1,955
|
-2,656
|
-2,388
|
-
|
-
|
-
|
-
|
-2,682
|
-3,033
|
-976
|
-1,426
|
-2,539
|
-1,821
|
-1,669
|
-1,193
|
-897
|
-1,357
|
-853
|
-1,388
|
-898
|
-788
|
-928
|
-967
|
-428
|
-675
|
-1,981
|
-1,783
|
-2,246
|
-2,413
|
-1,480
|
-832
|
-1,608
|
-1,151
|
-958
|
-747
|
-146
|
-342
|
-177
|
-791
|
-977
|
-918
|
-1,797
|
-1,086
|
-2,459
|
-1,416
|
-1,119
|
-1,028
|
-2,273
|
-2,997
|
-5,335
|
-4,063
|
-4,003
|
-5,475
|
-5,342
|
-2,427
|
|
投資キャッシュフロー
|
-13,155
|
917
|
-10,790
|
-2,130
|
-12,096
|
-7,597
|
-3,716
|
-7,162
|
-12,728
|
-505
|
-11,406
|
17,052
|
-14,166
|
15,228
|
-2,092
|
-8,498
|
12,218
|
397
|
-4,122
|
-16,918
|
-19,404
|
5,237
|
-10,055
|
-719
|
-3,478
|
1,069
|
19,550
|
5,632
|
-11,582
|
11,806
|
-3,038
|
2,659
|
4,867
|
-269
|
3,838
|
-6,591
|
2,597
|
630
|
12,828
|
3,420
|
-357
|
-898
|
-3,335
|
2,129
|
-1,297
|
-1,326
|
1,868
|
28,804
|
5,026
|
-5,362
|
-3,485
|
-1,827
|
-4,864
|
-4,618
|
-4,082
|
-4,503
|
-5,841
|
-4,175
|
|
配当金の支払額
|
4,130
|
4,128
|
4,132
|
4,132
|
4,132
|
54,142
|
4,767
|
4,767
|
4,767
|
15,603
|
5,201
|
5,233
|
5,247
|
5,247
|
2,623
|
2,624
|
2,623
|
2,623
|
2,623
|
2,623
|
2,623
|
2,624
|
102,813
|
2,625
|
2,625
|
2,625
|
2,624
|
2,624
|
2,624
|
2,626
|
2,624
|
2,625
|
2,624
|
2,625
|
2,624
|
133,855
|
2,624
|
2,625
|
2,624
|
112,034
|
2,626
|
2,622
|
2,626
|
2,625
|
2,626
|
2,626
|
2,626
|
2,625
|
2,626
|
2,626
|
2,626
|
112,034
|
2,625
|
2,626
|
2,628
|
2,628
|
2,628
|
2,629
|
|
財務キャッシュフロー
|
-4,130
|
-4,046
|
-4,052
|
-4,132
|
-4,091
|
-51,008
|
14,525
|
-4,767
|
-4,727
|
-15,648
|
-5,211
|
-5,188
|
-5,398
|
-5,247
|
-2,645
|
-3,345
|
-3,092
|
-2,596
|
-2,812
|
-2,625
|
-2,674
|
-2,434
|
-102,813
|
-2,634
|
-2,768
|
-2,594
|
-2,624
|
-2,624
|
-2,800
|
-2,626
|
-2,624
|
-2,625
|
-2,624
|
-2,625
|
-3,101
|
-133,855
|
-2,624
|
-2,506
|
-2,624
|
-111,803
|
-2,626
|
-2,625
|
-2,626
|
-2,625
|
-2,626
|
-2,626
|
-2,640
|
-2,625
|
-2,626
|
-2,626
|
-2,626
|
-112,034
|
-2,625
|
-2,626
|
-2,993
|
-2,628
|
-2,635
|
-2,633
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20,676
|
-9,398
|
-263
|
-6,458
|
-29,863
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-33.6
|
-53.6
|
-0.7
|
-28.5
|
-150.5
|