|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
879
|
886
|
874
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
287
|
242
|
142
|
176
|
55
|
457
|
338
|
204
|
182
|
453
|
393
|
378
|
332
|
369
|
289
|
343
|
216
|
562
|
538
|
427
|
443
|
947
|
662
|
499
|
551
|
657
|
721
|
-255
|
569
|
746
|
494
|
-199
|
506
|
954
|
756
|
861
|
|
営業キャッシュフロー
|
7,037
|
974
|
12,262
|
15,926
|
10,182
|
-
|
20,541
|
14,330
|
15,358
|
13,775
|
12,029
|
16,548
|
4,322
|
5,850
|
10,126
|
23,157
|
20,305
|
10,644
|
8,518
|
33,495
|
44,194
|
37,590
|
35,644
|
16,145
|
6,562
|
8,253
|
43,748
|
-47,669
|
12,290
|
35,674
|
2,147
|
27,016
|
10,005
|
-5,725
|
-6,882
|
21,404
|
|
資本的支出
|
-1,646
|
-622
|
-661
|
-1,474
|
-2,419
|
-
|
-897
|
-843
|
-575
|
-1,109
|
-683
|
-1,272
|
-1,196
|
-1,179
|
-425
|
-1,464
|
-290
|
-5,994
|
-2,073
|
-1,046
|
-1,216
|
-2,783
|
-1,642
|
-2,728
|
-848
|
-384
|
-507
|
-1,253
|
-1,174
|
-951
|
-2,446
|
-403
|
-816
|
-1,596
|
-1,015
|
-2,121
|
|
投資キャッシュフロー
|
-38,921
|
-4,476
|
-91,925
|
-51,602
|
130,746
|
-
|
-47,095
|
-67,196
|
6,323
|
35,425
|
3,060
|
-69,541
|
-26,050
|
-236,501
|
-114,058
|
-154,462
|
-191,236
|
-87,579
|
-237,580
|
-117,027
|
-79,094
|
-19,763
|
-66,595
|
-159,708
|
-164,565
|
-114,555
|
-4,023
|
-26,947
|
-26,164
|
73,059
|
79,823
|
-134,950
|
-147,288
|
118,889
|
-49,366
|
-62,273
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
4,182
|
-
|
4,187
|
4,350
|
4,360
|
-
|
4,365
|
4,530
|
4,528
|
-
|
4,535
|
4,637
|
4,638
|
-
|
4,624
|
4,809
|
4,811
|
-
|
4,811
|
4,976
|
4,974
|
-
|
4,982
|
4,985
|
5,002
|
-
|
6,384
|
6,586
|
6,602
|
-
|
|
自己株式の取得による支出
|
0
|
10
|
525
|
0
|
29
|
-
|
0
|
0
|
193
|
0
|
27
|
73
|
196
|
0
|
0
|
13
|
5,963
|
1
|
3
|
3,268
|
15,026
|
301
|
0
|
13
|
561
|
2
|
0
|
8
|
393
|
3
|
26
|
4
|
481
|
0
|
34
|
10,904
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
26,702
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
財務キャッシュフロー
|
53,401
|
-6,516
|
99,105
|
20,464
|
-125,696
|
-
|
54,791
|
38,290
|
-44,650
|
-19,998
|
12,738
|
29,125
|
60,949
|
198,093
|
266,392
|
-56,887
|
421,843
|
-61,468
|
311,101
|
-125,782
|
126,192
|
-78,526
|
39,827
|
155,448
|
167,511
|
146,576
|
-27,862
|
6,947
|
126,470
|
-199,424
|
21,252
|
-54,314
|
217,314
|
-187,482
|
149,159
|
-36,325
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,613
|
9,189
|
-7,321
|
-7,897
|
19,283
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.1
|
11.3
|
-8.8
|
-9.4
|
22.8
|