|
(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
|
4,426
|
4,453
|
4,590
|
4,848
|
4,109
|
4,300
|
4,600
|
5,600
|
4,800
|
4,200
|
3,600
|
3,800
|
4,700
|
3,800
|
2,500
|
2,700
|
300
|
2,000
|
2,000
|
1,900
|
2,000
|
1,400
|
1,200
|
1,200
|
1,300
|
1,200
|
1,200
|
900
|
1,200
|
1,000
|
1,000
|
1,000
|
1,100
|
1,100
|
1,000
|
1,000
|
1,000
|
1,000
|
900
|
900
|
900
|
900
|
900
|
1,000
|
1,100
|
1,100
|
1,500
|
1,900
|
1,900
|
1,900
|
1,900
|
2,000
|
1,800
|
1,900
|
1,900
|
2,000
|
1,900
|
|
株式報酬費用
|
552
|
907
|
1,243
|
1,230
|
720
|
1,400
|
500
|
500
|
500
|
500
|
500
|
300
|
200
|
400
|
500
|
200
|
100
|
300
|
700
|
400
|
300
|
400
|
400
|
300
|
500
|
400
|
400
|
-300
|
400
|
1,500
|
1,300
|
1,200
|
1,400
|
1,000
|
800
|
1,700
|
1,200
|
400
|
1,000
|
600
|
900
|
1,000
|
1,400
|
1,000
|
1,100
|
600
|
600
|
900
|
900
|
1,000
|
-400
|
500
|
1,700
|
1,800
|
1,900
|
2,200
|
1,500
|
|
営業キャッシュフロー
|
-27,521
|
14,776
|
41,006
|
-8,959
|
28,251
|
-9,800
|
9,300
|
36,500
|
10,800
|
-19,900
|
700
|
-18,300
|
37,400
|
-5,700
|
12,500
|
-4,900
|
133,700
|
-35,200
|
8,800
|
-10,400
|
3,500
|
-400
|
22,800
|
20,300
|
15,200
|
16,400
|
-100
|
600
|
-2,400
|
24,100
|
26,300
|
14,800
|
5,400
|
13,700
|
800
|
28,100
|
25,800
|
20,900
|
11,600
|
18,800
|
8,300
|
-14,000
|
12,000
|
25,600
|
26,800
|
28,500
|
37,000
|
38,400
|
8,300
|
6,400
|
18,800
|
9,600
|
15,900
|
3,400
|
31,800
|
22,700
|
20,000
|
|
資本的支出
|
-3,140
|
-1,970
|
-4,959
|
-4,460
|
-711
|
-3,000
|
-4,400
|
-2,800
|
-3,500
|
-1,700
|
-2,500
|
-1,300
|
-1,600
|
-3,800
|
-1,600
|
-1,500
|
-4,400
|
-1,200
|
-700
|
-1,000
|
-400
|
-1,000
|
-800
|
200
|
-1,200
|
-500
|
-900
|
-1,500
|
-1,600
|
-1,000
|
-1,400
|
-3,800
|
-700
|
-300
|
-100
|
-800
|
-1,500
|
-900
|
-1,200
|
-1,300
|
0
|
-1,100
|
-1,000
|
-2,800
|
-2,500
|
-700
|
-700
|
-1,900
|
-600
|
-1,300
|
-900
|
-900
|
-700
|
-200
|
-1,400
|
-700
|
-800
|
|
投資キャッシュフロー
|
-3,141
|
-1,952
|
-4,893
|
-4,451
|
-704
|
-3,000
|
-4,100
|
-2,800
|
-3,500
|
-1,700
|
-7,900
|
-1,200
|
-1,700
|
-28,700
|
-600
|
-1,100
|
-
|
-1,100
|
-700
|
-500
|
-400
|
-1,000
|
-700
|
200
|
-1,200
|
-500
|
-900
|
248,100
|
-1,600
|
-1,000
|
-1,400
|
-3,800
|
-700
|
-300
|
-100
|
-800
|
-1,500
|
-900
|
-1,200
|
-1,300
|
0
|
-1,100
|
-1,000
|
-2,800
|
-2,200
|
-700
|
-73,000
|
-1,900
|
-600
|
-1,300
|
-900
|
-900
|
-700
|
-200
|
-5,400
|
-700
|
-800
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,800
|
1,800
|
3,700
|
3,700
|
3,800
|
59,800
|
41,300
|
4,100
|
4,100
|
248,000
|
4,500
|
4,600
|
4,500
|
43,300
|
5,300
|
5,300
|
80,400
|
6,400
|
6,100
|
6,100
|
43,900
|
7,000
|
6,900
|
6,900
|
6,800
|
7,700
|
7,600
|
7,700
|
7,600
|
9,600
|
9,600
|
9,600
|
9,600
|
10,100
|
10,000
|
10,100
|
10,100
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-300
|
-
|
-
|
9,100
|
0
|
-
|
-
|
-
|
-
|
3,400
|
1,400
|
2,200
|
200
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
465
|
6
|
-473
|
-705
|
-9,928
|
-500
|
-700
|
-700
|
-700
|
-600
|
-400
|
-600
|
-700
|
-500
|
-700
|
-1,100
|
-
|
-100
|
-100
|
-2,000
|
-1,900
|
-1,900
|
-3,500
|
-2,600
|
-3,500
|
-59,900
|
-41,600
|
-10,000
|
-3,500
|
-248,400
|
-3,900
|
-4,100
|
-3,200
|
-46,300
|
-6,700
|
-7,000
|
-78,800
|
-5,500
|
-6,000
|
-4,700
|
-38,800
|
14,400
|
-1,900
|
-26,100
|
-16,100
|
-7,900
|
32,800
|
-47,200
|
-7,400
|
-9,600
|
-8,900
|
-8,600
|
-9,600
|
-8,800
|
-10,100
|
-9,800
|
-18,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,200
|
3,200
|
30,400
|
22,000
|
19,200
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
1.0
|
8.5
|
6.2
|
5.6
|