|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
1,274
|
1,104
|
1,267
|
1,441
|
1,361
|
1,453
|
1,522
|
1,645
|
1,535
|
1,417
|
1,268
|
1,476
|
1,441
|
2,185
|
1,825
|
1,660
|
3,691
|
1,300
|
1,912
|
-
|
-
|
-
|
2,100
|
2,717
|
2,771
|
2,728
|
2,684
|
1,728
|
2,520
|
2,378
|
1,704
|
2,098
|
1,931
|
1,983
|
2,230
|
483
|
711
|
1,929
|
2,587
|
2,653
|
2,571
|
-
|
2,599
|
2,718
|
2,511
|
2,439
|
2,447
|
2,772
|
2,711
|
2,599
|
2,850
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
1,734
|
16,945
|
-3,833
|
10,109
|
4,857
|
9,219
|
-547
|
5,720
|
3,858
|
15,228
|
-7,987
|
610
|
-
|
-
|
-2,405
|
-
|
-
|
15,365
|
536
|
7,243
|
13,033
|
-
|
4,876
|
4,110
|
9,965
|
7,558
|
17,203
|
-
|
9,521
|
8,057
|
6,759
|
11,273
|
8,508
|
15,821
|
6,521
|
15,173
|
-
|
17,592
|
5,895
|
-
|
5,401
|
-
|
6,054
|
18,235
|
9,789
|
24,826
|
-3,063
|
7,713
|
7,167
|
2,792
|
13,719
|
10,578
|
4,194
|
5,649
|
11,394
|
19,067
|
|
資本的支出
|
-819
|
-784
|
-931
|
-1,173
|
-460
|
-688
|
-658
|
-563
|
-398
|
-449
|
-443
|
-537
|
-944
|
-1,173
|
-725
|
-
|
-
|
-934
|
-487
|
-772
|
-809
|
-
|
-1,634
|
-1,312
|
-1,973
|
-1,598
|
-2,363
|
-2,798
|
-2,112
|
-2,364
|
-1,505
|
-1,314
|
-900
|
-849
|
-533
|
-824
|
-
|
-
|
-525
|
-
|
-906
|
-987
|
-993
|
-1,274
|
-896
|
-1,493
|
-1,063
|
-1,062
|
-1,078
|
-948
|
-884
|
-1,229
|
-1,544
|
-1,910
|
-
|
-
|
|
投資キャッシュフロー
|
-819
|
-60
|
-728
|
-1,173
|
-461
|
-688
|
-658
|
-401
|
-399
|
-281
|
-2,921
|
-537
|
-
|
-
|
-725
|
-1,106
|
-
|
-934
|
-487
|
-
|
-475
|
-
|
-1,634
|
-10,319
|
-1,973
|
-3,598
|
-2,363
|
-
|
-2,112
|
-2,364
|
-1,505
|
-1,314
|
-900
|
-1,859
|
-533
|
-824
|
-149
|
-395
|
-525
|
-
|
-
|
-
|
-993
|
-1,274
|
-896
|
-1,493
|
-1,063
|
-1,062
|
-1,078
|
-948
|
-884
|
-7,770
|
-1,544
|
-2,677
|
-2,405
|
-2,008
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-132
|
-
|
3,199
|
0
|
-
|
-
|
4,023
|
0
|
4,647
|
0
|
4,656
|
0
|
5,392
|
0
|
5,407
|
0
|
5,789
|
0
|
5,790
|
1
|
3,063
|
6,083
|
-
|
-
|
-
|
-
|
-
|
-
|
3,479
|
3,483
|
2,997
|
2,990
|
2,991
|
2,996
|
3,036
|
3,038
|
3,024
|
3,318
|
3,302
|
3,259
|
|
自己株式の取得による支出
|
967
|
1,947
|
55,572
|
15
|
0
|
0
|
-
|
-
|
0
|
12,538
|
4,337
|
2,987
|
2,974
|
657
|
653
|
-
|
-29,878
|
-
|
7,693
|
32,823
|
-
|
30,485
|
4,071
|
7,989
|
3,538
|
118
|
3,967
|
182
|
123
|
514
|
3,990
|
1,453
|
88
|
2,276
|
2,969
|
14
|
-
|
-10,114
|
3,716
|
-
|
11,631
|
-
|
3,066
|
76
|
69
|
113,358
|
4,237
|
142
|
67
|
1,055
|
0
|
1,737
|
6,202
|
4,319
|
17,405
|
41,223
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
4,474
|
5,500
|
0
|
7,000
|
25
|
12
|
2,684
|
8,766
|
-
|
-
|
-
|
-
|
-
|
-
|
14,500
|
6,000
|
6,000
|
0
|
5,000
|
3,000
|
-
|
-
|
7,000
|
5,000
|
-
|
-
|
2,000
|
2,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
4,000
|
7,000
|
-
|
-
|
-
|
8,000
|
|
財務キャッシュフロー
|
-967
|
-1,947
|
-15,684
|
-7,946
|
-3,688
|
-6,080
|
-4,164
|
-6,046
|
566
|
-11,605
|
5,391
|
-1,973
|
-
|
-
|
-653
|
7,732
|
-
|
3,620
|
-10,892
|
-
|
-24,697
|
-
|
-5,894
|
3,573
|
-6,185
|
-2,672
|
-8,623
|
-
|
-7,515
|
-5,123
|
-8,397
|
-4,035
|
-7,877
|
-4,388
|
-8,759
|
-4,684
|
-
|
1,989
|
-3,716
|
-
|
-12,304
|
-
|
-3,076
|
-3,024
|
-3,548
|
-60,088
|
-9,247
|
-7,651
|
-12,059
|
-9,833
|
-6,644
|
-11,948
|
-9,745
|
-2,056
|
-5,224
|
-12,740
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
9,349
|
2,650
|
3,739
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
11.7
|
3.4
|
4.7
|
-
|
-
|