|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,838
|
3,692
|
3,677
|
3,713
|
3,437
|
3,651
|
3,624
|
3,533
|
3,548
|
3,201
|
3,166
|
2,949
|
2,948
|
2,663
|
2,556
|
2,341
|
2,151
|
1,903
|
1,826
|
1,573
|
1,442
|
1,298
|
1,282
|
1,317
|
1,121
|
1,043
|
741
|
710
|
698
|
663
|
607
|
591
|
599
|
585
|
580
|
964
|
1,066
|
1,033
|
952
|
1,186
|
1,046
|
1,022
|
1,039
|
1,278
|
1,063
|
1,065
|
1,218
|
1,126
|
|
株式報酬費用
|
998
|
1,178
|
993
|
1,203
|
571
|
645
|
1,288
|
2,203
|
918
|
1,335
|
1,288
|
1,009
|
1,000
|
758
|
1,316
|
1,251
|
2,563
|
603
|
563
|
-
|
800
|
-
|
484
|
516
|
800
|
-
|
600
|
700
|
-2,000
|
-
|
150
|
274
|
315
|
361
|
215
|
103
|
272
|
174
|
222
|
540
|
330
|
377
|
288
|
562
|
926
|
579
|
540
|
502
|
161
|
215
|
552
|
734
|
368
|
277
|
-49
|
220
|
150
|
-63
|
|
営業キャッシュフロー
|
15,826
|
26,827
|
12,952
|
13,688
|
-
|
30,878
|
14,926
|
16,695
|
3,186
|
24,825
|
6,692
|
5,124
|
6,149
|
7,596
|
20,428
|
6,596
|
2,221
|
1,698
|
6,398
|
15,389
|
5,064
|
28,212
|
-549
|
-41,276
|
-141
|
11,166
|
2,801
|
-300
|
-9,514
|
-2,168
|
-2,871
|
18,198
|
-5,952
|
2,722
|
-3,974
|
-3,471
|
-3,988
|
3,593
|
-5,675
|
961
|
-1,224
|
4,175
|
-764
|
10,626
|
12,390
|
6,540
|
1,704
|
2,883
|
1,523
|
4,367
|
-5,692
|
1,608
|
-2,948
|
4,045
|
-818
|
-4,850
|
3,196
|
737
|
|
資本的支出
|
-5,036
|
-4,590
|
-3,054
|
-2,582
|
-2,852
|
-5,368
|
-4,631
|
-4,755
|
-3,374
|
-3,113
|
-2,550
|
-2,288
|
-1,976
|
-4,451
|
-2,709
|
-2,872
|
-2,278
|
-3,715
|
-4,590
|
-1,061
|
-1,219
|
179
|
-1,715
|
-1,311
|
-1,086
|
-1,572
|
-1,618
|
-493
|
-723
|
-1,372
|
-1,106
|
-200
|
-349
|
-1,240
|
-832
|
807
|
-1,349
|
-1,325
|
-735
|
-249
|
-1,494
|
-568
|
-1,429
|
-2,187
|
-2,127
|
-57
|
-566
|
-690
|
-224
|
-1,332
|
-526
|
-682
|
-1,911
|
-627
|
-105
|
-223
|
-1,006
|
-1,423
|
|
投資キャッシュフロー
|
-5,081
|
-1,166
|
-3,046
|
-2,578
|
-
|
-
|
150
|
-4,683
|
18,959
|
-4,076
|
-2,550
|
-2,245
|
-1,415
|
-4,886
|
-32,572
|
2,579
|
-2,039
|
-4,133
|
-8,069
|
-2,824
|
-1,019
|
112,224
|
-1,715
|
-1,293
|
-1,086
|
-1,572
|
2,311
|
-493
|
-498
|
-1,372
|
-1,101
|
-190
|
-349
|
-955
|
-636
|
2,424
|
-1,271
|
-1,292
|
-735
|
-148
|
-1,494
|
-523
|
-1,372
|
-2,187
|
-2,127
|
-5,807
|
-565
|
-690
|
-222
|
-832
|
-525
|
-682
|
-1,911
|
-626
|
-103
|
-225
|
-1,006
|
-1,422
|
|
配当金の支払額
|
5,059
|
5,058
|
5,405
|
5,408
|
5,405
|
10,743
|
0
|
5,368
|
5,381
|
5,372
|
5,377
|
5,411
|
5,366
|
5,331
|
5,323
|
5,335
|
5,294
|
5,289
|
5,285
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
2,037
|
2,365
|
436
|
613
|
0
|
576
|
175
|
1,911
|
3,276
|
1,992
|
-
|
-
|
2,199
|
77
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
491
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
13,639
|
-10,600
|
-66,534
|
-6,814
|
-
|
-
|
-3,411
|
-8,925
|
-8,935
|
-8,752
|
-8,536
|
-10,816
|
-13,174
|
-12,107
|
-9,937
|
-12,527
|
-5,577
|
-3,897
|
-3,796
|
-9,342
|
-8,693
|
-63,465
|
-144
|
11,402
|
-477
|
-12,239
|
9,493
|
-1,037
|
425
|
13,851
|
4,060
|
-327
|
-301
|
-346
|
-239
|
8,273
|
-522
|
-199
|
-199
|
-4,332
|
-314
|
-8,568
|
-282
|
4,790
|
-10,929
|
-9,399
|
-265
|
-2,047
|
-818
|
-86
|
-149
|
-13
|
-163
|
-94
|
-68
|
778
|
-155
|
-41
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,418
|
-923
|
-5,073
|
2,190
|
-686
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
-2.2
|
-13.1
|
5.5
|
-1.7
|