|
(単位:千ドル)
|
2Q11
|
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
|
2,859
|
2,882
|
2,582
|
2,157
|
2,256
|
2,224
|
2,220
|
1,913
|
1,833
|
1,854
|
1,873
|
1,738
|
1,900
|
1,863
|
1,872
|
1,718
|
1,838
|
1,752
|
-
|
-
|
1,927
|
1,741
|
2,483
|
2,963
|
3,859
|
2,951
|
2,948
|
1,902
|
1,993
|
1,977
|
-
|
1,684
|
1,675
|
1,672
|
1,677
|
1,532
|
1,529
|
1,581
|
1,555
|
1,360
|
1,255
|
1,347
|
1,369
|
1,289
|
1,298
|
1,286
|
1,496
|
1,597
|
1,569
|
1,526
|
1,566
|
1,505
|
1,622
|
1,598
|
1,164
|
1,105
|
1,165
|
1,143
|
1,125
|
|
株式報酬費用
|
-
|
770
|
746
|
690
|
834
|
667
|
606
|
498
|
391
|
2,129
|
367
|
601
|
611
|
857
|
1,038
|
902
|
1,323
|
1,415
|
1,409
|
1,464
|
1,851
|
1,865
|
1,867
|
1,976
|
1,534
|
1,873
|
2,056
|
2,055
|
2,591
|
2,584
|
2,632
|
2,310
|
2,384
|
2,456
|
2,439
|
2,419
|
1,966
|
2,159
|
2,347
|
2,148
|
1,428
|
1,499
|
1,392
|
1,503
|
1,942
|
1,987
|
2,028
|
2,042
|
2,612
|
2,098
|
2,380
|
2,249
|
1,112
|
2,329
|
2,356
|
2,420
|
2,004
|
1,756
|
1,655
|
|
営業キャッシュフロー
|
-
|
-
|
9,548
|
-4,765
|
1,962
|
2,914
|
10,619
|
-1,810
|
3,141
|
6,688
|
15,036
|
-6,816
|
-3,961
|
8,622
|
9,162
|
-2,196
|
-516
|
4,191
|
5,334
|
2,262
|
3,089
|
4,567
|
741
|
2,320
|
-
|
1,598
|
8,171
|
9,545
|
-2,396
|
4,005
|
7,974
|
1,278
|
-696
|
5,220
|
14,635
|
4,607
|
22,364
|
10,336
|
6,664
|
12,053
|
8,877
|
18,534
|
2,478
|
4,111
|
825
|
-341
|
6,551
|
-3,374
|
2,821
|
3,159
|
9,666
|
2,333
|
2,183
|
8,796
|
6,553
|
978
|
11,918
|
11,054
|
5,061
|
|
資本的支出
|
-
|
-416
|
-588
|
-748
|
-285
|
-463
|
-327
|
-426
|
-530
|
-624
|
-321
|
-693
|
-456
|
-553
|
-468
|
-290
|
-405
|
-362
|
-321
|
-583
|
-633
|
-688
|
-455
|
-879
|
-600
|
-791
|
-899
|
-3,019
|
-338
|
-246
|
-396
|
-353
|
-321
|
-441
|
-807
|
-173
|
-254
|
-368
|
-386
|
-441
|
-524
|
-535
|
-820
|
-1,046
|
-1,058
|
-510
|
-809
|
-501
|
-468
|
-671
|
-1,793
|
-1,022
|
-892
|
-389
|
-527
|
-837
|
-842
|
-1,590
|
-753
|
|
投資キャッシュフロー
|
-
|
-
|
-640
|
-749
|
-307
|
-463
|
-329
|
-425
|
-530
|
-626
|
-322
|
-808
|
-1,388
|
-531
|
-643
|
-251
|
-416
|
-955
|
-323
|
-974
|
-2,043
|
-693
|
-53,939
|
-786
|
-
|
-794
|
-901
|
-3,019
|
-338
|
-246
|
-396
|
-353
|
-321
|
-441
|
-807
|
-173
|
-254
|
-2,650
|
-421
|
-441
|
-524
|
-535
|
-820
|
-1,046
|
-1,058
|
-510
|
-4,259
|
-501
|
-468
|
-671
|
-2,793
|
-1,022
|
-892
|
-389
|
21,295
|
-837
|
-842
|
-2,506
|
-753
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
587
|
684
|
254
|
278
|
297
|
326
|
949
|
1,679
|
1,101
|
1,012
|
1,795
|
1,494
|
1,019
|
978
|
191
|
1,365
|
847
|
945
|
10,102
|
394
|
124
|
1,175
|
1,554
|
124
|
0
|
924
|
1,608
|
347
|
184
|
1,311
|
1,665
|
0
|
452
|
3,367
|
1,408
|
277
|
114
|
2,950
|
8,266
|
2,142
|
2,973
|
5,156
|
4,440
|
2,474
|
0
|
298
|
1,696
|
0
|
1,503
|
2,127
|
873
|
385
|
2,187
|
2,565
|
2,160
|
2,554
|
1,992
|
|
長期借入金の返済による支出
|
-
|
1,000
|
1,000
|
1,750
|
1,750
|
1,750
|
1,750
|
2,500
|
54,962
|
844
|
2,516
|
844
|
844
|
843
|
844
|
844
|
573
|
611
|
563
|
562
|
3,726
|
562
|
0
|
1,383
|
1,385
|
4,383
|
1,389
|
2,312
|
4,199
|
2,063
|
2,063
|
3,563
|
2,062
|
2,063
|
9,562
|
-
|
-
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
1,075
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-1,497
|
-2,357
|
-3,919
|
-1,942
|
-1,961
|
-2,740
|
-1,559
|
-1,861
|
-3,238
|
-1,332
|
-4,058
|
-2,242
|
-1,774
|
-6,693
|
-3,598
|
-1,800
|
-1,162
|
-1,482
|
-2,546
|
-903
|
69,220
|
-3,640
|
-
|
-4,602
|
-1,247
|
-3,935
|
-8,262
|
-9,557
|
-2,249
|
-5,856
|
-2,252
|
-578
|
-10,248
|
-4,796
|
-8,203
|
-1,510
|
-1,186
|
-5,835
|
-13,290
|
-6,687
|
-8,313
|
-6,388
|
-9,671
|
-8,723
|
5,841
|
-3,176
|
-6,348
|
-3,031
|
-3,643
|
-9,718
|
-3,506
|
-10,973
|
-13,709
|
-3,473
|
-6,734
|
-4,948
|
-4,392
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,026
|
141
|
11,076
|
9,464
|
4,308
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
0.2
|
18.0
|
15.2
|
7.0
|