|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,531
|
1,944
|
1,793
|
2,779
|
4,293
|
1,386
|
1,812
|
2,556
|
4,258
|
1,952
|
1,191
|
2,393
|
2,647
|
2,354
|
1,514
|
2,134
|
4,089
|
2,309
|
1,559
|
1,900
|
4,769
|
2,005
|
|
株式報酬費用
|
429
|
47
|
338
|
468
|
383
|
-67
|
207
|
184
|
172
|
522
|
277
|
361
|
-
|
-
|
504
|
440
|
508
|
110
|
623
|
461
|
170
|
367
|
748
|
712
|
793
|
859
|
676
|
311
|
760
|
687
|
618
|
397
|
857
|
996
|
252
|
714
|
540
|
797
|
382
|
383
|
615
|
713
|
870
|
1,155
|
1,411
|
1,646
|
2,089
|
1,856
|
2,025
|
2,057
|
2,575
|
2,519
|
2,186
|
2,255
|
2,552
|
3,188
|
2,392
|
2,781
|
|
営業キャッシュフロー
|
12,012
|
46,823
|
6,141
|
-25,363
|
-57
|
43,462
|
-5,677
|
-34,912
|
-49,833
|
67,932
|
-11,050
|
-21,582
|
-72,548
|
26,094
|
38,788
|
11,462
|
-40,143
|
56,181
|
32,609
|
-10,167
|
-43,104
|
37,385
|
9,931
|
3,308
|
-19,441
|
17,596
|
-11,388
|
-
|
11,345
|
-3,249
|
-1,895
|
-6,970
|
34,974
|
-4,283
|
-18,867
|
6,965
|
27,848
|
27,654
|
-6,961
|
-11,570
|
-8,411
|
21,042
|
-2,736
|
39,285
|
38,712
|
10,838
|
-4,116
|
24,921
|
66,865
|
-21,266
|
-12,863
|
-14,803
|
12,485
|
54,128
|
-1,700
|
-14,231
|
-8,822
|
33,245
|
|
資本的支出
|
-2,988
|
-834
|
-3,216
|
-4,363
|
-4,232
|
-1,255
|
-1,982
|
-3,927
|
-2,062
|
-2,158
|
-1,195
|
-5,702
|
-1,817
|
-1,739
|
-3,084
|
-8,103
|
-4,406
|
-2,734
|
-3,049
|
-6,793
|
-1,397
|
-3,526
|
-4,367
|
-3,244
|
-2,853
|
-4,464
|
-2,568
|
-3,942
|
-3,042
|
-2,218
|
-2,459
|
-2,746
|
-2,419
|
-1,791
|
-1,585
|
-2,750
|
-1,836
|
-2,097
|
-1,472
|
-2,253
|
-2,650
|
-1,846
|
-1,817
|
-3,459
|
-2,813
|
-2,300
|
-3,490
|
-1,428
|
-795
|
-3,193
|
-2,228
|
-2,399
|
-2,717
|
-3,902
|
-2,070
|
-2,400
|
-3,380
|
-1,713
|
|
投資キャッシュフロー
|
-4,577
|
-19,637
|
-6,242
|
-4,958
|
-51,573
|
-9,971
|
-3,936
|
-1,285
|
-3,186
|
-2,346
|
-859
|
-
|
-1,853
|
-
|
-5,480
|
-5,763
|
-7,150
|
-3,803
|
-3,049
|
-6,793
|
-7,624
|
2,401
|
-4,367
|
-3,220
|
-2,853
|
-4,343
|
-2,568
|
-
|
-2,934
|
-2,198
|
-2,459
|
-2,746
|
-2,407
|
-1,791
|
-1,585
|
-2,685
|
-1,850
|
-2,070
|
-1,451
|
-2,242
|
-2,650
|
-1,846
|
-1,817
|
-3,457
|
-2,813
|
-2,300
|
-3,472
|
-1,421
|
-783
|
-3,231
|
-3,634
|
-2,540
|
-2,815
|
-3,900
|
-3,065
|
-2,950
|
-3,655
|
-2,674
|
|
配当金の支払額
|
-
|
2,591
|
2,587
|
2,599
|
2,187
|
2,165
|
1,547
|
1,537
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,786
|
2,786
|
2,802
|
2,826
|
|
自己株式の取得による支出
|
19,310
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
6,205
|
9,841
|
2,100
|
1,564
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
27,356
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,833
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-22,037
|
-2,172
|
-2,602
|
-2,586
|
-29,263
|
15,075
|
-14,347
|
-59,447
|
34,821
|
-34
|
8,410
|
-
|
-12
|
-
|
-15
|
-173
|
18,012
|
-31,206
|
-12,625
|
-12,719
|
5,682
|
7,707
|
-34,640
|
8,325
|
2,000
|
2,933
|
-5,085
|
-
|
-13,180
|
7,693
|
-7,749
|
-191
|
7,173
|
-5,000
|
-172
|
4,299
|
0
|
-15,073
|
-164
|
-32,286
|
-90
|
-247
|
-892
|
-10,619
|
-18,757
|
-756
|
-39,933
|
-30,499
|
-1,279
|
-577
|
-20,000
|
-131
|
-6,330
|
-457
|
-6,605
|
-2,795
|
-3,423
|
-4,287
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,226
|
-3,770
|
-16,631
|
-12,202
|
31,532
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.4
|
-3.3
|
-14.0
|
-5.8
|
24.8
|