|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q24
|
3Q25
|
4Q25
|
1Q25
|
2Q25
|
|
減価償却費
|
4,354
|
4,308
|
4,297
|
4,158
|
4,171
|
4,226
|
4,210
|
4,110
|
4,001
|
4,032
|
4,103
|
4,142
|
3,948
|
4,000
|
4,130
|
4,206
|
4,067
|
4,162
|
4,133
|
4,223
|
4,025
|
3,948
|
3,936
|
3,650
|
3,325
|
3,739
|
4,167
|
4,199
|
4,168
|
4,367
|
4,212
|
4,298
|
4,412
|
4,813
|
4,296
|
4,368
|
4,721
|
4,576
|
4,643
|
4,596
|
4,547
|
4,476
|
4,667
|
4,961
|
5,138
|
5,224
|
5,190
|
5,236
|
-
|
4,900
|
6,528
|
6,545
|
7,917
|
5,719
|
7,034
|
7,154
|
7,632
|
|
株式報酬費用
|
205
|
197
|
255
|
163
|
184
|
266
|
232
|
223
|
216
|
345
|
272
|
272
|
271
|
608
|
526
|
547
|
466
|
826
|
518
|
679
|
550
|
878
|
536
|
540
|
538
|
891
|
751
|
616
|
616
|
900
|
521
|
607
|
633
|
855
|
702
|
622
|
998
|
710
|
578
|
703
|
1,068
|
878
|
916
|
772
|
1,515
|
941
|
337
|
747
|
-
|
577
|
1,161
|
935
|
1,904
|
1,162
|
1,037
|
854
|
1,470
|
|
営業キャッシュフロー
|
12,298
|
17,327
|
-41,852
|
28,132
|
10,284
|
46,295
|
-42,578
|
21,752
|
7,402
|
22,234
|
-
|
22,844
|
27,857
|
10,095
|
-46,408
|
22,389
|
40,960
|
40,911
|
-40,868
|
48,245
|
41,607
|
20,823
|
-47,075
|
37,313
|
23,437
|
34,994
|
-25,366
|
-
|
15,675
|
32,691
|
-5,549
|
40,642
|
22,468
|
31,817
|
-19,323
|
20,577
|
41,358
|
15,091
|
27,671
|
903
|
14,917
|
-28,375
|
32,159
|
30,646
|
40,306
|
1,437
|
52,266
|
21,881
|
39,291
|
5,266
|
35,235
|
8,934
|
-
|
-100,611
|
36,531
|
32,134
|
85,691
|
|
資本的支出
|
-1,940
|
-2,387
|
-1,705
|
-1,499
|
-1,586
|
-3,621
|
-1,199
|
-801
|
-3,062
|
-3,095
|
-1,995
|
-1,776
|
-5,217
|
-3,162
|
-2,757
|
-3,256
|
-7,602
|
-2,785
|
-2,208
|
-2,423
|
-3,705
|
-2,967
|
-1,556
|
-2,657
|
-2,876
|
-4,090
|
-2,094
|
-4,169
|
-4,754
|
-4,613
|
-2,713
|
-2,995
|
-3,118
|
-3,347
|
-4,095
|
-6,298
|
-4,823
|
-4,648
|
-9,407
|
-5,110
|
-4,375
|
-3,351
|
-4,918
|
-5,918
|
-5,502
|
-4,166
|
-5,146
|
-5,993
|
-4,889
|
-6,586
|
-10,844
|
-11,900
|
-
|
10,096
|
-13,485
|
-24,878
|
-22,445
|
|
投資キャッシュフロー
|
-1,849
|
-2,395
|
-1,453
|
-1,489
|
-784
|
-3,513
|
-1,267
|
-815
|
-3,117
|
4,745
|
-
|
-1,715
|
-5,167
|
-3,147
|
-2,725
|
-3,242
|
-7,639
|
-2,751
|
-2,164
|
-2,371
|
-3,704
|
-2,920
|
-1,504
|
-2,415
|
-2,854
|
-25,949
|
-2,050
|
-
|
-4,768
|
-4,555
|
-2,525
|
-2,766
|
-3,102
|
-3,046
|
-4,385
|
-6,018
|
-4,716
|
-2,886
|
-9,330
|
-1,237
|
-4,652
|
-599
|
-4,888
|
-5,974
|
-9,002
|
-4,166
|
-5,145
|
-6,046
|
-63,863
|
-6,586
|
-10,854
|
-11,956
|
-
|
8,922
|
-13,480
|
-24,934
|
-21,329
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
28,150
|
28,314
|
0
|
0
|
28,370
|
0
|
0
|
0
|
29,074
|
0
|
0
|
0
|
34,321
|
22,947
|
0
|
28,685
|
0
|
28,778
|
0
|
34,534
|
0
|
0
|
0
|
25,981
|
11,572
|
0
|
17,381
|
23,175
|
-
|
-1,229
|
11,621
|
24,404
|
1,229
|
6,911
|
0
|
17,493
|
0
|
|
財務キャッシュフロー
|
-10,061
|
-13,086
|
42,425
|
-26,859
|
-9,488
|
-29,977
|
30,075
|
-21,609
|
-3,924
|
-18,350
|
-
|
-20,442
|
-22,869
|
-4,294
|
46,838
|
-19,265
|
-33,654
|
-36,747
|
42,929
|
-46,577
|
-38,761
|
-17,234
|
48,396
|
-34,791
|
-21,669
|
-6,862
|
25,377
|
-
|
-11,141
|
-26,768
|
6,581
|
-37,375
|
-20,070
|
-28,265
|
23,308
|
-15,351
|
-35,622
|
-12,925
|
-18,712
|
201
|
-9,777
|
28,614
|
-27,523
|
-24,789
|
-30,982
|
2,474
|
-45,538
|
-16,945
|
25,709
|
-278
|
-24,274
|
2,980
|
-
|
90,685
|
-23,761
|
-7,071
|
-49,527
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-90,515
|
23,046
|
7,256
|
63,246
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-34.7
|
8.6
|
2.4
|
20.1
|