|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
1Q16
|
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
|
|
株式報酬費用
|
443
|
781
|
385
|
401
|
386
|
439
|
386
|
650
|
344
|
401
|
319
|
364
|
365
|
451
|
364
|
360
|
434
|
564
|
541
|
505
|
764
|
598
|
544
|
596
|
715
|
639
|
741
|
777
|
949
|
868
|
929
|
988
|
1,190
|
1,108
|
1,099
|
1,484
|
2,668
|
2,521
|
2,643
|
2,917
|
1,655
|
2,464
|
1,134
|
2,172
|
1,515
|
1,313
|
1,394
|
2,514
|
2,418
|
2,225
|
1,049
|
3,545
|
1,441
|
1,230
|
1,286
|
|
営業キャッシュフロー
|
27,221
|
8,232
|
18,828
|
14,747
|
5,861
|
20,952
|
21,730
|
16,114
|
9,402
|
19,194
|
16,605
|
18,637
|
20,769
|
24,441
|
17,443
|
35,653
|
10,422
|
-1,234
|
37,814
|
25,884
|
717
|
-
|
58,100
|
11,977
|
43,466
|
21,627
|
60,319
|
8,020
|
51,710
|
26,228
|
55,521
|
-16,618
|
-38,398
|
-25,633
|
12,095
|
-12,983
|
3,302
|
11,738
|
44,194
|
6,471
|
48,757
|
5,134
|
32,847
|
-7,734
|
55,060
|
21,316
|
33,987
|
-15,098
|
35,975
|
30,497
|
52,566
|
-35,329
|
31,640
|
39,089
|
48,800
|
|
資本的支出
|
-3,663
|
-13,702
|
-13,888
|
-6,764
|
-4,097
|
-8,000
|
-8,724
|
-12,230
|
-12,191
|
-23,528
|
-13,074
|
-13,973
|
-20,024
|
-27,917
|
-14,654
|
-19,168
|
-16,505
|
-24,262
|
-25,522
|
-22,229
|
-32,874
|
-32,162
|
-27,539
|
-15,974
|
-16,271
|
-12,899
|
-13,516
|
-13,724
|
-16,736
|
-19,637
|
-13,989
|
-9,978
|
-5,907
|
-2,802
|
-2,676
|
-1,525
|
-4,670
|
-2,926
|
-7,961
|
-6,562
|
-9,779
|
-11,142
|
-9,360
|
-8,921
|
-6,975
|
-9,940
|
-12,938
|
-15,440
|
-19,843
|
-18,487
|
-25,440
|
-23,005
|
-16,910
|
-20,894
|
-22,402
|
|
投資キャッシュフロー
|
-4,591
|
-10,411
|
-13,888
|
-7,057
|
-5,476
|
-3,856
|
-7,924
|
-13,299
|
-11,838
|
-24,647
|
-14,622
|
-16,383
|
-20,026
|
-27,144
|
-15,548
|
-17,349
|
-13,929
|
-9,047
|
-88,262
|
-20,527
|
-31,926
|
-
|
-15,678
|
-16,149
|
-17,345
|
-12,602
|
-13,171
|
-46,086
|
-19,700
|
-20,385
|
-7,775
|
-10,181
|
1,042
|
-2,570
|
-364
|
2,552
|
-6,297
|
12,993
|
1,635
|
-3,103
|
-8,372
|
-11,388
|
22,517
|
-9,531
|
-7,111
|
-10,240
|
-9,867
|
-20,758
|
-19,882
|
-17,757
|
-23,501
|
-22,779
|
-8,766
|
-15,061
|
-24,767
|
|
配当金の支払額
|
2,461
|
2,417
|
2,419
|
2,410
|
30,927
|
-1
|
2,233
|
2,233
|
2,224
|
2,513
|
2,525
|
2,527
|
2,530
|
2,808
|
2,814
|
2,636
|
2,997
|
3,383
|
3,021
|
3,366
|
3,375
|
3,381
|
3,382
|
4,070
|
4,088
|
4,119
|
4,137
|
4,816
|
4,830
|
4,832
|
4,833
|
5,145
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,540
|
1,548
|
1,549
|
2,176
|
2,176
|
2,209
|
2,210
|
2,196
|
2,169
|
2,180
|
2,149
|
2,428
|
2,401
|
|
自己株式の取得による支出
|
3,737
|
1,014
|
-56
|
6,494
|
641
|
4,242
|
554
|
481
|
2,462
|
389
|
-25
|
-148
|
479
|
467
|
-45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
15,000
|
37,000
|
29,779
|
35,221
|
157,100
|
31,500
|
64,500
|
6,500
|
5,500
|
68,700
|
32,500
|
34,500
|
41,500
|
54,000
|
69,500
|
21,500
|
-
|
-
|
-
|
65,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
34,163
|
27,194
|
30,175
|
36,497
|
127,604
|
42,002
|
72,388
|
6,769
|
7,226
|
61,003
|
33,612
|
30,630
|
42,763
|
48,671
|
1,515
|
292
|
1,490
|
50,081
|
472
|
24,399
|
11,320
|
175
|
406
|
173
|
11,343
|
195
|
442
|
217
|
23,815
|
171
|
417
|
177
|
9,089
|
90
|
91
|
93
|
94
|
10,098
|
432
|
427
|
424
|
10,424
|
24,465
|
431
|
332
|
10,334
|
336
|
338
|
343
|
10,343
|
346
|
308
|
84
|
10,000
|
0
|
|
財務キャッシュフロー
|
-24,946
|
6,375
|
-2,712
|
-9,358
|
-1,488
|
-15,564
|
-11,750
|
-2,499
|
-5,834
|
7,973
|
-3,328
|
1,344
|
-3,446
|
3,096
|
-2,897
|
-21,200
|
5,798
|
10,084
|
47,817
|
2,122
|
28,825
|
-
|
-32,740
|
-3,169
|
-20,985
|
-14,938
|
-37,850
|
29,393
|
-28,785
|
-9,785
|
-34,665
|
132,448
|
-5,930
|
-43,025
|
-14,396
|
9,246
|
5,222
|
-24,886
|
-36,750
|
-3,169
|
-1,220
|
-40,369
|
-47,653
|
5,575
|
-11,911
|
-19,848
|
-4,364
|
-3,429
|
1,139
|
-17,480
|
-17,531
|
29,252
|
-21,898
|
-30,246
|
-7,932
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,126
|
-58,334
|
14,730
|
18,195
|
26,398
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.4
|
-39.2
|
7.1
|
8.7
|
13.6
|