|
(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
|
1,087
|
1,158
|
1,084
|
931
|
1,013
|
1,050
|
1,088
|
1,093
|
1,098
|
1,187
|
1,237
|
1,138
|
1,135
|
899
|
996
|
1,156
|
1,173
|
1,200
|
1,170
|
1,226
|
1,214
|
1,198
|
1,451
|
2,134
|
2,451
|
2,598
|
2,601
|
2,411
|
2,301
|
2,493
|
2,496
|
2,491
|
2,546
|
3,066
|
2,602
|
2,468
|
2,764
|
2,909
|
2,736
|
2,805
|
2,735
|
2,886
|
2,766
|
2,685
|
2,661
|
2,913
|
2,805
|
2,833
|
3,125
|
3,053
|
3,160
|
3,499
|
3,536
|
4,024
|
3,499
|
3,500
|
3,539
|
3,306
|
|
株式報酬費用
|
773
|
1,561
|
636
|
685
|
680
|
877
|
1,148
|
782
|
669
|
790
|
1,094
|
988
|
952
|
914
|
1,339
|
746
|
1,191
|
1,209
|
882
|
704
|
826
|
805
|
778
|
984
|
142
|
314
|
543
|
581
|
334
|
712
|
230
|
621
|
678
|
591
|
394
|
736
|
1,011
|
1,646
|
1,005
|
1,066
|
886
|
774
|
801
|
540
|
593
|
967
|
1,058
|
1,437
|
1,295
|
1,103
|
1,369
|
1,261
|
950
|
1,208
|
1,300
|
1,638
|
1,285
|
1,557
|
|
営業キャッシュフロー
|
-19,961
|
8,028
|
588
|
8,639
|
8,097
|
-
|
7,823
|
7,463
|
6,743
|
7,349
|
490
|
7,648
|
5,403
|
-
|
-926
|
4,055
|
5,049
|
1,984
|
2,862
|
3,601
|
-1,401
|
-1,645
|
774
|
-1,458
|
8,720
|
2,488
|
3,714
|
5,723
|
4,768
|
7,628
|
-4,609
|
3,465
|
6,656
|
3,033
|
13,516
|
904
|
12,429
|
10,810
|
2,735
|
7,977
|
9,569
|
14,327
|
-7,924
|
-1,419
|
6,477
|
3,576
|
9,325
|
7,939
|
14,364
|
9,598
|
2,190
|
1,305
|
9,619
|
12,184
|
2,609
|
4,340
|
18,474
|
9,898
|
|
資本的支出
|
-423
|
-1,302
|
-917
|
-1,645
|
-3,055
|
-1,012
|
-1,165
|
-1,167
|
-2,258
|
-3,980
|
-4,614
|
-6,954
|
-8,405
|
-6,312
|
-6,019
|
-7,052
|
-4,461
|
-4,995
|
-1,312
|
-3,280
|
-3,337
|
-3,099
|
-2,711
|
-423
|
-755
|
-1,612
|
-489
|
-2,182
|
-1,288
|
-875
|
-387
|
-2,387
|
-1,700
|
-630
|
-1,209
|
-1,001
|
-1,277
|
-1,418
|
-983
|
-1,915
|
-1,728
|
-2,040
|
-1,518
|
-2,239
|
-973
|
-2,898
|
-2,325
|
-2,422
|
-4,483
|
-1,248
|
-3,689
|
-3,351
|
-1,736
|
-2,195
|
-1,110
|
-1,350
|
-1,683
|
-2,337
|
|
投資キャッシュフロー
|
-
|
-
|
2,380
|
-1,524
|
-2,956
|
-
|
-1,240
|
-1,121
|
-2,174
|
-4,029
|
-4,587
|
-6,945
|
-8,205
|
-
|
-4,722
|
-6,166
|
-4,460
|
-3,244
|
-1,298
|
-3,294
|
-3,337
|
-3,603
|
-2,189
|
1,353
|
-755
|
-1,613
|
-489
|
376
|
1,226
|
-902
|
-387
|
-2,387
|
-1,700
|
-628
|
-1,209
|
-1,001
|
-1,277
|
-1,418
|
-983
|
-1,915
|
-1,728
|
-1,986
|
-1,518
|
-2,239
|
-973
|
-2,898
|
-2,325
|
-2,422
|
-4,483
|
-1,248
|
-3,689
|
-3,351
|
-1,736
|
-2,195
|
-1,110
|
-1,350
|
-1,683
|
-2,337
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
1,583
|
-
|
-
|
-
|
-
|
-
|
30,120
|
1,871
|
1,865
|
1,875
|
1,880
|
1,870
|
1,872
|
1,884
|
1,876
|
1,877
|
1,886
|
0
|
-38
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
601
|
-
|
-
|
-
|
4,724
|
2,857
|
926
|
2,343
|
519
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
1,425
|
7,971
|
4,000
|
974
|
626
|
823
|
97
|
1,308
|
4,169
|
1,848
|
5,877
|
711
|
423
|
476
|
11,878
|
2,022
|
1,933
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
816
|
824
|
825
|
1,105
|
834
|
557
|
1,118
|
844
|
847
|
848
|
10,572
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,456
|
-
|
-
|
-
|
1,517
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
397
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-479
|
-1,540
|
-24
|
-
|
-1,784
|
-1,421
|
-15,746
|
-2,380
|
-847
|
-3,875
|
7,020
|
-
|
-2,682
|
-1,365
|
-2,696
|
-835
|
2,853
|
-5,495
|
3,280
|
-924
|
943
|
-1,202
|
7,682
|
-5,850
|
-5,194
|
-332
|
-4,733
|
-1,933
|
-189
|
-4
|
60
|
70
|
-159
|
5,323
|
-139
|
-1,147
|
-1,311
|
-22,319
|
-5,845
|
-2,246
|
-9,374
|
-4,644
|
-1,287
|
-941
|
-1,156
|
-657
|
-1,552
|
-4,591
|
107
|
-8,418
|
-1,018
|
-576
|
-731
|
-12,122
|
-2,395
|
-8,525
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,989
|
1,499
|
2,990
|
16,791
|
7,561
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.5
|
1.3
|
2.6
|
13.1
|
6.1
|