|
(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
|
3,434
|
3,545
|
3,724
|
3,787
|
3,797
|
3,980
|
4,143
|
4,238
|
4,436
|
4,652
|
4,818
|
5,042
|
5,246
|
5,528
|
5,691
|
5,788
|
5,858
|
5,594
|
5,518
|
5,503
|
5,437
|
5,431
|
5,425
|
5,328
|
5,310
|
5,320
|
5,344
|
5,387
|
5,449
|
5,536
|
5,677
|
5,558
|
5,683
|
5,867
|
6,160
|
6,240
|
6,301
|
6,318
|
6,339
|
6,297
|
6,326
|
6,387
|
6,387
|
6,061
|
6,042
|
6,016
|
5,998
|
6,165
|
6,418
|
6,807
|
7,160
|
7,087
|
7,705
|
8,086
|
8,469
|
8,636
|
8,969
|
9,249
|
9,802
|
|
株式報酬費用
|
-
|
362
|
256
|
323
|
363
|
372
|
360
|
133
|
465
|
536
|
548
|
749
|
889
|
800
|
806
|
794
|
900
|
922
|
929
|
648
|
538
|
553
|
560
|
1,532
|
884
|
815
|
807
|
428
|
648
|
653
|
656
|
495
|
642
|
643
|
802
|
502
|
564
|
562
|
567
|
474
|
422
|
420
|
422
|
423
|
331
|
583
|
573
|
487
|
1,130
|
209
|
228
|
274
|
242
|
522
|
783
|
359
|
579
|
612
|
576
|
|
営業キャッシュフロー
|
-
|
8,037
|
9,559
|
14,841
|
5,513
|
11,192
|
3,872
|
10,935
|
8,484
|
8,978
|
10,847
|
9,615
|
8,616
|
8,266
|
8,067
|
11,625
|
13,693
|
9,502
|
6,791
|
10,033
|
9,769
|
9,708
|
3,261
|
10,785
|
-573
|
3,942
|
3,298
|
5,128
|
5,732
|
12,176
|
378
|
-3,846
|
10,293
|
14,162
|
8,803
|
8,275
|
6,527
|
13,130
|
4,717
|
7,381
|
5,371
|
7,206
|
8,569
|
4,995
|
8,253
|
5,637
|
8,879
|
18,222
|
4,421
|
3,055
|
-7,665
|
5,609
|
25,510
|
25,918
|
9,426
|
21,267
|
10,996
|
16,799
|
13,865
|
|
資本的支出
|
-
|
-8,354
|
-8,690
|
-1,787
|
-4,532
|
-10,755
|
-6,692
|
-7,713
|
-10,716
|
-10,746
|
-14,244
|
-13,439
|
-15,023
|
-17,926
|
-6,954
|
-8,712
|
-851
|
-1,600
|
-1,341
|
-1,942
|
-676
|
-741
|
-948
|
-464
|
-190
|
-4,008
|
-8,827
|
-8,712
|
-8,233
|
-11,870
|
-10,975
|
-9,130
|
-20,272
|
-23,999
|
-16,537
|
-6,700
|
-4,310
|
-1,000
|
-3,293
|
-4,965
|
-7,602
|
-6,513
|
-6,630
|
-8,212
|
-10,961
|
-16,165
|
-29,784
|
-47,792
|
-45,687
|
-35,084
|
-25,380
|
-10,932
|
-17,330
|
-29,088
|
-14,544
|
-19,256
|
-25,809
|
-41,861
|
-34,561
|
|
投資キャッシュフロー
|
-
|
-8,354
|
-8,651
|
-1,787
|
-4,532
|
-10,755
|
-6,687
|
-7,713
|
-10,716
|
-10,746
|
-14,149
|
-13,439
|
-14,983
|
-17,727
|
-6,953
|
-8,668
|
-813
|
-1,569
|
-1,265
|
-1,965
|
-733
|
-754
|
-948
|
-530
|
-604
|
-4,050
|
-7,607
|
-8,851
|
-8,236
|
-11,916
|
-11,007
|
-9,148
|
-20,328
|
-24,095
|
-16,604
|
-6,665
|
-4,127
|
-1,022
|
-3,345
|
-4,982
|
-7,640
|
-6,415
|
-6,628
|
-8,222
|
-10,963
|
-14,879
|
-31,015
|
-47,842
|
-45,735
|
-35,133
|
-25,178
|
-10,941
|
-16,940
|
-28,800
|
-14,759
|
-19,256
|
-25,706
|
-41,859
|
-34,476
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,383
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
2,540
|
3,422
|
2,928
|
3,732
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36,011
|
39,000
|
27,989
|
-
|
8,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-83
|
-979
|
-6
|
53
|
15
|
-23
|
-27
|
281
|
165
|
18
|
-12
|
199
|
95
|
-6
|
-518
|
32
|
513
|
28
|
-545
|
75
|
37
|
624
|
21
|
-155
|
-6
|
593
|
-347
|
-144
|
517
|
-10
|
358
|
-46
|
-496
|
-89
|
-151
|
0
|
0
|
-6
|
-641
|
-2,241
|
-2,540
|
-3,423
|
-3,289
|
-3,888
|
2,000
|
22,922
|
33,660
|
38,188
|
27,989
|
35,392
|
7,825
|
-10,193
|
-324
|
7,065
|
-2,006
|
12,888
|
24,735
|
20,611
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,118
|
2,011
|
-14,813
|
-25,062
|
-20,696
|
|
FCFマージン(%)
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.5
|
4.9
|
-35.8
|
-57.7
|
-44.8
|