|
(単位:千ドル)
|
2Q11
|
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
|
26
|
12
|
8
|
8
|
17
|
12
|
28
|
13
|
13
|
21
|
23
|
28
|
33
|
41
|
68
|
72
|
82
|
89
|
91
|
96
|
118
|
136
|
140
|
138
|
122
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
109
|
79
|
77
|
81
|
62
|
53
|
53
|
50
|
48
|
46
|
45
|
39
|
34
|
35
|
34
|
31
|
31
|
30
|
29
|
28
|
22
|
|
株式報酬費用
|
21
|
20
|
20
|
20
|
34
|
30
|
23
|
29
|
28
|
25
|
9
|
8
|
7
|
15
|
20
|
21
|
30
|
74
|
10
|
10
|
10
|
9
|
8
|
9
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
39
|
38
|
38
|
37
|
38
|
34
|
36
|
34
|
34
|
35
|
29
|
|
営業キャッシュフロー
|
-
|
860
|
1,726
|
-991
|
619
|
1,018
|
1,560
|
2,525
|
-
|
8,283
|
4,542
|
8,098
|
9,690
|
16,556
|
22,925
|
25,716
|
16,129
|
13,822
|
16,612
|
5,854
|
16,886
|
13,811
|
6,818
|
-5,291
|
11,267
|
11,145
|
5,345
|
8,772
|
-
|
-11,350
|
-
|
-3,689
|
110
|
-990
|
-28
|
-512
|
3,415
|
414
|
134
|
-1,105
|
1,573
|
-2,348
|
-1,152
|
-2,290
|
938
|
-696
|
-2,644
|
-869
|
-69
|
549
|
-3,568
|
-436
|
88
|
484
|
-5,635
|
113
|
-959
|
|
資本的支出
|
-
|
-18
|
-47
|
-23
|
-8
|
-14
|
-43
|
0
|
-153
|
-63
|
-34
|
-102
|
-140
|
-266
|
-67
|
-312
|
-65
|
-240
|
-284
|
-155
|
-226
|
-72
|
-98
|
-68
|
-40
|
-17
|
-96
|
-63
|
-38
|
-46
|
-95
|
-40
|
-8
|
-12
|
-56
|
-79
|
-64
|
-63
|
-84
|
-18
|
-60
|
-40
|
-38
|
-52
|
-13
|
-7
|
-7
|
-18
|
-14
|
-11
|
-19
|
-7
|
-20
|
-16
|
-4
|
-43
|
-5
|
|
投資キャッシュフロー
|
-
|
229
|
200
|
-24
|
-8
|
-14
|
-43
|
-82
|
-
|
-63
|
-34
|
-102
|
-140
|
-266
|
-3,339
|
-68
|
-65
|
-240
|
-284
|
-155
|
-226
|
-72
|
-98
|
-68
|
-40
|
-17
|
-96
|
-63
|
-
|
-46
|
-
|
-40
|
-8
|
-12
|
-56
|
-79
|
-64
|
-63
|
-84
|
-18
|
-60
|
-40
|
-38
|
-52
|
-13
|
-7
|
-7
|
-18
|
-14
|
-28,525
|
-4,362
|
9,797
|
-6,985
|
9,971
|
-3,328
|
5,902
|
-4,397
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
153
|
128
|
250
|
371
|
490
|
598
|
576
|
686
|
787
|
4,842
|
4,981
|
5,097
|
4,079
|
3,061
|
1,479
|
21,614
|
4,551
|
3,868
|
2,736
|
0
|
0
|
4,608
|
2,285
|
2,285
|
2,285
|
2,283
|
2,285
|
2,285
|
2,285
|
2,283
|
2,285
|
2,285
|
2,285
|
2,283
|
2,304
|
2,304
|
2,303
|
2,304
|
2,303
|
2,303
|
2,303
|
2,304
|
2,303
|
2,303
|
2,303
|
2,301
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
12
|
9
|
11
|
20
|
24
|
39
|
34
|
4,564
|
1,082
|
5,000
|
4,997
|
4,992
|
18,319
|
5,385
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,900
|
552
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-12
|
-9
|
-11
|
-
|
574
|
1,798
|
2,131
|
-4,692
|
-1,332
|
-5,062
|
-5,487
|
-5,590
|
-18,895
|
-6,071
|
-787
|
-4,842
|
-4,981
|
-5,097
|
-4,079
|
-3,061
|
-1,479
|
-21,614
|
-4,551
|
-
|
-2,736
|
-
|
-2,882
|
-5,161
|
-2,285
|
-2,285
|
-2,285
|
-2,283
|
-2,285
|
-2,285
|
-2,285
|
-2,283
|
-2,285
|
-2,285
|
-2,285
|
-2,283
|
-2,304
|
-2,304
|
-2,303
|
-2,304
|
-2,303
|
-2,303
|
-2,303
|
-2,304
|
-2,303
|
-2,303
|
-2,303
|
-2,301
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68
|
468
|
-5,639
|
70
|
-964
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
4.4
|
-57.5
|
0.7
|
-9.9
|