|
(単位:千ドル)
|
4Q11
|
1Q12
|
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
|
-
|
-
|
91
|
82
|
87
|
84
|
84
|
86
|
89
|
91
|
82
|
79
|
78
|
82
|
12
|
78
|
76
|
27
|
89
|
69
|
75
|
85
|
91
|
91
|
94
|
97
|
98
|
98
|
104
|
119
|
110
|
119
|
124
|
191
|
152
|
173
|
172
|
172
|
170
|
165
|
162
|
160
|
159
|
31
|
144
|
144
|
145
|
143
|
143
|
142
|
143
|
148
|
124
|
123
|
113
|
|
株式報酬費用
|
191
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
23
|
26
|
42
|
52
|
42
|
41
|
41
|
64
|
61
|
70
|
70
|
50
|
59
|
59
|
62
|
60
|
75
|
117
|
97
|
107
|
106
|
100
|
84
|
46
|
96
|
73
|
121
|
70
|
63
|
46
|
114
|
|
営業キャッシュフロー
|
6,187
|
4,031
|
6,227
|
2,760
|
4,055
|
1,001
|
-2,174
|
-3,874
|
8,341
|
13,244
|
-
|
1,823
|
4,786
|
2,342
|
-3,897
|
1,003
|
6,896
|
3,852
|
971
|
2,955
|
1,184
|
7,277
|
-
|
6,579
|
5,695
|
6,576
|
10,051
|
10,634
|
5,256
|
9,340
|
9,203
|
9,421
|
1,914
|
11,155
|
14,027
|
11,051
|
7,861
|
10,586
|
9,143
|
8,669
|
13,234
|
12,394
|
9,153
|
10,549
|
4,167
|
-732
|
9,034
|
8,350
|
8,899
|
9,394
|
8,515
|
6,999
|
6,759
|
11,355
|
14,438
|
|
資本的支出
|
-48
|
-182
|
-8
|
-36
|
-57
|
-17
|
-3
|
-50
|
-62
|
-32
|
26
|
-19
|
-173
|
-34
|
-126
|
-126
|
-266
|
-233
|
-250
|
-48
|
-1,798
|
-244
|
-58
|
-74
|
-50
|
-7
|
-7
|
-180
|
-71
|
-51
|
-292
|
-74
|
-131
|
-35
|
-11
|
-25
|
-3
|
-19
|
-17
|
-38
|
-18
|
-32
|
-62
|
-
|
-
|
-
|
-
|
-18
|
-35
|
-19
|
-47
|
-381
|
-61
|
-107
|
-46
|
|
投資キャッシュフロー
|
12,260
|
6,774
|
-27,507
|
-1,847
|
-9,039
|
-23,019
|
-18,031
|
7,597
|
-4,738
|
-15,305
|
-
|
-29,218
|
-8,557
|
-21,306
|
-5,338
|
-43,500
|
30,357
|
-30,590
|
-40,556
|
-31,499
|
-43,951
|
-24,049
|
-
|
-26,672
|
-57,876
|
-75,861
|
-59,480
|
-56,544
|
-8,746
|
-67,177
|
-43,668
|
-45,619
|
-74,406
|
-25,350
|
11,588
|
21,555
|
28,644
|
38,111
|
-9,121
|
-8,393
|
-51,017
|
-132,213
|
-71,321
|
-14,414
|
-24,078
|
-9,464
|
13,064
|
3,592
|
-22,890
|
-33,005
|
-27,768
|
-13,090
|
-51,156
|
-27,336
|
-81,492
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,514
|
1,514
|
1,731
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
351
|
0
|
362
|
118
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,238
|
-
|
-
|
6,454
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
22,480
|
-18,221
|
-2,737
|
-14,606
|
-21,100
|
6,495
|
44,300
|
1,995
|
14,766
|
-8,479
|
-
|
30,940
|
13,363
|
-7,852
|
14,105
|
42,011
|
-11,563
|
26,252
|
58,158
|
-2,446
|
22,537
|
52,669
|
-
|
24,685
|
115,687
|
45,809
|
117,165
|
79,957
|
-17,235
|
41,724
|
74,392
|
127,782
|
110,224
|
135,994
|
-9,736
|
13,150
|
-10,068
|
44,334
|
-27,294
|
-93,000
|
-72,805
|
-80,078
|
50,974
|
-32,311
|
11,434
|
-561
|
31,538
|
-21,225
|
10,576
|
28,382
|
68,331
|
-6,400
|
19,615
|
-8,960
|
64,604
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
8,468
|
6,618
|
6,698
|
11,248
|
14,392
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
25.4
|
19.6
|
19.1
|
30.8
|
38.6
|