|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
1,437
|
1,598
|
1,100
|
1,070
|
1,034
|
1,065
|
968
|
995
|
1,012
|
782
|
898
|
865
|
890
|
906
|
837
|
840
|
847
|
845
|
827
|
825
|
720
|
734
|
807
|
740
|
724
|
750
|
704
|
161
|
452
|
467
|
366
|
367
|
409
|
402
|
277
|
279
|
314
|
280
|
216
|
235
|
354
|
331
|
260
|
261
|
305
|
310
|
305
|
339
|
340
|
418
|
439
|
488
|
464
|
460
|
456
|
455
|
477
|
|
株式報酬費用
|
161
|
190
|
194
|
193
|
256
|
272
|
271
|
276
|
240
|
943
|
301
|
304
|
307
|
506
|
419
|
422
|
351
|
343
|
352
|
352
|
264
|
246
|
240
|
235
|
234
|
736
|
201
|
199
|
194
|
655
|
124
|
141
|
139
|
322
|
43
|
50
|
49
|
49
|
64
|
74
|
73
|
74
|
85
|
94
|
95
|
95
|
218
|
104
|
103
|
104
|
89
|
101
|
105
|
107
|
88
|
101
|
105
|
|
営業キャッシュフロー
|
7,832
|
8,676
|
2,380
|
3,931
|
6,947
|
6,076
|
6,369
|
6,596
|
9,710
|
7,707
|
9,339
|
8,811
|
2,811
|
8,050
|
-5,818
|
7,799
|
4,805
|
7,162
|
8,415
|
-
|
1,849
|
2,501
|
2,550
|
-1,048
|
-
|
-1,638
|
-259
|
3,741
|
7,474
|
2,835
|
2,775
|
-3,623
|
3,624
|
3,178
|
4,741
|
1,580
|
2,289
|
4,730
|
4,133
|
-1,157
|
280
|
4,945
|
44
|
-1,747
|
3,837
|
4,357
|
117
|
-2,762
|
1,759
|
5,294
|
-423
|
1,446
|
2,725
|
969
|
1,590
|
-2,117
|
5,108
|
|
資本的支出
|
-802
|
-546
|
-388
|
-231
|
-571
|
-257
|
-464
|
-149
|
-160
|
-344
|
-53
|
-179
|
-149
|
-49
|
-176
|
-50
|
-94
|
-78
|
-41
|
-53
|
-100
|
-48
|
-105
|
-395
|
-203
|
-183
|
-13
|
-157
|
-229
|
-2,365
|
-1,860
|
-394
|
-2,109
|
-2,483
|
-2,541
|
-1,394
|
-1,316
|
-2,242
|
-1,577
|
-956
|
-1,053
|
-786
|
-88
|
-556
|
-105
|
-298
|
-167
|
-207
|
-107
|
-164
|
-12
|
-194
|
-52
|
-631
|
-481
|
-183
|
-838
|
|
投資キャッシュフロー
|
-17,741
|
-15,793
|
-1,255
|
-2,066
|
19,704
|
28,564
|
-1,877
|
-83,902
|
10,938
|
24,166
|
-5,263
|
-29,011
|
35,533
|
4,222
|
-35,508
|
26,925
|
-13,354
|
13,920
|
3,481
|
-
|
3,847
|
-3,651
|
-54,909
|
-13,267
|
-
|
110,193
|
594
|
1,882
|
-7,931
|
159,439
|
-21,710
|
-19,357
|
-19,800
|
18,356
|
1,951
|
-5,463
|
1,367
|
35,103
|
-4,391
|
-16,860
|
-4,254
|
-4,051
|
-6,476
|
3,157
|
-1,016
|
-2,683
|
26,181
|
8,031
|
-2,429
|
-395
|
469
|
7,020
|
6,743
|
9,755
|
1,999
|
12,932
|
18,219
|
|
配当金の支払額
|
2,075
|
2,076
|
2,080
|
2,079
|
2,080
|
54,149
|
2,083
|
2,084
|
2,085
|
54,282
|
2,088
|
2,091
|
2,095
|
33,372
|
2,065
|
2,039
|
2,025
|
2,026
|
2,023
|
2,024
|
2,023
|
2,023
|
2,023
|
2,024
|
2,024
|
62,735
|
2,023
|
2,025
|
2,028
|
88,975
|
2,049
|
2,050
|
2,051
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,566
|
9,484
|
2,441
|
0
|
263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,644
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,669
|
1,211
|
0
|
0
|
-
|
-
|
2,364
|
0
|
2,165
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
2,500
|
86,500
|
750
|
750
|
750
|
750
|
750
|
1,000
|
1,000
|
69,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,075
|
-978
|
-2,048
|
-1,952
|
-2,173
|
-1,605
|
-2,035
|
-1,835
|
-1,395
|
-27,271
|
-2,012
|
-587
|
-2,200
|
-21,149
|
-38,999
|
-6,980
|
-4,525
|
1,009
|
-2,773
|
-
|
-2,773
|
-2,773
|
-2,767
|
-2,991
|
-
|
-121,928
|
-1,976
|
-1,448
|
-1,991
|
-100,104
|
-1,978
|
-1,756
|
-2,015
|
-22,555
|
-3,682
|
-2,038
|
-2,038
|
-2,027
|
-2,038
|
-1,581
|
-1,767
|
-2,043
|
-2,046
|
-1,907
|
-2,047
|
-2,047
|
-24,699
|
-3,742
|
-2,520
|
-2,505
|
-2,532
|
-4,394
|
-4,867
|
-1,857
|
-4,586
|
-1,896
|
-2,372
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,673
|
338
|
1,109
|
-2,300
|
4,270
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.6
|
2.0
|
7.2
|
-14.0
|
24.6
|