|
(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
|
3,645
|
4,255
|
3,501
|
4,794
|
4,872
|
4,824
|
4,600
|
4,900
|
4,000
|
5,700
|
5,300
|
5,300
|
5,700
|
6,900
|
7,000
|
7,000
|
7,200
|
7,500
|
7,400
|
7,400
|
7,400
|
7,300
|
7,800
|
8,000
|
7,800
|
7,900
|
8,900
|
9,200
|
9,200
|
9,000
|
9,200
|
8,500
|
7,800
|
8,700
|
8,900
|
8,900
|
9,100
|
8,900
|
9,400
|
9,900
|
9,600
|
9,800
|
9,700
|
9,200
|
9,300
|
2,000
|
7,700
|
7,800
|
7,900
|
8,300
|
8,400
|
8,300
|
8,500
|
8,400
|
8,300
|
8,200
|
8,300
|
8,200
|
|
株式報酬費用
|
605
|
561
|
624
|
614
|
807
|
680
|
1,400
|
1,000
|
1,200
|
1,100
|
1,300
|
1,200
|
1,700
|
1,600
|
1,600
|
1,300
|
2,400
|
2,000
|
2,500
|
3,000
|
2,600
|
2,500
|
2,200
|
1,900
|
2,200
|
2,300
|
2,200
|
2,400
|
1,900
|
1,800
|
1,900
|
-200
|
1,100
|
1,300
|
1,400
|
1,300
|
1,700
|
1,700
|
1,600
|
1,400
|
1,700
|
1,800
|
1,600
|
1,800
|
2,000
|
1,800
|
1,600
|
1,700
|
1,600
|
1,600
|
1,500
|
1,200
|
1,400
|
1,500
|
1,500
|
1,300
|
1,300
|
1,400
|
|
営業キャッシュフロー
|
14,496
|
9,790
|
17,100
|
2,020
|
23,988
|
12,773
|
16,400
|
17,400
|
3,100
|
23,400
|
4,000
|
10,700
|
18,800
|
20,100
|
1,000
|
-6,000
|
16,700
|
33,000
|
10,100
|
17,400
|
13,300
|
32,100
|
-200
|
9,200
|
18,200
|
19,500
|
8,400
|
-9,700
|
23,100
|
33,000
|
6,600
|
-3,800
|
30,700
|
30,200
|
-3,900
|
13,400
|
23,300
|
36,500
|
9,900
|
-33,200
|
-2,600
|
-17,400
|
-10,100
|
-28,100
|
6,800
|
-
|
200
|
700
|
23,400
|
29,100
|
2,300
|
-2,700
|
9,000
|
26,400
|
-10,000
|
-13,700
|
17,300
|
48,700
|
|
資本的支出
|
-4,286
|
-3,129
|
-2,829
|
-4,022
|
-12,232
|
-10,542
|
-6,000
|
-10,000
|
-8,400
|
-5,700
|
-3,100
|
-9,200
|
-1,600
|
-11,900
|
-11,500
|
-8,400
|
-11,200
|
-5,400
|
-8,900
|
-5,100
|
-6,300
|
-8,200
|
-6,100
|
-6,300
|
-6,500
|
-9,000
|
-8,900
|
-13,400
|
-13,600
|
-9,200
|
-10,600
|
-10,100
|
-10,900
|
-8,500
|
-4,900
|
-4,500
|
-5,500
|
-11,400
|
-6,600
|
-7,800
|
-10,500
|
-6,200
|
-7,100
|
-8,400
|
-8,200
|
-3,200
|
-6,000
|
-7,400
|
-7,400
|
-7,400
|
-5,800
|
-7,400
|
-9,100
|
-9,100
|
-9,500
|
-7,400
|
-10,700
|
-12,700
|
|
投資キャッシュフロー
|
-4,286
|
-1,554
|
-97,470
|
-6,088
|
-11,695
|
-5,031
|
-4,100
|
-29,600
|
9,000
|
-29,600
|
-3,100
|
-14,600
|
400
|
-79,100
|
-11,500
|
-8,400
|
-11,200
|
-5,400
|
-8,900
|
-5,100
|
-6,300
|
-31,600
|
-6,100
|
-16,800
|
-6,500
|
-38,200
|
-45,600
|
-9,500
|
-14,800
|
-19,300
|
-10,600
|
-17,700
|
-11,400
|
-8,500
|
-3,500
|
-4,500
|
-5,500
|
-11,400
|
-6,600
|
-13,200
|
-10,500
|
14,100
|
-7,100
|
-4,400
|
-30,100
|
-
|
-5,100
|
-7,900
|
-7,000
|
8,100
|
-16,800
|
-7,400
|
-9,100
|
2,400
|
-9,500
|
-7,400
|
-10,700
|
-
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,500
|
1,600
|
1,600
|
1,500
|
1,600
|
1,600
|
1,500
|
1,600
|
1,600
|
1,500
|
1,600
|
1,500
|
1,900
|
1,900
|
1,600
|
1,600
|
1,600
|
1,600
|
1,900
|
2,000
|
1,600
|
1,500
|
1,600
|
0
|
0
|
1,600
|
1,600
|
1,500
|
1,600
|
2,300
|
1,600
|
1,600
|
2,100
|
1,700
|
1,600
|
1,600
|
1,700
|
2,500
|
1,600
|
1,700
|
2,100
|
1,800
|
1,800
|
1,800
|
2,400
|
1,800
|
|
自己株式の取得による支出
|
-
|
-
|
659
|
336
|
191
|
2,782
|
100
|
1,400
|
500
|
200
|
800
|
2,500
|
400
|
700
|
1,100
|
3,300
|
600
|
10,500
|
400
|
1,200
|
100
|
200
|
-
|
-
|
0
|
600
|
600
|
0
|
5,500
|
2,900
|
0
|
900
|
0
|
0
|
2,100
|
3,200
|
1,900
|
300
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
24,630
|
-1,257
|
2,314
|
183
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
2,400
|
1,000
|
-1,100
|
0
|
4,700
|
1,500
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
900
|
1,100
|
1,100
|
1,100
|
1,100
|
3,300
|
-300
|
2,500
|
100
|
1,400
|
2,000
|
100
|
1,100
|
1,100
|
1,200
|
1,100
|
3,000
|
25,900
|
-1,200
|
3,600
|
3,600
|
-1,000
|
200
|
12,700
|
2,200
|
600
|
4,500
|
3,000
|
2,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
268
|
-807
|
46,957
|
2,920
|
-14,424
|
-4,880
|
-4,700
|
17,300
|
-4,900
|
-3,800
|
2,400
|
3,600
|
-18,000
|
60,600
|
1,300
|
18,000
|
7,700
|
-26,300
|
-3,600
|
-14,200
|
-6,600
|
7,200
|
8,800
|
10,500
|
-5,800
|
20,200
|
42,900
|
21,700
|
-34,400
|
-20,800
|
-4,300
|
19,100
|
-13,600
|
-16,500
|
10,200
|
-14,500
|
-19,800
|
-23,200
|
1,500
|
42,200
|
18,300
|
-2,100
|
25,200
|
35,400
|
17,900
|
-
|
4,500
|
7,600
|
-15,600
|
-33,100
|
25,800
|
9,500
|
-2,200
|
-31,500
|
20,300
|
11,200
|
-1,400
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
17,300
|
-19,500
|
-21,100
|
6,600
|
36,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
4.5
|
-4.8
|
-5.3
|
1.7
|
9.1
|