|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
1,410
|
1,379
|
1,344
|
1,532
|
1,597
|
1,548
|
1,585
|
1,645
|
1,735
|
1,701
|
1,859
|
1,801
|
1,789
|
1,781
|
1,815
|
1,905
|
1,907
|
1,950
|
1,957
|
1,857
|
1,632
|
1,534
|
1,482
|
1,379
|
1,350
|
1,344
|
1,301
|
1,262
|
1,283
|
1,222
|
1,270
|
1,260
|
1,278
|
1,267
|
1,435
|
1,095
|
4,462
|
2,675
|
3,110
|
3,024
|
2,823
|
2,912
|
3,561
|
2,812
|
2,715
|
2,724
|
2,688
|
2,506
|
2,624
|
2,675
|
2,446
|
2,382
|
2,443
|
2,504
|
2,516
|
|
株式報酬費用
|
0
|
0
|
122
|
168
|
0
|
0
|
290
|
49
|
102
|
75
|
79
|
102
|
95
|
95
|
119
|
122
|
122
|
27
|
87
|
71
|
73
|
101
|
111
|
298
|
95
|
97
|
96
|
168
|
164
|
164
|
166
|
202
|
195
|
189
|
194
|
278
|
330
|
327
|
330
|
248
|
226
|
227
|
529
|
347
|
293
|
282
|
322
|
339
|
312
|
314
|
329
|
386
|
400
|
418
|
413
|
|
営業キャッシュフロー
|
-18,714
|
26,878
|
14,294
|
2,993
|
-7,739
|
-6,448
|
8,739
|
5,761
|
-4,292
|
-4,958
|
16,467
|
881
|
3,595
|
-5,993
|
24,758
|
5,262
|
372
|
-3,099
|
18,760
|
9,234
|
-1,479
|
-907
|
10,257
|
10,864
|
205
|
-2,348
|
8,847
|
9,846
|
783
|
-5,739
|
13,198
|
14,176
|
4,739
|
-819
|
13,345
|
2,896
|
8,119
|
-39,503
|
-26,387
|
13,793
|
-22,360
|
-761
|
28,451
|
20,804
|
-1,148
|
11,477
|
42,443
|
17,402
|
6,473
|
4,497
|
24,392
|
1,230
|
812
|
-3,328
|
17,585
|
|
資本的支出
|
-1,685
|
-1,539
|
-2,039
|
-1,950
|
-1,706
|
-1,991
|
-2,072
|
-3,249
|
-1,966
|
-1,283
|
-946
|
-773
|
-1,537
|
-3,162
|
-3,184
|
-2,087
|
-1,418
|
-1,675
|
-728
|
-867
|
-1,124
|
-1,464
|
-855
|
-1,416
|
-1,189
|
-939
|
-697
|
-1,802
|
-1,657
|
-2,595
|
-1,665
|
-3,417
|
-2,131
|
-3,070
|
-3,098
|
-1,209
|
-8,548
|
-6,103
|
-5,195
|
-1,243
|
-2,322
|
-2,112
|
-1,025
|
-431
|
-1,307
|
-1,193
|
-987
|
-280
|
-1,850
|
-1,040
|
-1,493
|
-701
|
-3,171
|
-1,837
|
-867
|
|
投資キャッシュフロー
|
-1,685
|
-1,528
|
-2,033
|
-1,942
|
-1,708
|
-2,003
|
-4,317
|
-3,221
|
-1,968
|
-1,249
|
-952
|
-774
|
-1,537
|
-3,162
|
-3,167
|
-2,069
|
-1,414
|
-1,666
|
-715
|
-861
|
-1,124
|
-1,141
|
1,545
|
-1,416
|
-1,175
|
-935
|
-695
|
-1,797
|
-1,662
|
-2,595
|
-1,646
|
-3,417
|
-2,131
|
-3,067
|
-3,096
|
-208,179
|
-8,548
|
-6,103
|
-10,633
|
-1,243
|
-2,322
|
3,357
|
-1,026
|
16,869
|
-1,307
|
-1,193
|
-987
|
-272
|
-158
|
-1,040
|
-1,493
|
-701
|
-3,171
|
-1,837
|
-495
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
814
|
888
|
889
|
890
|
886
|
1,036
|
1,037
|
1,028
|
1,030
|
1,023
|
1,024
|
1,016
|
1,015
|
1,020
|
1,132
|
1,132
|
1,133
|
1,132
|
1,136
|
1,137
|
1,141
|
1,139
|
1,142
|
1,143
|
1,149
|
1,151
|
1,155
|
1,156
|
1,156
|
1,156
|
1,159
|
1,163
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
410
|
303
|
-
|
-
|
-
|
116
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
0
|
1,004
|
934
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201
|
0
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
210,000
|
-80,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
3
|
2
|
-
|
15,745
|
-
|
-
|
-
|
20,022
|
16,450
|
15,020
|
-
|
19,714
|
17,370
|
14,835
|
-
|
22,926
|
17,466
|
14,317
|
-
|
21,907
|
14,123
|
16,918
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
812
|
813
|
838
|
787
|
3,812
|
5,794
|
20,526
|
4,706
|
2,506
|
10,662
|
3,642
|
76,473
|
2,090
|
12,090
|
2,090
|
2,091
|
2,090
|
2,090
|
|
財務キャッシュフロー
|
20,533
|
-25,032
|
-13,488
|
-3,210
|
10,435
|
10,175
|
-4,789
|
-2,553
|
6,015
|
6,573
|
-15,227
|
-332
|
-1,925
|
8,605
|
-22,164
|
-2,885
|
-205
|
6,234
|
-17,509
|
-10,162
|
2,574
|
1,620
|
-10,362
|
-3,015
|
-820
|
-836
|
-2,190
|
-592
|
-1,036
|
-941
|
-2,474
|
17,970
|
-21,023
|
-1,999
|
-1,843
|
185,822
|
-105
|
50,166
|
30,011
|
-3,509
|
15,534
|
-1,121
|
-28,983
|
-38,446
|
591
|
-9,126
|
-41,226
|
-18,541
|
-5,267
|
-3,859
|
-22,885
|
-1,691
|
2,581
|
5,705
|
-17,507
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,899
|
529
|
-2,359
|
-5,165
|
16,718
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.9
|
0.5
|
-2.2
|
-4.2
|
12.0
|