|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,023
|
2,117
|
2,057
|
2,041
|
2,194
|
2,877
|
2,565
|
4,755
|
3,307
|
3,760
|
4,041
|
4,043
|
3,853
|
3,884
|
3,901
|
3,757
|
3,569
|
3,776
|
3,892
|
3,841
|
|
株式報酬費用
|
0
|
-
|
8
|
12
|
12
|
282
|
282
|
281
|
282
|
2
|
3
|
151
|
2
|
126
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
941
|
706
|
470
|
471
|
470
|
471
|
471
|
470
|
470
|
118
|
392
|
393
|
|
営業キャッシュフロー
|
-
|
5,139
|
5,225
|
6,892
|
2,162
|
4,291
|
6,248
|
4,713
|
3,416
|
4,216
|
5,830
|
5,770
|
2,201
|
6,637
|
5,092
|
8,027
|
5,161
|
-1,916
|
4,202
|
6,910
|
7,386
|
4,533
|
5,521
|
5,509
|
6,867
|
3,197
|
8,145
|
5,932
|
-
|
3,358
|
11,452
|
9,519
|
7,443
|
8,760
|
10,273
|
1,708
|
166
|
6,274
|
10,972
|
14,971
|
9,774
|
16,264
|
11,597
|
18,893
|
17,755
|
14,895
|
16,789
|
15,320
|
12,126
|
13,633
|
10,836
|
15,764
|
15,651
|
13,344
|
8,547
|
13,793
|
13,734
|
|
資本的支出
|
-
|
-4,441
|
-1,177
|
-3,572
|
-329
|
-1,809
|
-2,438
|
-838
|
-2,221
|
-4,178
|
-5,613
|
-2,585
|
-3,624
|
-4,212
|
-792
|
-2,077
|
-1,098
|
-15,292
|
-889
|
-12,672
|
-4,015
|
-10,572
|
-3,008
|
-2,672
|
-3,368
|
-2,201
|
-2,769
|
-6,242
|
-9,816
|
-6,436
|
-7,295
|
-6,607
|
-2,999
|
-3,807
|
-4,058
|
-1,265
|
-242
|
-1,289
|
-5,429
|
-4,070
|
-2,723
|
-9,850
|
-4,140
|
-3,183
|
-6,830
|
-12,553
|
-8,337
|
-9,029
|
-10,465
|
-5,135
|
-7,667
|
-6,417
|
-5,381
|
-5,754
|
-2,854
|
-3,681
|
-2,238
|
|
投資キャッシュフロー
|
-
|
-4,755
|
-1,557
|
-4,626
|
405
|
-5,257
|
-1,938
|
-3,838
|
-
|
-
|
-11,438
|
-2,585
|
-3,401
|
-3,997
|
-992
|
-3,121
|
-2,071
|
-15,403
|
-889
|
-12,044
|
-4,015
|
-7,152
|
-2,988
|
-590
|
-12,774
|
-2,172
|
-2,089
|
-6,202
|
-
|
-7,775
|
-19,518
|
-5,370
|
-720
|
-1,539
|
-2,718
|
-1,152
|
2,846
|
-1,013
|
-5,342
|
-831
|
372
|
-48,130
|
-1,685
|
-6,407
|
-11,575
|
-13,650
|
-34,426
|
-8,971
|
-7,777
|
-5,080
|
-7,606
|
-4,404
|
-3,925
|
-4,404
|
-7,822
|
-9,861
|
-1,954
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
295
|
271
|
290
|
294
|
293
|
293
|
292
|
291
|
293
|
292
|
291
|
291
|
285
|
385
|
279
|
368
|
273
|
360
|
360
|
360
|
360
|
380
|
474
|
468
|
462
|
462
|
553
|
565
|
566
|
562
|
560
|
552
|
628
|
623
|
619
|
614
|
608
|
|
自己株式の取得による支出
|
-
|
1,129
|
417
|
305
|
654
|
716
|
405
|
524
|
549
|
145
|
0
|
0
|
0
|
-
|
1,085
|
840
|
371
|
0
|
2,795
|
1,909
|
1,077
|
1,530
|
1,101
|
-2
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
9,212
|
3,040
|
98
|
0
|
0
|
2,125
|
2,072
|
1,530
|
9,173
|
7,831
|
3,218
|
2,896
|
3,044
|
2,702
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,498
|
7,025
|
0
|
0
|
0
|
4,957
|
1
|
-1
|
13,326
|
4,556
|
10,961
|
1,635
|
14,897
|
1,900
|
664
|
8,556
|
1,279
|
58,920
|
3,533
|
9,934
|
11,846
|
5,652
|
4,644
|
2,034
|
1,181
|
318
|
562
|
-
|
-
|
-
|
0
|
36,314
|
17,002
|
18,740
|
78
|
0
|
1,500
|
10,095
|
0
|
0
|
701
|
1,956
|
20,000
|
0
|
2,963
|
5,433
|
779
|
1,713
|
|
長期借入金の返済による支出
|
-
|
2,060
|
1,394
|
1,463
|
3,556
|
1,993
|
2,402
|
2,356
|
2,461
|
2,122
|
1,767
|
2,568
|
1,564
|
2,574
|
4,711
|
3,523
|
1,682
|
2,663
|
4,656
|
2,897
|
2,173
|
9,433
|
2,152
|
4,027
|
4,660
|
2,241
|
61,256
|
2,262
|
6,926
|
2,386
|
5,279
|
8,008
|
5,347
|
4,290
|
2,081
|
2,016
|
-
|
1,745
|
4,232
|
4,868
|
38,333
|
2,488
|
4,802
|
3,424
|
4,180
|
3,361
|
3,120
|
4,950
|
4,219
|
6,352
|
4,278
|
6,507
|
5,864
|
5,694
|
4,627
|
4,110
|
6,071
|
|
財務キャッシュフロー
|
-
|
-3,027
|
-2,419
|
-1,412
|
-
|
-3,166
|
-2,935
|
1,502
|
-565
|
178
|
5,204
|
-1,778
|
664
|
-3,778
|
-893
|
-4,416
|
-2,021
|
10,609
|
-2,949
|
5,805
|
-1,964
|
3,484
|
-1,796
|
-3,784
|
3,525
|
-1,920
|
-4,024
|
816
|
-
|
8,972
|
-273
|
-5,281
|
-4,022
|
-4,080
|
-8,493
|
-3,890
|
1,958
|
-3,899
|
-2,441
|
-5,228
|
-3,528
|
14,134
|
10,201
|
-13,053
|
-7,700
|
-3,117
|
6,313
|
-5,549
|
-6,910
|
-8,421
|
-4,412
|
3,614
|
-14,323
|
-6,572
|
-2,780
|
-6,998
|
-7,668
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,270
|
7,590
|
5,693
|
10,112
|
11,496
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.0
|
10.6
|
8.6
|
14.2
|
16.2
|