|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,262
|
1,318
|
1,198
|
1,258
|
1,391
|
1,436
|
1,326
|
1,267
|
1,307
|
|
営業キャッシュフロー
|
7,865
|
7,757
|
8,798
|
5,958
|
6,765
|
9,434
|
7,726
|
3,320
|
8,424
|
7,242
|
7,838
|
3,973
|
9,160
|
4,445
|
7,587
|
5,246
|
6,515
|
9,187
|
7,190
|
5,550
|
8,280
|
-
|
5,455
|
7,748
|
-
|
-13,303
|
4,372
|
8,821
|
4,974
|
7,392
|
6,305
|
6,525
|
6,138
|
6,367
|
5,065
|
3,254
|
-113
|
3,882
|
5,352
|
3,851
|
4,702
|
5,199
|
5,296
|
2,044
|
7,022
|
2,763
|
4,835
|
1,203
|
7,883
|
1,458
|
3,803
|
1,244
|
5,094
|
3,631
|
1,364
|
755
|
3,363
|
|
資本的支出
|
-1,618
|
-1,437
|
-1,189
|
-1,313
|
-1,402
|
-905
|
-1,177
|
-1,288
|
-1,007
|
-1,680
|
-1,459
|
-1,455
|
-887
|
-1,723
|
-950
|
-1,304
|
-2,173
|
-1,116
|
-1,010
|
-1,540
|
-1,599
|
-712
|
-1,439
|
-1,986
|
-1,425
|
-1,396
|
-1,498
|
-1,408
|
-1,544
|
-1,472
|
-1,212
|
-1,950
|
-1,505
|
-1,065
|
-1,021
|
-358
|
-501
|
-434
|
-534
|
-921
|
-1,232
|
-1,282
|
-923
|
-2,640
|
-1,168
|
-1,263
|
-1,362
|
-1,275
|
-760
|
-959
|
-1,050
|
-1,524
|
-625
|
-568
|
-696
|
-1,314
|
-590
|
|
投資キャッシュフロー
|
-429
|
-1,063
|
-1,264
|
-1,312
|
-1,482
|
-900
|
1,648
|
-1,326
|
-356
|
-1,776
|
-2,139
|
-1,627
|
-887
|
-55
|
-948
|
-1,131
|
-13,203
|
-1,824
|
-13,468
|
-1,686
|
-73
|
-
|
-1,515
|
-4,616
|
-
|
-1,734
|
-1,204
|
-1,395
|
-1,525
|
-10,752
|
-1,726
|
-1,936
|
-1,518
|
-1,055
|
-990
|
1,303
|
-495
|
-422
|
-392
|
-780
|
-949
|
-1,227
|
-921
|
-12,691
|
-1,110
|
-268
|
-629
|
-1,279
|
-755
|
166
|
860
|
-5,706
|
-558
|
-1,280
|
-673
|
-1,300
|
-485
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
0
|
0
|
80
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
12,750
|
7,250
|
7,750
|
2,500
|
0
|
0
|
0
|
7,750
|
0
|
5,000
|
-
|
-
|
5,000
|
5,000
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
5,000
|
5,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-12,752
|
-7,250
|
-7,830
|
-2,500
|
0
|
-6,743
|
3
|
-7,983
|
83
|
-15,292
|
0
|
243
|
-6,149
|
-14,523
|
-25
|
-1,258
|
-1,824
|
-4,615
|
0
|
-1,465
|
-3,228
|
-
|
-
|
-
|
-
|
-12,968
|
-8,404
|
-2,309
|
-7,566
|
-705
|
-10,138
|
-5,247
|
-2,060
|
-2,350
|
-1,817
|
-1,940
|
-22
|
-386
|
-
|
-
|
-
|
-11,393
|
-3,988
|
-2,179
|
-7
|
-13,919
|
-13,754
|
-3,062
|
0
|
-3,286
|
-14,068
|
-323
|
-11
|
-3,408
|
-1,604
|
-1,611
|
-1,609
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,469
|
3,063
|
668
|
-559
|
2,773
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.9
|
9.8
|
2.8
|
-2.0
|
9.8
|