|
(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
|
-
|
-
|
103
|
105
|
98
|
111
|
98
|
104
|
116
|
143
|
91
|
89
|
87
|
83
|
78
|
68
|
52
|
48
|
44
|
43
|
42
|
43
|
36
|
39
|
29
|
26
|
29
|
4
|
14
|
20
|
137
|
127
|
130
|
131
|
133
|
134
|
129
|
132
|
130
|
169
|
100
|
100
|
100
|
200
|
100
|
100
|
100
|
200
|
100
|
100
|
100
|
200
|
100
|
100
|
100
|
200
|
100
|
200
|
|
株式報酬費用
|
2,494
|
1,710
|
315
|
641
|
426
|
395
|
604
|
555
|
598
|
504
|
698
|
606
|
531
|
598
|
491
|
381
|
352
|
348
|
195
|
172
|
153
|
253
|
87
|
285
|
400
|
327
|
327
|
362
|
1,176
|
406
|
408
|
547
|
761
|
396
|
259
|
323
|
380
|
387
|
246
|
467
|
243
|
308
|
368
|
395
|
328
|
686
|
408
|
721
|
459
|
462
|
1,130
|
932
|
813
|
764
|
902
|
1,234
|
774
|
772
|
|
営業キャッシュフロー
|
-2,899
|
37,229
|
-6,487
|
-6,246
|
-12,251
|
4,760
|
-8,094
|
1,200
|
79,681
|
-14,352
|
16,592
|
-8,068
|
10,118
|
-4,467
|
-6,169
|
20,098
|
13,696
|
-16,517
|
-8,642
|
-26,037
|
-56,236
|
-24,679
|
1,594
|
858
|
-5,053
|
-5,559
|
-8,562
|
-5,188
|
86,212
|
-3,592
|
9
|
-4,348
|
398
|
-14,265
|
3,322
|
-9,089
|
31,339
|
45,946
|
-4,807
|
-1,431
|
1,628
|
16,102
|
56,706
|
-2,208
|
-4,782
|
-8,107
|
24,447
|
-3,581
|
-5,100
|
79,031
|
-6,119
|
5,953
|
-7,384
|
56,310
|
7,061
|
63,084
|
-9,815
|
-16,861
|
|
資本的支出
|
-19
|
-124
|
-184
|
-62
|
-19
|
-325
|
-269
|
-90
|
-210
|
-290
|
-15
|
-12
|
0
|
-3
|
0
|
0
|
-64
|
-46
|
-9
|
-3
|
0
|
-13
|
0
|
-40
|
-15
|
-46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
9,981
|
-136
|
-184
|
-1,410
|
-19
|
-325
|
-269
|
-90
|
-210
|
-290
|
-15
|
522
|
-3,965
|
-3
|
4,000
|
0
|
-64
|
-46
|
-9
|
-3
|
0
|
1,199
|
0
|
-40
|
-15
|
-46
|
0
|
-28
|
0
|
78,264
|
-9
|
0
|
-21
|
-1
|
-16
|
0
|
0
|
0
|
-14
|
-11
|
0
|
-27
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-23
|
-18
|
-25
|
-1
|
-290
|
-41
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-4
|
-
|
-
|
0
|
0
|
-
|
-
|
-9
|
0
|
-
|
-
|
162
|
87
|
|
自己株式の取得による支出
|
0
|
259
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
993
|
15,222
|
5,567
|
6,719
|
6,529
|
6,600
|
7,134
|
5,756
|
6,572
|
3,576
|
0
|
2,856
|
7,557
|
3,515
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
500
|
500
|
500
|
500
|
2,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85,913
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
326
|
-248
|
1
|
0
|
7
|
4,910
|
1,035
|
7,161
|
-7,245
|
760
|
-822
|
-493
|
-500
|
-501
|
-2,000
|
12
|
0
|
-16
|
0
|
0
|
-1,295
|
31,687
|
-194
|
-57
|
0
|
-337
|
0
|
-13
|
-1,444
|
-2,357
|
-57
|
0
|
-144
|
-977
|
-86,917
|
-15,223
|
-5,742
|
-6,720
|
-6,543
|
-6,601
|
-7,296
|
-5,757
|
-6,586
|
-36,522
|
0
|
-2,853
|
-7,558
|
-35,866
|
0
|
0
|
-159
|
-42,871
|
-275
|
-162
|
-167
|
-42,893
|
-404
|
-88
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|