|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
6,866
|
6,788
|
-
|
6,246
|
-
|
-
|
5,982
|
6,159
|
6,862
|
5,604
|
6,045
|
6,662
|
6,650
|
6,812
|
10,553
|
7,789
|
7,750
|
7,649
|
7,615
|
7,517
|
7,443
|
7,514
|
-
|
8,244
|
7,453
|
7,782
|
8,058
|
8,731
|
8,459
|
9,877
|
12,017
|
11,344
|
11,354
|
10,880
|
11,354
|
10,940
|
10,808
|
11,732
|
12,440
|
11,934
|
11,736
|
11,417
|
11,258
|
10,670
|
10,166
|
9,825
|
-
|
9,991
|
10,155
|
10,445
|
10,183
|
9,616
|
9,728
|
9,902
|
10,087
|
9,401
|
9,829
|
9,936
|
9,750
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,554
|
1,848
|
3,004
|
2,121
|
-
|
-
|
3,915
|
2,616
|
2,629
|
3,747
|
4,145
|
2,772
|
3,624
|
3,844
|
|
営業キャッシュフロー
|
-45,710
|
31,371
|
-
|
24,326
|
-
|
-
|
36,901
|
-8,997
|
-
|
-
|
40,219
|
-2,560
|
3,364
|
34,093
|
11,483
|
22,089
|
28,771
|
41,831
|
-
|
-4,296
|
34,211
|
52,287
|
18,931
|
7,395
|
14,550
|
-
|
-
|
-5,779
|
10,767
|
53,688
|
33,091
|
-11,701
|
32,133
|
69,472
|
51,864
|
-15,717
|
48,144
|
64,841
|
21,802
|
24,855
|
10,263
|
28,938
|
22,633
|
-17,696
|
-
|
-
|
-
|
29,584
|
18,340
|
66,293
|
27,817
|
12,619
|
21,539
|
76,229
|
38,043
|
11,739
|
30,128
|
76,729
|
49,310
|
|
資本的支出
|
-
|
-9,012
|
-7,291
|
-10,354
|
-11,393
|
-
|
-
|
-14,883
|
-18,939
|
-14,117
|
-43,912
|
-9,062
|
-12,955
|
-10,106
|
-6,799
|
-4,574
|
-7,552
|
-11,608
|
-3,454
|
-4,461
|
-8,291
|
-8,160
|
-7,159
|
-8,494
|
-
|
-
|
-
|
-7,431
|
-8,932
|
-12,490
|
-26,004
|
-19,968
|
-14,958
|
-18,955
|
-20,766
|
-22,204
|
-13,461
|
-11,219
|
-16,065
|
-5,214
|
-6,898
|
-5,294
|
-10,665
|
-4,781
|
-3,415
|
-4,187
|
-5,123
|
-5,712
|
-
|
-
|
-
|
-4,033
|
-9,574
|
-6,501
|
-13,680
|
-7,467
|
-7,354
|
-10,656
|
-20,715
|
|
投資キャッシュフロー
|
-
|
-9,499
|
-
|
-11,389
|
-11,495
|
-
|
40,218
|
-15,368
|
-253
|
-7,419
|
-42,713
|
-10,020
|
-13,655
|
-10,398
|
-2,434
|
-4,536
|
-8,052
|
-11,226
|
-
|
-4,731
|
-6,436
|
-
|
-3,199
|
-8,883
|
-6,163
|
-8,184
|
-
|
-7,167
|
-8,663
|
-413,189
|
-26,666
|
-20,012
|
-14,881
|
-18,903
|
-20,426
|
-22,294
|
-13,400
|
-11,373
|
-14,622
|
-5,214
|
-6,898
|
-5,294
|
-10,665
|
-4,781
|
-4,346
|
-
|
-
|
-5,712
|
-
|
-1,518
|
-8,869
|
-1,993
|
-9,574
|
-5,127
|
-13,680
|
-7,467
|
-7,354
|
-10,656
|
-20,715
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,656
|
2,644
|
3,292
|
3,293
|
3,273
|
-
|
2,854
|
-
|
3,806
|
3,769
|
-
|
5,058
|
3,868
|
3,867
|
3,867
|
3,869
|
3,900
|
3,863
|
3,798
|
3,797
|
-
|
-
|
586
|
587
|
-
|
-
|
593
|
591
|
-
|
-
|
-
|
613
|
-
|
-
|
555
|
-
|
6
|
1,167
|
582
|
583
|
54
|
1,173
|
1,170
|
1,162
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,857
|
5,612
|
0
|
2,837
|
75
|
-
|
-
|
-62,565
|
31,061
|
24,606
|
25,394
|
-
|
14,485
|
0
|
0
|
0
|
0
|
25,154
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,869
|
2,720
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
857
|
13,032
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,140
|
-477
|
-1,786
|
46,973
|
0
|
0
|
0
|
-
|
17,667
|
2,500
|
162
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
10,000
|
7,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
638
|
-1,282
|
-
|
-1,176
|
-
|
-
|
-14,086
|
-786
|
-1,267
|
-2,078
|
-12,688
|
2,250
|
-2,417
|
-4,550
|
-21,495
|
-10,356
|
-8,054
|
-28,292
|
-
|
14,319
|
-
|
-
|
162,156
|
-86,825
|
-22,498
|
-28,289
|
-
|
-5,756
|
-1,682
|
400,179
|
-31,215
|
17,640
|
-431
|
-47,366
|
-36,520
|
32,475
|
-16,851
|
-45,807
|
-12,532
|
-12,981
|
-8,338
|
-31,760
|
-7,779
|
2,894
|
-
|
-
|
-
|
-21,035
|
-51,957
|
-31,784
|
-30,717
|
-29,776
|
-7,184
|
-52,585
|
-35,689
|
-8,668
|
-5,072
|
-255
|
-145,297
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
24,363
|
4,272
|
22,774
|
66,073
|
28,595
|
|
FCFマージン(%)
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
7.3
|
1.4
|
6.1
|
18.1
|
8.2
|