|
(単位:千ドル)
|
2Q11
|
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
|
1,225
|
1,393
|
1,346
|
1,224
|
1,046
|
934
|
901
|
885
|
872
|
891
|
853
|
755
|
946
|
840
|
704
|
654
|
717
|
764
|
873
|
998
|
1,174
|
1,286
|
1,486
|
1,703
|
1,808
|
1,798
|
1,776
|
1,671
|
1,633
|
1,895
|
2,186
|
2,482
|
2,559
|
2,696
|
3,261
|
3,378
|
3,550
|
3,535
|
3,738
|
3,718
|
4,443
|
4,808
|
4,941
|
4,854
|
4,896
|
5,274
|
5,071
|
4,795
|
4,684
|
4,760
|
4,831
|
4,667
|
4,601
|
4,584
|
4,448
|
4,297
|
4,241
|
3,995
|
3,926
|
|
株式報酬費用
|
-
|
861
|
1,046
|
1,184
|
1,072
|
1,309
|
1,022
|
1,433
|
1,432
|
1,412
|
1,349
|
1,616
|
1,457
|
1,786
|
2,587
|
2,336
|
2,057
|
1,978
|
2,137
|
2,633
|
2,429
|
2,348
|
2,237
|
2,230
|
2,900
|
7,938
|
10,293
|
11,109
|
11,178
|
12,097
|
9,981
|
14,053
|
15,982
|
10,797
|
11,335
|
11,917
|
13,158
|
14,161
|
14,497
|
16,436
|
18,294
|
17,074
|
16,751
|
15,080
|
17,335
|
15,575
|
11,634
|
11,274
|
10,199
|
9,854
|
8,355
|
7,789
|
7,437
|
6,859
|
6,494
|
9,927
|
5,162
|
5,002
|
9,366
|
|
営業キャッシュフロー
|
-
|
-5,550
|
-7,173
|
-4,787
|
-1,803
|
2,284
|
-416
|
-5,416
|
6,486
|
2,325
|
6,843
|
244
|
1,938
|
-1,210
|
8,103
|
5,340
|
9,862
|
15,894
|
1,488
|
8,074
|
2,762
|
22,348
|
25,270
|
16,682
|
31,542
|
16,859
|
38,455
|
17,675
|
-2,411
|
44,963
|
63,721
|
23,269
|
44,606
|
43,005
|
46,294
|
29,302
|
58,614
|
8,300
|
15,083
|
8,925
|
45,655
|
34,313
|
42,363
|
10,000
|
6,099
|
10,230
|
16,645
|
13,156
|
15,068
|
18,468
|
-
|
5,708
|
-4,943
|
45,257
|
16,236
|
-210
|
27,953
|
28,832
|
16,528
|
|
資本的支出
|
-
|
-1,223
|
-630
|
-606
|
-853
|
-587
|
-586
|
-587
|
-630
|
-837
|
-696
|
-1,069
|
-970
|
-958
|
-859
|
-1,154
|
-1,553
|
-1,558
|
-2,972
|
-2,154
|
-4,298
|
-1,565
|
-23,938
|
-1,896
|
-1,715
|
-2,314
|
-2,115
|
-3,456
|
-3,291
|
-3,893
|
-4,267
|
-4,960
|
-4,809
|
-5,382
|
-4,890
|
-4,189
|
-4,919
|
-11,278
|
-21,763
|
-10,553
|
-13,032
|
-6,930
|
-4,550
|
-3,465
|
-2,881
|
-2,624
|
-2,473
|
-2,452
|
-2,401
|
-5,075
|
-2,600
|
-2,746
|
-2,730
|
-2,922
|
-2,822
|
-3,414
|
-2,744
|
-3,265
|
-3,000
|
|
投資キャッシュフロー
|
-
|
-1,245
|
-1,123
|
-3,007
|
-3,099
|
13
|
2,376
|
-201
|
-1,668
|
3,211
|
-695
|
885
|
519
|
-798
|
2,098
|
-1,091
|
-1,559
|
-1,557
|
9,108
|
303
|
-8,801
|
-1,569
|
-107,148
|
-1,887
|
-55,139
|
-15,294
|
-2,117
|
-3,500
|
-14,941
|
-61,352
|
-303,245
|
-110,405
|
19,567
|
-5,349
|
-
|
-84,189
|
-4,919
|
-11,278
|
-21,763
|
-11,733
|
-13,032
|
-6,930
|
41,762
|
-18,465
|
-4,321
|
-2,624
|
-2,466
|
-2,452
|
-2,401
|
-5,075
|
-2,550
|
-2,746
|
-2,728
|
-2,922
|
-2,822
|
-3,414
|
-2,744
|
-768
|
-3,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
41
|
81
|
59
|
56
|
33
|
72
|
4
|
29
|
26
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
231
|
519
|
-
|
-
|
1,869
|
0
|
-
|
-
|
1,077
|
63
|
218
|
0
|
0
|
0
|
40,499
|
7,591
|
434
|
0
|
0
|
0
|
10,001
|
9,900
|
12,099
|
35,002
|
9,917
|
36,686
|
3,976
|
0
|
310
|
1,184
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,009
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-2,674
|
988
|
-827
|
4,500
|
-184
|
-15,412
|
-671
|
-1,970
|
-2,384
|
-958
|
-2,958
|
-1,889
|
-1,512
|
-1,292
|
-1,785
|
-3,595
|
-585
|
92,874
|
-40,818
|
-6,032
|
903
|
-933
|
-95
|
274,707
|
-10,902
|
-10,585
|
-33,618
|
-38,272
|
-8,592
|
85,325
|
49,408
|
-74,061
|
-32,126
|
-
|
46,601
|
-1,319
|
152,093
|
-4,085
|
-5,000
|
30
|
-10,222
|
-48,155
|
-46,098
|
80,682
|
-1,173
|
-875
|
-159,565
|
-100
|
-485
|
-81,856
|
115,743
|
-156,321
|
-12,316
|
-3,608
|
23,420
|
-2,468
|
-108,617
|
-1,033
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
13,414
|
-3,624
|
25,209
|
25,567
|
13,528
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
5.1
|
-1.5
|
10.1
|
8.3
|
4.2
|