|
(単位:千ドル)
|
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
|
3,798
|
4,182
|
3,561
|
3,915
|
3,532
|
3,282
|
3,272
|
3,812
|
3,362
|
3,651
|
4,689
|
3,254
|
2,941
|
2,122
|
2,243
|
1,106
|
782
|
864
|
669
|
214
|
270
|
202
|
146
|
135
|
145
|
140
|
81
|
28
|
168
|
202
|
180
|
143
|
112
|
99
|
81
|
116
|
118
|
146
|
151
|
174
|
1,886
|
2,571
|
2,528
|
2,622
|
2,417
|
2,896
|
2,868
|
3,054
|
2,195
|
2,165
|
2,032
|
1,862
|
1,119
|
1,118
|
816
|
554
|
|
株式報酬費用
|
50
|
47
|
315
|
106
|
98
|
121
|
133
|
100
|
143
|
92
|
702
|
87
|
158
|
143
|
-152
|
799
|
34
|
34
|
30
|
115
|
106
|
106
|
77
|
34
|
13
|
596
|
13
|
13
|
13
|
13
|
9
|
6
|
42
|
64
|
64
|
41
|
79
|
116
|
115
|
239
|
1,500
|
609
|
485
|
423
|
700
|
600
|
651
|
342
|
200
|
475
|
275
|
318
|
471
|
563
|
420
|
399
|
|
営業キャッシュフロー
|
764
|
6,251
|
2,271
|
3,853
|
3,265
|
2,989
|
4,118
|
6,726
|
4,369
|
4,356
|
5,405
|
6,622
|
1,821
|
297
|
-872
|
-
|
-1,106
|
-328
|
-41
|
70
|
-333
|
-200
|
-173
|
-186
|
-1,413
|
627
|
-142
|
438
|
108
|
-287
|
476
|
341
|
-181
|
-289
|
-79
|
-168
|
-536
|
-55
|
572
|
-134
|
487
|
3,175
|
4,835
|
2,401
|
236
|
1,173
|
1,568
|
2,495
|
-603
|
929
|
2,565
|
1,696
|
-4,544
|
-1,582
|
-155
|
-857
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-85
|
-35
|
-72
|
-21
|
-1
|
1
|
-278
|
-46
|
-
|
-2
|
-2
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-56
|
-261
|
-112
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
6,069
|
-15,185
|
-7,117
|
-4,644
|
-3,548
|
-1,504
|
9,695
|
-22,862
|
-9,685
|
414
|
-5,296
|
-4,975
|
-1,855
|
-206
|
702
|
-
|
-1
|
-85
|
-35
|
-72
|
-21
|
23
|
0
|
1,699
|
-46
|
-31
|
-141
|
-1,092
|
-187
|
-14
|
79
|
-159
|
-128
|
-6
|
-531
|
-444
|
-326
|
-551
|
-125
|
-2,323
|
-3,253
|
-1,917
|
-11,938
|
159
|
-1,367
|
-1,408
|
-590
|
6,191
|
-179
|
-2,517
|
3,387
|
5,077
|
-2,422
|
-2,087
|
-5,159
|
-2,214
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
578
|
579
|
596
|
596
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
127
|
396
|
168
|
20
|
204
|
234
|
82
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-12,015
|
4,935
|
2,927
|
1,720
|
-79
|
-72
|
-12,470
|
1,800
|
1,973
|
-3,028
|
0
|
-2,000
|
0
|
0
|
-20
|
-
|
-
|
-
|
-81
|
1,318
|
-
|
-
|
-
|
-
|
277
|
67
|
518
|
1
|
-1,005
|
-71
|
-54
|
-35
|
-87
|
-65
|
873
|
2,427
|
5,244
|
-48
|
-74
|
-76
|
-209
|
-238
|
7,729
|
-1,242
|
-859
|
-1,011
|
-179
|
-7,309
|
-563
|
1,805
|
-7,020
|
-205
|
9,745
|
-104
|
0
|
2,085
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|