|
(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
|
485
|
453
|
420
|
323
|
436
|
435
|
616
|
575
|
597
|
-
|
-
|
1,675
|
1,665
|
1,715
|
1,704
|
1,671
|
1,765
|
1,805
|
1,726
|
1,573
|
1,436
|
1,421
|
1,366
|
960
|
3,934
|
6,727
|
6,708
|
6,819
|
6,822
|
9,506
|
10,279
|
9,874
|
9,936
|
9,956
|
9,877
|
10,878
|
10,679
|
10,596
|
6,700
|
11,214
|
11,982
|
12,021
|
15,552
|
15,982
|
16,241
|
15,920
|
16,072
|
15,910
|
17,666
|
17,441
|
17,420
|
18,164
|
18,369
|
16,318
|
16,151
|
16,121
|
15,775
|
16,184
|
15,543
|
|
株式報酬費用
|
-
|
1,517
|
1,590
|
1,633
|
2,117
|
1,616
|
-
|
1,448
|
2,596
|
1,939
|
1,977
|
1,629
|
2,881
|
2,511
|
2,757
|
3,063
|
3,370
|
2,733
|
2,697
|
3,270
|
3,388
|
2,406
|
2,884
|
3,491
|
5,999
|
5,480
|
5,357
|
5,909
|
6,164
|
4,841
|
6,186
|
5,629
|
5,755
|
5,000
|
5,846
|
3,621
|
6,492
|
6,299
|
5,069
|
7,995
|
7,849
|
5,989
|
4,392
|
9,547
|
4,572
|
5,148
|
4,775
|
5,749
|
6,655
|
7,668
|
6,753
|
6,831
|
9,189
|
8,239
|
8,582
|
6,734
|
6,809
|
5,688
|
4,733
|
|
営業キャッシュフロー
|
-
|
6,607
|
16,987
|
-9,425
|
25,591
|
-1,614
|
-
|
-5,362
|
27,538
|
3,903
|
2,758
|
-33,231
|
-57,852
|
-11,205
|
43,417
|
-24,852
|
26,406
|
-
|
-152,479
|
-38,375
|
90,320
|
-53,075
|
31,652
|
-15,305
|
69,937
|
-158,415
|
-78,909
|
-61,755
|
-92,758
|
52,824
|
39,134
|
-23,215
|
-120,453
|
40,653
|
66,292
|
-252,320
|
-197,392
|
69,445
|
154,164
|
150,151
|
89,029
|
184,499
|
242,050
|
-81,775
|
119,386
|
117,239
|
-22,180
|
-42,959
|
145,047
|
127,752
|
7,317
|
-34,528
|
69,955
|
69,135
|
-102,807
|
-3,787
|
75,757
|
108,275
|
-247,444
|
|
資本的支出
|
-
|
-29
|
-341
|
-1,427
|
-910
|
-275
|
-
|
-762
|
-509
|
-383
|
-355
|
-439
|
-1,020
|
-355
|
-618
|
-1,397
|
-1,581
|
-745
|
-960
|
-591
|
-502
|
-368
|
-562
|
-369
|
-309
|
-565
|
-268
|
-1,275
|
-999
|
-242
|
-9,201
|
-2,568
|
-3,543
|
-850
|
-594
|
-358
|
-117
|
-314
|
-254
|
-2,560
|
-1,776
|
-486
|
-1,016
|
-2,510
|
-1,851
|
-1,134
|
-1,087
|
-1,448
|
-1,100
|
-3,890
|
-2,383
|
-1,923
|
-1,328
|
-407
|
-1,921
|
-2,984
|
-1,550
|
-1,412
|
-944
|
|
投資キャッシュフロー
|
-
|
-67
|
-3,311
|
-1,569
|
-955
|
-670
|
-
|
-1,544
|
-3,921
|
-364
|
-402
|
-858
|
-1,171
|
-5,411
|
-741
|
-1,440
|
-3,161
|
-
|
-1,019
|
-1,307
|
8,058
|
-2,142
|
-1,530
|
5,180
|
-394,306
|
-291
|
-27,577
|
-21,577
|
36,900
|
-127,237
|
-9,314
|
-2,095
|
-3,543
|
19,108
|
-9,022
|
9,366
|
-117
|
-314
|
-254
|
-2,608
|
-2,919
|
-10,998
|
-158,508
|
-22,575
|
-1,867
|
-1,305
|
-1,720
|
-13,145
|
-110,099
|
-4,105
|
-2,383
|
-2,460
|
-1,340
|
-1,016
|
-12,135
|
-2,984
|
-1,028
|
-1,412
|
-41,915
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,078
|
4,129
|
4,038
|
3,979
|
3,901
|
3,911
|
3,727
|
3,481
|
2,655
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
3,050
|
0
|
-
|
-
|
-
|
-
|
10,356
|
4,610
|
4,738
|
0
|
0
|
12,500
|
13,757
|
14,004
|
14,000
|
14,000
|
17,000
|
35,000
|
15,000
|
46,809
|
10,407
|
161,541
|
0
|
0
|
7,502
|
0
|
-
|
-
|
5,001
|
15,000
|
14,999
|
7,500
|
7,501
|
10,000
|
10,000
|
7,500
|
7,500
|
7,500
|
4,999
|
7,500
|
20,000
|
25,000
|
30,000
|
40,000
|
10,000
|
10,000
|
-
|
-
|
15,000
|
20,000
|
5,000
|
12,499
|
14,869
|
12,500
|
20,000
|
30,000
|
0
|
9,999
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
105,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-3,950
|
-7,634
|
-1,452
|
-8,772
|
-3,166
|
-
|
-10,609
|
1,337
|
170,303
|
24,462
|
-118
|
-7,587
|
19,652
|
-13,136
|
-8,923
|
4,372
|
-
|
122,035
|
1,549
|
90,041
|
-13,180
|
-126,708
|
179,191
|
251,655
|
365,730
|
-46,112
|
-14,451
|
99,887
|
114,061
|
4,660
|
-31,280
|
177,214
|
-32,013
|
-14,363
|
314,641
|
55,936
|
-64,737
|
-70,508
|
-87,673
|
-79,972
|
14,132
|
-90,887
|
-145,777
|
-94,400
|
-78,791
|
216,911
|
-115,078
|
-95,649
|
-75,042
|
-70,344
|
-56,146
|
34,302
|
-107,662
|
204,453
|
-174,461
|
-52,064
|
112,279
|
305,271
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-104,728
|
-6,771
|
74,207
|
106,863
|
-248,388
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-44.9
|
-3.1
|
35.2
|
49.4
|
-119.4
|