|
(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
|
1,350
|
1,305
|
1,265
|
1,154
|
889
|
816
|
780
|
633
|
601
|
561
|
477
|
464
|
457
|
-
|
458
|
444
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,542
|
2,161
|
674
|
572
|
2,122
|
916
|
1,619
|
1,100
|
1,227
|
1,153
|
3,924
|
2,424
|
3,537
|
887
|
3,665
|
2,689
|
1,964
|
1,409
|
2,306
|
2,165
|
1,729
|
1,445
|
1,000
|
1,855
|
2,038
|
2,408
|
1,416
|
770
|
847
|
869
|
1,728
|
1,011
|
500
|
715
|
1,788
|
773
|
708
|
692
|
2,898
|
768
|
779
|
1,750
|
978
|
837
|
805
|
988
|
1,570
|
2,163
|
2,717
|
2,649
|
2,856
|
2,690
|
2,590
|
2,176
|
1,983
|
1,605
|
1,770
|
3,915
|
|
営業キャッシュフロー
|
-7,642
|
-8,087
|
-11,675
|
-6,592
|
-11,165
|
-11,333
|
-14,528
|
-11,244
|
-12,830
|
-7,313
|
-28,200
|
-16,899
|
-15,804
|
-
|
-24,280
|
-16,347
|
-19,032
|
28,767
|
-16,286
|
-12,356
|
-12,045
|
6,998
|
-14,348
|
-8,407
|
30,666
|
-5,225
|
-3,839
|
-
|
-2,744
|
-2,712
|
3,157
|
-3,093
|
3,799
|
-4,148
|
-2,280
|
-2,870
|
-2,436
|
17,678
|
-914
|
-3,975
|
-3,075
|
30,642
|
-1,009
|
-4,317
|
-3,663
|
-3,890
|
-4,924
|
-7,208
|
-2,099
|
-3,927
|
-4,947
|
2,727
|
-8,625
|
-2,903
|
2,198
|
6,470
|
-296
|
-5,501
|
|
資本的支出
|
-333
|
-718
|
-548
|
-573
|
-976
|
-412
|
-498
|
-361
|
-210
|
-100
|
-49
|
-31
|
-147
|
-98
|
-225
|
-181
|
-60
|
36
|
-31
|
0
|
0
|
-28
|
-
|
-
|
-
|
16
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17
|
0
|
0
|
-3
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-333
|
-718
|
-548
|
-12,563
|
-5,522
|
-23,383
|
19,502
|
19,639
|
-210
|
-20,091
|
-49
|
9,969
|
4,853
|
-
|
-225
|
-181
|
-42
|
4,898
|
-31
|
45
|
622
|
-24
|
813
|
801
|
-24
|
16
|
-
|
-
|
-
|
0
|
-300
|
-6,000
|
-13,000
|
0
|
-
|
-
|
-
|
-200
|
-13,500
|
0
|
-7,000
|
-6,000
|
-5,000
|
0
|
26
|
-15,247
|
-7,234
|
-4,482
|
5,494
|
5,511
|
-7,246
|
5,896
|
9,522
|
-36,431
|
-6,693
|
-19,981
|
58,213
|
19,347
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,424
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
1,368
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13
|
0
|
0
|
0
|
545
|
1,825
|
25
|
13,648
|
|
長期借入れによる収入
|
0
|
8,734
|
0
|
-47
|
4,486
|
-5
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
6,500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
714
|
714
|
715
|
0
|
0
|
1,042
|
1,041
|
1,042
|
2,792
|
1,041
|
1,042
|
1,042
|
6,083
|
45
|
0
|
0
|
3,271
|
0
|
1,786
|
1,833
|
16,380
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
938
|
937
|
1,313
|
2,125
|
2,125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,616
|
0
|
3,286
|
0
|
5,066
|
-1
|
5,533
|
0
|
|
財務キャッシュフロー
|
2,525
|
11,442
|
38,766
|
-815
|
3,969
|
37,862
|
60
|
-840
|
29,094
|
55,075
|
296
|
-881
|
-732
|
-
|
13,574
|
-2
|
149
|
80
|
-3,299
|
16
|
-1,813
|
-1,846
|
7,871
|
20
|
4,446
|
921
|
2,316
|
-
|
7,493
|
20,059
|
-201
|
2,984
|
6,618
|
21,092
|
-1,096
|
-951
|
-1,321
|
23,161
|
-2,000
|
17,810
|
-1,536
|
-1,439
|
-735
|
-1,134
|
-1,260
|
-1,322
|
-1,368
|
-1,165
|
-1,368
|
124,494
|
-4,956
|
-1,104
|
-4,001
|
-1,066
|
-6,894
|
-3,031
|
-5,849
|
-10,689
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-2,906
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-13.0
|
-
|
-
|
-
|
-
|