|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
2,171
|
2,317
|
1,896
|
1,729
|
1,794
|
1,458
|
1,394
|
1,325
|
1,229
|
1,127
|
1,140
|
1,159
|
1,142
|
1,142
|
1,156
|
1,310
|
1,261
|
918
|
1,143
|
1,132
|
1,065
|
1,177
|
1,255
|
1,320
|
1,250
|
1,448
|
1,328
|
1,432
|
1,564
|
1,615
|
1,985
|
1,983
|
2,297
|
2,363
|
2,466
|
2,517
|
2,593
|
2,645
|
2,691
|
2,657
|
2,825
|
2,848
|
2,876
|
2,890
|
2,993
|
3,100
|
3,158
|
3,230
|
3,581
|
3,775
|
3,861
|
3,906
|
4,267
|
4,309
|
4,515
|
4,328
|
4,448
|
|
株式報酬費用
|
1,520
|
1,043
|
1,082
|
928
|
1,401
|
565
|
839
|
805
|
1,461
|
1,232
|
1,172
|
1,010
|
1,597
|
1,126
|
1,929
|
1,412
|
1,108
|
838
|
1,241
|
1,851
|
1,249
|
1,075
|
1,505
|
1,745
|
1,347
|
1,132
|
2,056
|
2,415
|
2,181
|
1,672
|
2,317
|
2,151
|
2,033
|
1,724
|
3,082
|
2,921
|
2,758
|
2,407
|
3,377
|
3,186
|
3,097
|
2,701
|
3,527
|
3,562
|
3,654
|
3,199
|
4,749
|
5,082
|
5,239
|
4,690
|
5,469
|
5,412
|
5,380
|
4,903
|
5,421
|
5,344
|
5,105
|
|
営業キャッシュフロー
|
-
|
2,681
|
-9,697
|
-2,868
|
1,192
|
776
|
-1,879
|
-8,918
|
-52
|
-4,193
|
-3,963
|
-7,892
|
-1,898
|
8,740
|
3,028
|
655
|
5,836
|
-10,183
|
-6,522
|
3,690
|
4,216
|
-2,668
|
-
|
8,925
|
15,962
|
8,500
|
6,840
|
1,880
|
29,745
|
-12,349
|
-7,977
|
19,981
|
-13,249
|
39,677
|
16,898
|
19,092
|
-5,964
|
15,098
|
30,823
|
66,160
|
38,109
|
25,770
|
3,452
|
64,001
|
122,384
|
34,559
|
32,715
|
24,020
|
65,575
|
42,223
|
40,067
|
45,748
|
12,780
|
39,795
|
39,727
|
45,350
|
-6,567
|
|
資本的支出
|
-719
|
-174
|
-141
|
-244
|
-151
|
-55
|
-150
|
-186
|
-148
|
-337
|
-227
|
-340
|
-143
|
-320
|
-352
|
-657
|
-501
|
-1,275
|
-584
|
-402
|
-245
|
-1,116
|
-733
|
-5,061
|
-375
|
-723
|
-952
|
-2,177
|
-863
|
-4,255
|
-4,502
|
-2,307
|
-905
|
-1,290
|
-1,685
|
-2,592
|
-1,867
|
-1,347
|
-1,045
|
-3,309
|
-3,017
|
-1,503
|
-1,853
|
-3,520
|
-3,807
|
-2,240
|
-2,962
|
-5,301
|
-10,153
|
-1,620
|
-2,004
|
-3,899
|
-4,658
|
-4,960
|
-1,985
|
-2,015
|
-2,335
|
|
投資キャッシュフロー
|
-
|
-171
|
-144
|
-238
|
-153
|
8,658
|
253
|
613
|
-1,627
|
1,246
|
-227
|
-340
|
-143
|
-320
|
-352
|
-657
|
-501
|
-1,275
|
-584
|
-240
|
-137
|
-1,116
|
-
|
-5,061
|
-375
|
-723
|
-952
|
-2,177
|
-863
|
-4,255
|
-4,502
|
-2,307
|
-905
|
-1,290
|
-1,685
|
-2,592
|
-1,699
|
-1,347
|
-1,045
|
-3,309
|
-3,017
|
-1,503
|
-1,853
|
-37,096
|
-216,802
|
-33,049
|
-40,189
|
-941
|
-26,679
|
-55,691
|
-5,603
|
-56,553
|
9,121
|
40,469
|
-4,613
|
1,378
|
-7,307
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
3,709
|
7,501
|
0
|
0
|
0
|
11,635
|
13,358
|
12,500
|
12,499
|
20,000
|
12,498
|
12,497
|
12,500
|
12,499
|
12,500
|
12,499
|
15,001
|
14,999
|
14,996
|
15,363
|
15,131
|
18,178
|
45,337
|
32,335
|
25,231
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,530
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
243
|
977
|
49
|
16
|
257
|
49
|
354
|
14,609
|
708
|
1,277
|
533
|
290
|
34,866
|
943
|
1,876
|
-6,263
|
267
|
246
|
1,149
|
768
|
2,245
|
-
|
1,822
|
4,743
|
220
|
-348
|
461
|
853
|
1,547
|
-14,370
|
632
|
-1,217
|
-4,145
|
467
|
286
|
1,005
|
-11,652
|
-16,615
|
-12,403
|
-11,783
|
-23,053
|
-17,631
|
-12,453
|
-12,343
|
-16,670
|
-23,410
|
-13,165
|
-15,023
|
-18,055
|
-22,601
|
-15,993
|
-14,543
|
-20,110
|
-46,987
|
-32,775
|
-24,621
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,122
|
34,835
|
37,742
|
43,335
|
-8,902
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2
|
18.1
|
19.4
|
20.3
|
-3.7
|