|
(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
|
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
|
|
株式報酬費用
|
294
|
634
|
284
|
292
|
345
|
345
|
273
|
1
|
434
|
680
|
363
|
313
|
413
|
360
|
371
|
410
|
380
|
380
|
362
|
390
|
385
|
400
|
366
|
413
|
412
|
534
|
2,430
|
800
|
265
|
289
|
328
|
332
|
307
|
398
|
336
|
374
|
374
|
573
|
590
|
793
|
615
|
851
|
704
|
978
|
1,006
|
1,601
|
1,356
|
1,225
|
1,271
|
2,010
|
1,314
|
1,587
|
1,828
|
2,576
|
2,041
|
2,745
|
|
営業キャッシュフロー
|
8,357
|
5,002
|
10,207
|
3,869
|
9,943
|
10,783
|
4,308
|
10,892
|
13,545
|
6,073
|
581
|
11,415
|
16,190
|
7,549
|
6,780
|
12,404
|
8,512
|
8,135
|
18,151
|
9,545
|
12,487
|
16,002
|
12,408
|
24,937
|
8,584
|
3,822
|
14,684
|
20,467
|
17,815
|
23,088
|
20,236
|
19,575
|
30,538
|
21,748
|
21,392
|
15,900
|
30,556
|
14,513
|
17,691
|
24,750
|
9,250
|
19,662
|
23,831
|
29,708
|
17,970
|
22,769
|
31,433
|
37,945
|
21,460
|
36,419
|
45,088
|
52,067
|
33,027
|
44,586
|
51,284
|
54,801
|
|
資本的支出
|
-1,330
|
-1,640
|
-1,294
|
-1,119
|
-2,111
|
-3,678
|
-2,803
|
-2,738
|
-3,775
|
-4,995
|
-3,328
|
-2,317
|
-3,131
|
-3,556
|
-3,197
|
-4,407
|
-5,268
|
-6,894
|
-3,247
|
-2,266
|
-2,336
|
-2,747
|
-3,806
|
-2,956
|
-4,792
|
-3,515
|
-1,977
|
-1,424
|
-2,160
|
-2,306
|
-1,123
|
-1,907
|
-1,942
|
-1,637
|
-2,276
|
-3,204
|
-1,759
|
-2,619
|
-3,791
|
1,423
|
-1,141
|
-1,632
|
-1,917
|
-1,201
|
-4,271
|
-2,664
|
-3,014
|
-2,054
|
-2,676
|
-2,341
|
-3,132
|
-4,669
|
-2,966
|
-3,938
|
-3,089
|
-4,033
|
|
投資キャッシュフロー
|
-1,041
|
-1,786
|
-51,555
|
-2,375
|
-2,111
|
-3,679
|
-2,803
|
-12,619
|
-8,358
|
-5,932
|
-3,328
|
-3,817
|
-3,131
|
-22,885
|
-3,197
|
-4,407
|
-8,541
|
-5,528
|
-3,247
|
-2,266
|
-2,336
|
-4,547
|
-4,006
|
-21,132
|
-4,792
|
-5,515
|
-1,977
|
-1,424
|
-2,160
|
-2,306
|
-1,123
|
-1,907
|
-1,942
|
-1,637
|
-2,276
|
-32,338
|
-46,320
|
-2,564
|
-3,962
|
1,423
|
-1,141
|
-1,632
|
-1,917
|
-1,201
|
-21,323
|
-2,739
|
-3,014
|
-2,054
|
-5,676
|
-2,341
|
-3,132
|
-4,669
|
-187,903
|
-3,025
|
-3,089
|
-4,033
|
|
自己株式の取得による支出
|
-
|
-
|
17,013
|
12,987
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,242
|
1,046
|
389
|
725
|
2,462
|
344
|
1,873
|
964
|
521
|
1,849
|
2,467
|
406
|
61
|
182
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,677
|
-3,724
|
43,326
|
-948
|
-8,887
|
-6,712
|
-4,041
|
569
|
-3,519
|
2,712
|
1,832
|
-7,270
|
-9,275
|
11,970
|
-1,919
|
-3,985
|
-8,567
|
1,502
|
-13,118
|
-9,714
|
-6,988
|
-14,651
|
-4,709
|
-1,544
|
-4,696
|
523
|
-14,482
|
-16,789
|
-13,707
|
-12,152
|
-5,196
|
-6,654
|
-6,872
|
-5,308
|
-9,831
|
-5,808
|
-4,845
|
-5,670
|
-4,154
|
-5,838
|
-5,869
|
-6,270
|
-6,519
|
-5,947
|
-6,568
|
-6,591
|
-7,008
|
-7,918
|
-7,712
|
-7,413
|
-9,986
|
-9,985
|
-9,949
|
-9,518
|
-11,770
|
-26,740
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,398
|
30,061
|
40,648
|
48,195
|
50,768
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1
|
13.5
|
17.1
|
20.5
|
23.0
|