|
(単位:千ドル)
|
2Q12
|
3Q12
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q16
|
1Q18
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q21
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
2,624
|
2,559
|
2,260
|
2,106
|
2,012
|
2,173
|
2,229
|
2,144
|
2,571
|
2,352
|
2,421
|
2,403
|
2,297
|
2,278
|
2,438
|
2,439
|
2,586
|
2,476
|
2,396
|
2,220
|
-
|
2,363
|
2,253
|
2,249
|
2,167
|
2,665
|
7,444
|
8,068
|
7,649
|
7,328
|
7,503
|
7,577
|
7,824
|
7,635
|
7,063
|
7,087
|
7,472
|
7,465
|
7,080
|
6,884
|
8,240
|
6,746
|
6,518
|
6,688
|
-
|
7,718
|
7,951
|
8,089
|
8,285
|
9,433
|
10,120
|
9,530
|
9,405
|
9,554
|
9,790
|
9,742
|
|
株式報酬費用
|
394
|
-
|
743
|
700
|
700
|
824
|
3,500
|
1,300
|
-
|
690
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,004
|
-
|
-
|
982
|
1,410
|
1,992
|
1,608
|
561
|
2,162
|
1,775
|
2,092
|
-
|
4,569
|
1,926
|
2,980
|
2,580
|
2,350
|
1,405
|
3,186
|
808
|
2,522
|
2,341
|
3,452
|
|
営業キャッシュフロー
|
-12,015
|
17,498
|
-89,031
|
-
|
9,298
|
-95,839
|
-
|
62,863
|
30,913
|
-46,115
|
-22,214
|
14,901
|
41,127
|
-37,545
|
-8,702
|
17,994
|
-
|
-51,640
|
25,697
|
25,773
|
-
|
-39,860
|
-
|
-
|
35,775
|
-45,003
|
-53,467
|
39,177
|
100,849
|
-77,828
|
10,140
|
12,748
|
45,375
|
-59,187
|
37,509
|
-
|
-71,840
|
-24,608
|
-
|
113,958
|
-101,013
|
2,237
|
101,193
|
142,606
|
-
|
88,965
|
64,153
|
77,606
|
75,561
|
-31,135
|
35,803
|
61,766
|
18,744
|
-33,908
|
-26,758
|
58,616
|
|
資本的支出
|
-4,771
|
-
|
-749
|
3,030
|
-336
|
-955
|
-
|
-1,040
|
-907
|
-775
|
-478
|
-563
|
-1,200
|
-665
|
-470
|
-347
|
-
|
-
|
-
|
-
|
851
|
-160
|
-
|
-52
|
-556
|
-332
|
-245
|
-1,295
|
-852
|
-1,223
|
-561
|
-1,537
|
-1,470
|
-1,245
|
-
|
-
|
1,735
|
-1,122
|
-1,778
|
-2,524
|
4,664
|
-2,509
|
-4,373
|
-12,197
|
-
|
-9,008
|
-5,031
|
-4,899
|
-8,582
|
-5,447
|
-6,454
|
-7,929
|
-20,279
|
-5,932
|
-9,607
|
-5,947
|
|
投資キャッシュフロー
|
2,761
|
-489
|
690
|
-
|
13,407
|
-760
|
-
|
6,590
|
1,385
|
-492
|
6,452
|
-536
|
-1,072
|
-337
|
-362
|
-162
|
-
|
1,230
|
-
|
-9,020
|
37,706
|
27,267
|
26,179
|
-
|
8,449
|
107,547
|
-353,258
|
-1,283
|
-
|
-1,080
|
10,054
|
1,404
|
10,771
|
-1,201
|
-2,338
|
-
|
11,932
|
688
|
-
|
-1,122
|
14,343
|
-2,460
|
-3,891
|
-12,080
|
-
|
-8,971
|
-4,940
|
-4,836
|
-8,116
|
-5,320
|
-6,307
|
-7,364
|
-20,219
|
-3,392
|
-9,542
|
-5,927
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,400
|
60,027
|
0
|
0
|
-
|
-
|
17,722
|
12,779
|
-
|
-
|
15,453
|
15,315
|
15,005
|
20,381
|
2,740
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
450
|
0
|
900
|
30,999
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
100
|
-17,228
|
89,307
|
-
|
-14,008
|
96,696
|
-
|
-70,970
|
-34,133
|
49,152
|
15,878
|
-14,221
|
-43,372
|
39,393
|
5,875
|
-13,772
|
-70,336
|
52,728
|
-28,206
|
-42,845
|
-
|
12,238
|
-
|
-
|
-6,856
|
-60,171
|
404,866
|
-35,474
|
-
|
82,651
|
-20,214
|
-13,967
|
-57,350
|
61,303
|
-35,381
|
-
|
48,243
|
24,017
|
-
|
-112,619
|
27,630
|
-10,542
|
-66,788
|
-6,114
|
-
|
-2,703
|
-17,122
|
-21,312
|
-15,485
|
-3,979
|
-19,413
|
-19,513
|
-19,184
|
-19,302
|
-25,955
|
-10,094
|
|
フリーキャッシュフロー
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
53,837
|
-1,535
|
-39,840
|
-36,365
|
52,669
|
|
FCFマージン(%)
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
7.2
|
-0.2
|
-5.6
|
-4.7
|
7.0
|