|
(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
|
|
減価償却費
|
3,571
|
3,356
|
3,507
|
3,802
|
3,358
|
3,242
|
3,468
|
3,750
|
3,746
|
3,623
|
3,713
|
4,038
|
3,841
|
3,931
|
3,965
|
3,932
|
3,612
|
3,764
|
3,805
|
3,546
|
3,381
|
3,194
|
4,189
|
3,620
|
3,124
|
4,425
|
4,342
|
4,495
|
4,753
|
3,226
|
3,987
|
5,290
|
3,773
|
4,791
|
5,100
|
5,462
|
5,373
|
6,122
|
6,544
|
6,573
|
6,569
|
7,427
|
6,207
|
5,805
|
5,390
|
7,771
|
4,856
|
4,672
|
4,138
|
5,042
|
5,114
|
4,754
|
4,706
|
5,650
|
4,644
|
3,623
|
|
株式報酬費用
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
15,240
|
2,334
|
8,518
|
-1,637
|
4,484
|
4,843
|
-1,369
|
1,536
|
464
|
-
|
-8,371
|
16,063
|
369
|
37,636
|
4,926
|
9,569
|
9,557
|
15,222
|
-2,362
|
-4,015
|
19,459
|
-1,257
|
2,362
|
16,844
|
-
|
7,130
|
-7,430
|
2,037
|
14,400
|
3,519
|
-18,214
|
-7,516
|
29,811
|
26,213
|
29,227
|
2,152
|
21,362
|
4,685
|
-758
|
6,303
|
-11,412
|
34,138
|
-4,250
|
18,734
|
17,193
|
16,346
|
-1,416
|
1,364
|
10,792
|
9,166
|
10,451
|
-1,320
|
7,411
|
-6,766
|
18,090
|
30,992
|
|
資本的支出
|
-1,718
|
-4,052
|
-1,992
|
-6,889
|
-8,102
|
-2,022
|
-2,843
|
-2,722
|
-3,500
|
-5,643
|
-3,501
|
-4,693
|
-3,123
|
-6,721
|
-5,723
|
-7,982
|
-10,372
|
-17,627
|
-9,825
|
-8,629
|
-8,707
|
-12,424
|
-3,245
|
-6,933
|
-9,009
|
-7,909
|
-8,192
|
-9,107
|
-6,996
|
-1,469
|
-8,777
|
-1,558
|
-13,225
|
-10,836
|
-1,976
|
-2,549
|
-4,354
|
-6,946
|
-3,267
|
-660
|
-1,417
|
-3,916
|
-1,024
|
-6,857
|
-3,961
|
-8,454
|
-3,160
|
-2,278
|
-6,746
|
-6,051
|
-4,493
|
-5,523
|
-8,252
|
-25,388
|
-10,302
|
-8,182
|
|
投資キャッシュフロー
|
-2,549
|
-3,875
|
-2,496
|
-7,133
|
-4,831
|
8,167
|
-2,620
|
-17,036
|
-15,209
|
-
|
-4,130
|
-2,917
|
-8,928
|
-5,818
|
-3,577
|
-8,888
|
-2,813
|
-16,993
|
-16,480
|
-13,907
|
-15,615
|
-6,228
|
-29,810
|
-9,653
|
-
|
3,139
|
30,605
|
-28,857
|
-4,035
|
4,740
|
-10,048
|
268
|
-6,487
|
-11,049
|
1,704
|
-32,295
|
-3,224
|
10,058
|
-5,758
|
-911
|
4,481
|
5,151
|
-45,639
|
21,196
|
-18,219
|
9,922
|
-16,681
|
-7,365
|
-1,534
|
-3,057
|
-16,483
|
-11,749
|
-23,046
|
-26,653
|
-3,222
|
-7,077
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
342
|
0
|
101
|
-
|
0
|
0
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,371
|
867
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
6,956
|
-2,209
|
793
|
6,978
|
-4,663
|
1,522
|
6,466
|
-869
|
-6,188
|
-
|
1,947
|
-340
|
-5,631
|
-5,093
|
-3,701
|
4,007
|
1,056
|
-3,137
|
4,235
|
1,714
|
-2,398
|
874
|
27,509
|
-2,549
|
-
|
-1,904
|
-11,365
|
6,006
|
29,053
|
-13,574
|
1,989
|
6,784
|
-6,961
|
-12,550
|
-2,907
|
3,154
|
-14,736
|
-5,344
|
1,376
|
-12,222
|
4,826
|
2,901
|
-743
|
2,353
|
-2,156
|
-1,037
|
-399
|
-5,157
|
237
|
12,117
|
7,985
|
6,189
|
2,079
|
1,112
|
-6,007
|
3,173
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,843
|
-841
|
-32,154
|
7,788
|
22,810
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-4.3
|
-0.5
|
-17.0
|
4.7
|
12.9
|