|
(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
|
-
|
-
|
-
|
-
|
-585
|
4,031
|
772
|
714
|
738
|
738
|
772
|
846
|
886
|
985
|
1,155
|
-
|
-
|
1,568
|
2,067
|
-
|
1,945
|
2,377
|
2,762
|
3,215
|
3,161
|
3,524
|
3,900
|
3,854
|
3,857
|
4,452
|
3,346
|
4,074
|
4,286
|
4,089
|
4,552
|
5,021
|
4,762
|
4,729
|
4,830
|
5,031
|
5,567
|
5,153
|
6,369
|
6,727
|
7,305
|
8,454
|
10,316
|
10,829
|
11,669
|
11,359
|
10,931
|
11,549
|
13,221
|
29,348
|
14,364
|
15,294
|
14,929
|
15,428
|
|
株式報酬費用
|
-11
|
305
|
250
|
173
|
446
|
177
|
444
|
156
|
251
|
48
|
291
|
311
|
419
|
249
|
75
|
546
|
728
|
835
|
2,072
|
418
|
401
|
285
|
353
|
389
|
398
|
295
|
467
|
430
|
386
|
400
|
811
|
634
|
613
|
629
|
577
|
940
|
616
|
650
|
958
|
742
|
734
|
734
|
906
|
705
|
812
|
809
|
1,072
|
862
|
868
|
871
|
1,387
|
750
|
750
|
750
|
1,283
|
1,003
|
936
|
936
|
|
営業キャッシュフロー
|
1,309
|
-3,903
|
633
|
1,289
|
1,640
|
-60
|
1,390
|
477
|
6,513
|
2,506
|
-126
|
967
|
-
|
1,376
|
-341
|
2,705
|
2,581
|
20,243
|
-1,195
|
-1,033
|
-1,988
|
18,503
|
29,463
|
15,831
|
3,782
|
8,468
|
10,599
|
3,662
|
8,357
|
26,035
|
4,213
|
9,129
|
3,397
|
-332
|
3,579
|
6,105
|
2,214
|
5,030
|
6,338
|
11,952
|
-5,925
|
15,212
|
11,428
|
10,985
|
11,667
|
22,017
|
9,327
|
15,694
|
14,924
|
6,476
|
11,757
|
12,883
|
21,193
|
23,517
|
10,311
|
21,926
|
25,501
|
6,862
|
|
資本的支出
|
-885
|
-136
|
-10
|
-6,919
|
-1,734
|
-16,256
|
-25,710
|
-49
|
-11,033
|
-1,078
|
-840
|
-14,792
|
-5,184
|
-21,378
|
-82
|
-8,880
|
-20,776
|
-
|
-290
|
-133
|
-2,293
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-257
|
-48,194
|
-2,828
|
-39,347
|
-74,770
|
-1,773
|
-140,964
|
-40,515
|
-53,830
|
-86,654
|
-204,166
|
-23,859
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
3,899
|
402
|
75
|
-892
|
-1,266
|
-13,281
|
-21,439
|
3,868
|
-29,419
|
5,283
|
13,179
|
-27,522
|
-
|
-24,870
|
-5,394
|
4,685
|
-46,738
|
-36,751
|
2,407
|
37,566
|
-15,409
|
-47,984
|
-19,585
|
-21,910
|
-8,308
|
-29,419
|
-18,982
|
21,218
|
819
|
-80,954
|
23,806
|
4,533
|
-55,653
|
130,411
|
-144,757
|
56,806
|
-37,699
|
34,525
|
-34,422
|
-46,048
|
72,731
|
-95,228
|
-16
|
-54,342
|
-26,012
|
-187,259
|
-25,559
|
-80,865
|
8,151
|
45,712
|
-51,974
|
11,229
|
-174,591
|
-26,818
|
-80,669
|
-7,780
|
-6,856
|
23,803
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
927
|
0
|
0
|
0
|
-
|
-
|
2,998
|
2,627
|
1,339
|
1,658
|
2,485
|
1,947
|
2,927
|
2,585
|
1,623
|
72
|
-
|
-
|
1,784
|
5,860
|
4,125
|
26,971
|
0
|
9,999
|
3,914
|
185
|
0
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
1,645
|
0
|
5,009
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,308
|
5,010
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,800
|
2,500
|
2,000
|
29,000
|
38,025
|
22,750
|
76,375
|
0
|
19,500
|
41,800
|
3,750
|
25,000
|
4,000
|
37,300
|
6,000
|
13,500
|
5,000
|
39,000
|
33,000
|
3,300
|
0
|
70,000
|
3,000
|
93,500
|
26,000
|
19,000
|
56,641
|
0
|
6,000
|
3,999
|
84,000
|
63,500
|
9,000
|
158,000
|
4,000
|
51,000
|
163,500
|
162,000
|
39,000
|
76,500
|
17,350
|
16,000
|
56,000
|
15,000
|
247,000
|
48,000
|
93,000
|
64,000
|
170,000
|
78,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
6,000
|
18,000
|
0
|
33,062
|
0
|
47,540
|
0
|
0
|
23,000
|
124
|
41,925
|
0
|
7,000
|
15,800
|
2,000
|
0
|
17,300
|
29,899
|
25,767
|
162
|
166
|
44,070
|
21,667
|
23,164
|
14,171
|
21,589
|
42,326
|
174
|
8,179
|
77,183
|
9,780
|
84,345
|
112,211
|
5,000
|
6,000
|
136,000
|
86,750
|
19,600
|
0
|
11,000
|
69,000
|
9,500
|
74,500
|
202,000
|
56,000
|
10,000
|
46,272
|
170,000
|
66,000
|
|
財務キャッシュフロー
|
-5,182
|
3,340
|
962
|
4,535
|
-4,604
|
12,260
|
20,176
|
-4,522
|
22,394
|
-3,601
|
-16,928
|
29,424
|
-
|
23,155
|
28,932
|
-796
|
16,699
|
16,348
|
2,097
|
-19,163
|
1,695
|
28,218
|
-13,231
|
8,802
|
3,316
|
21,565
|
2,187
|
-25,024
|
-2,111
|
63,602
|
-46,034
|
43,974
|
2,223
|
-5,969
|
27,775
|
-44,005
|
3,849
|
-14,509
|
-441
|
47,415
|
-9,874
|
35,814
|
-6,926
|
41,848
|
26,843
|
139,612
|
3,650
|
66,626
|
-3,509
|
-64,002
|
37,215
|
-32,772
|
157,109
|
10,794
|
68,361
|
-10,668
|
-19,917
|
-7,116
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|