|
(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
|
3,316
|
3,121
|
3,082
|
3,300
|
3,618
|
4,067
|
4,318
|
4,206
|
7,060
|
4,999
|
4,337
|
4,638
|
4,562
|
4,710
|
4,478
|
4,397
|
4,423
|
4,414
|
4,411
|
3,998
|
4,163
|
3,880
|
3,916
|
3,887
|
3,628
|
3,913
|
3,813
|
3,935
|
4,039
|
3,631
|
3,718
|
3,340
|
3,918
|
4,538
|
4,640
|
4,585
|
4,610
|
4,658
|
4,642
|
4,666
|
4,571
|
4,616
|
4,432
|
4,574
|
4,600
|
4,575
|
4,262
|
4,411
|
4,486
|
4,471
|
4,472
|
4,502
|
4,665
|
3,745
|
3,578
|
3,657
|
3,730
|
3,772
|
|
株式報酬費用
|
853
|
1,069
|
1,199
|
1,148
|
1,149
|
1,214
|
1,223
|
1,090
|
1,998
|
967
|
501
|
913
|
589
|
738
|
665
|
774
|
755
|
659
|
708
|
673
|
481
|
745
|
636
|
614
|
592
|
661
|
673
|
844
|
780
|
840
|
761
|
718
|
721
|
643
|
862
|
868
|
741
|
989
|
965
|
2,200
|
1,864
|
1,225
|
1,117
|
1,701
|
1,826
|
1,161
|
1,771
|
-245
|
744
|
1,576
|
664
|
1,349
|
965
|
922
|
770
|
981
|
1,037
|
998
|
|
営業キャッシュフロー
|
10,337
|
9,452
|
5,443
|
2,271
|
16,591
|
-256
|
-2,795
|
7,292
|
11,551
|
3,106
|
1,295
|
-
|
11,093
|
-4,843
|
15,994
|
11,105
|
25,297
|
2,903
|
6,921
|
30,661
|
12,627
|
-
|
-7,382
|
3,510
|
1,562
|
4,567
|
-20,015
|
20,916
|
19,138
|
20,953
|
-5,971
|
14,622
|
20,384
|
7,711
|
10,345
|
10,163
|
10,264
|
3,600
|
-15,371
|
-9,441
|
3,923
|
-8,943
|
-21,398
|
16,891
|
38,301
|
35,153
|
58
|
11,464
|
18,468
|
8,286
|
-2,356
|
12,588
|
-17,067
|
-26,617
|
15,172
|
18,869
|
-1,686
|
12,288
|
|
資本的支出
|
-3,950
|
-6,770
|
-2,884
|
-3,994
|
-6,245
|
-4,200
|
-2,294
|
-4,913
|
-2,512
|
-2,907
|
-1,475
|
-3,012
|
-5,065
|
-4,152
|
-2,710
|
-4,059
|
-3,492
|
-4,424
|
-1,664
|
-3,297
|
-2,585
|
-3,883
|
-4,461
|
-3,307
|
-2,522
|
-3,168
|
-1,716
|
-3,442
|
-4,665
|
-4,327
|
-5,580
|
-7,122
|
-6,568
|
-4,732
|
-3,472
|
-1,018
|
-1,531
|
-1,121
|
-1,736
|
-5,208
|
-4,497
|
-6,212
|
-3,590
|
-5,026
|
-3,925
|
-7,169
|
-3,321
|
-5,858
|
-6,017
|
-4,500
|
-5,059
|
-6,207
|
-3,281
|
-3,973
|
-3,806
|
-1,465
|
-1,818
|
-3,562
|
|
投資キャッシュフロー
|
-6,680
|
-6,413
|
-2,873
|
-3,890
|
-7,226
|
-28,770
|
-2,544
|
-5,294
|
-2,512
|
-2,599
|
-1,464
|
-
|
-5,061
|
-3,302
|
-2,689
|
-4,064
|
-3,316
|
-4,437
|
-1,664
|
-3,297
|
-41
|
-
|
-4,357
|
-3,157
|
-2,522
|
-740
|
-1,716
|
-3,442
|
-4,647
|
-4,296
|
-5,560
|
-7,122
|
-40,568
|
-4,729
|
-3,468
|
-935
|
-1,049
|
-968
|
-1,709
|
-5,200
|
-4,490
|
-6,167
|
-3,590
|
-5,026
|
-3,909
|
-7,185
|
-3,321
|
-5,858
|
-6,017
|
-4,500
|
-1,859
|
-6,207
|
20,934
|
18,028
|
-3,806
|
-1,465
|
-1,760
|
-3,575
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,093
|
1,094
|
5,244
|
1,094
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
237
|
|
財務キャッシュフロー
|
-111
|
-1,178
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-974
|
1,041
|
-
|
0
|
2,113
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,247
|
-
|
6,406
|
-8,594
|
-1,093
|
-2,554
|
-5,349
|
-1,211
|
-159
|
-3,394
|
13,844
|
-3,850
|
-21,193
|
-8,063
|
5,474
|
16,767
|
-6,168
|
14,938
|
28,406
|
-19,747
|
-21,690
|
-37,060
|
12,377
|
-4,484
|
-7,362
|
-13,260
|
14,176
|
-13,821
|
-13,282
|
5,805
|
-18,120
|
5,901
|
-10,442
|
-6,572
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-30,590
|
11,366
|
17,404
|
-3,504
|
8,726
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.7
|
6.7
|
10.1
|
-2.3
|
5.6
|