|
(単位:千ドル)
|
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
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,699
|
4,621
|
4,460
|
4,442
|
4,433
|
4,449
|
4,488
|
4,812
|
4,754
|
4,581
|
4,383
|
4,341
|
4,473
|
4,521
|
4,337
|
4,227
|
4,284
|
4,229
|
4,052
|
3,737
|
3,755
|
3,850
|
4,025
|
4,200
|
4,318
|
4,450
|
4,669
|
4,825
|
4,876
|
4,921
|
4,893
|
-
|
5,119
|
4,840
|
4,804
|
4,784
|
-
|
|
株式報酬費用
|
867
|
802
|
805
|
788
|
762
|
892
|
690
|
693
|
722
|
734
|
750
|
691
|
767
|
797
|
777
|
697
|
751
|
752
|
741
|
714
|
709
|
775
|
720
|
710
|
672
|
669
|
637
|
657
|
651
|
612
|
604
|
612
|
643
|
541
|
550
|
531
|
539
|
508
|
516
|
504
|
518
|
494
|
491
|
470
|
511
|
474
|
502
|
540
|
557
|
534
|
507
|
492
|
520
|
103
|
-
|
-701
|
947
|
-
|
2,595
|
|
営業キャッシュフロー
|
11,640
|
9,835
|
-13,082
|
11,645
|
16,508
|
17,534
|
-787
|
17,494
|
-4,618
|
35,244
|
8,617
|
-3,044
|
24,461
|
11,873
|
-9,017
|
25,851
|
-10,082
|
858
|
11,417
|
11,082
|
6,598
|
8,408
|
30,373
|
-5,990
|
-4,913
|
14,251
|
17,615
|
3,408
|
-10,260
|
32,817
|
9,630
|
-2,641
|
-18,218
|
7,946
|
16,462
|
4,618
|
8,545
|
31,430
|
8,246
|
17,991
|
-1,019
|
-7,515
|
-16,930
|
-1,571
|
-22,815
|
877
|
12,451
|
24,511
|
19,250
|
25,061
|
9,478
|
9,452
|
19,481
|
43,339
|
12,019
|
22,874
|
26,097
|
-
|
-
|
|
資本的支出
|
-2,903
|
-3,333
|
-6,397
|
-3,891
|
-1,443
|
-2,888
|
-2,468
|
-2,875
|
-4,042
|
-2,243
|
-3,136
|
-4,098
|
-8,146
|
-4,553
|
-2,629
|
-6,509
|
-7,232
|
-3,259
|
-2,898
|
-3,667
|
-2,157
|
-2,468
|
-2,084
|
-1,793
|
-4,092
|
-3,643
|
-3,130
|
-7,262
|
-4,727
|
-5,106
|
-4,248
|
-3,187
|
-5,856
|
-3,912
|
-3,878
|
-4,445
|
-3,155
|
-2,621
|
-1,159
|
-956
|
-1,283
|
-3,224
|
-5,517
|
-10,352
|
-10,655
|
-5,582
|
-5,572
|
-3,576
|
-4,547
|
-4,679
|
-4,402
|
-3,352
|
-5,081
|
-5,385
|
-
|
-9,099
|
-4,291
|
-
|
71
|
|
投資キャッシュフロー
|
-5,656
|
-3,197
|
-655
|
-9,245
|
-1,209
|
-3,839
|
-2,057
|
-1,426
|
-5,959
|
-2,955
|
-3,055
|
-4,389
|
-5,340
|
-9,408
|
-3,183
|
-6,296
|
-7,789
|
-4,180
|
-2,319
|
-9,530
|
2,369
|
-739
|
-13,051
|
-6,759
|
3,007
|
1,453
|
-5,705
|
-18,318
|
-102
|
-9,828
|
-9,996
|
8,084
|
8,272
|
3,988
|
-2,226
|
-14,305
|
-3,561
|
-2,530
|
-720
|
-3,410
|
-1,852
|
-8,024
|
-10,050
|
-11,458
|
-10,372
|
-4,820
|
-5,755
|
-4,441
|
-5,706
|
-6,367
|
-4,982
|
-4,251
|
-5,969
|
-6,763
|
-
|
-8,834
|
-5,620
|
-
|
-2,565
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,825
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
1,187
|
495
|
647
|
3,307
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
184
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,199
|
20,458
|
10,652
|
1,563
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
3,374
|
266
|
42
|
22
|
21
|
909
|
255
|
-22
|
8
|
8
|
-1
|
452
|
896
|
8
|
8
|
9
|
1,018
|
9
|
9
|
10
|
458
|
-27
|
9
|
10
|
1,221
|
710
|
209
|
9
|
210
|
10
|
211
|
29
|
200
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
102
|
102
|
103
|
103
|
103
|
102
|
-
|
310
|
104
|
-
|
-102
|
|
財務キャッシュフロー
|
-4,056
|
590
|
-21,241
|
-1,577
|
-5,754
|
392
|
-25,750
|
110
|
-8,175
|
-2,235
|
-1,367
|
-3,544
|
-4,146
|
-4,628
|
-3,010
|
-4,286
|
-3,819
|
-4,371
|
-4,402
|
-4,856
|
-7,134
|
-3,194
|
-2,901
|
-3,094
|
-3,901
|
-3,123
|
-3,120
|
-3,118
|
-3,522
|
-3,350
|
-1,899
|
-3,161
|
-4,658
|
-3,654
|
-3,112
|
9,446
|
-210
|
-135
|
-211
|
-15,029
|
-200
|
-196
|
-2,995
|
-185
|
24,128
|
2,150
|
-2,780
|
-5,930
|
16,356
|
-437
|
-230
|
-567
|
2,062
|
13,161
|
-8,627
|
-20,855
|
-11,128
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
13,775
|
21,806
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
8.0
|
10.0
|
-
|
-
|