|
(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
|
1,984
|
2,027
|
1,953
|
2,003
|
2,017
|
2,252
|
2,268
|
2,465
|
2,684
|
2,742
|
2,860
|
2,976
|
3,165
|
3,657
|
3,618
|
3,978
|
4,143
|
4,447
|
4,499
|
4,680
|
4,711
|
5,017
|
5,005
|
5,187
|
5,776
|
6,256
|
6,378
|
6,626
|
6,669
|
8,718
|
7,265
|
6,832
|
6,914
|
4,904
|
7,496
|
7,539
|
7,509
|
9,763
|
7,267
|
9,583
|
8,081
|
10,262
|
9,743
|
9,857
|
11,531
|
13,546
|
13,540
|
13,429
|
13,817
|
13,943
|
13,851
|
14,352
|
14,812
|
13,685
|
13,843
|
13,919
|
14,036
|
13,934
|
|
株式報酬費用
|
195
|
165
|
237
|
257
|
256
|
257
|
247
|
264
|
258
|
191
|
490
|
554
|
466
|
-364
|
340
|
188
|
224
|
130
|
440
|
608
|
670
|
662
|
653
|
825
|
804
|
880
|
851
|
1,147
|
1,131
|
331
|
915
|
1,132
|
986
|
44
|
1,214
|
1,504
|
1,351
|
3,517
|
2,111
|
2,380
|
1,721
|
2,016
|
2,152
|
2,118
|
2,472
|
2,628
|
2,334
|
3,101
|
2,972
|
3,077
|
2,931
|
3,849
|
3,767
|
4,465
|
3,613
|
4,524
|
4,287
|
7,211
|
|
営業キャッシュフロー
|
11,448
|
7,509
|
14,025
|
9,386
|
5,190
|
20,310
|
10,581
|
10,729
|
15,531
|
24,718
|
11,144
|
8,038
|
28,224
|
-
|
23,804
|
11,051
|
22,628
|
34,577
|
23,914
|
12,630
|
18,962
|
66,033
|
38,145
|
3,778
|
17,439
|
34,879
|
19,751
|
-
|
19,608
|
12,899
|
16,431
|
20,117
|
23,102
|
35,656
|
18,590
|
200,811
|
-73,682
|
6,247
|
21,020
|
18,067
|
38,514
|
22,737
|
23,214
|
14,172
|
-8,042
|
12,344
|
26,210
|
66,676
|
56,224
|
59,648
|
51,980
|
63,349
|
44,293
|
71,425
|
51,237
|
8,548
|
12,205
|
41,644
|
|
資本的支出
|
-4,522
|
-3,188
|
-4,495
|
-4,959
|
-4,983
|
-3,641
|
-2,846
|
-4,240
|
-5,863
|
-11,717
|
-7,008
|
-8,870
|
-7,114
|
-6,870
|
-5,749
|
-5,267
|
-5,518
|
-5,154
|
-5,598
|
-4,520
|
-4,772
|
-5,169
|
-5,618
|
-6,314
|
-5,504
|
-7,014
|
-6,276
|
-5,140
|
-6,683
|
-8,007
|
-8,838
|
-8,497
|
-7,321
|
-4,904
|
-3,505
|
-3,638
|
-4,918
|
-3,389
|
-6,207
|
-3,946
|
-5,121
|
-4,566
|
-7,247
|
-8,853
|
-7,680
|
-14,103
|
-10,537
|
-12,732
|
-9,667
|
-11,032
|
-10,755
|
-11,935
|
-8,555
|
-8,176
|
-10,985
|
-8,450
|
-10,383
|
-8,151
|
|
投資キャッシュフロー
|
-4,522
|
-3,188
|
-4,495
|
-4,959
|
-4,983
|
-3,641
|
-2,846
|
-6,137
|
-5,863
|
-11,717
|
-7,008
|
-8,870
|
-7,114
|
-
|
-5,749
|
-7,267
|
-5,518
|
-5,287
|
-5,598
|
-4,520
|
-10,967
|
-5,169
|
-18,745
|
-6,314
|
-5,505
|
-63,873
|
-6,276
|
-
|
-34,159
|
-13,007
|
-8,838
|
-8,497
|
-7,321
|
-4,904
|
-17,967
|
-3,484
|
-4,918
|
-3,889
|
-6,207
|
-3,946
|
-350,604
|
-4,566
|
-6,652
|
-8,853
|
-7,680
|
-503,654
|
-10,270
|
-12,932
|
-9,667
|
-11,032
|
-10,755
|
-11,935
|
-8,555
|
-8,076
|
-10,985
|
-8,450
|
-10,383
|
-8,151
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,125
|
3,125
|
3,125
|
3,125
|
3,125
|
3,125
|
3,125
|
6,250
|
6,250
|
0
|
6,250
|
15,625
|
|
財務キャッシュフロー
|
80
|
400
|
-145
|
1,211
|
574
|
-55,030
|
-294
|
-50
|
-1,024
|
-743
|
-708
|
-9,205
|
-30,884
|
-
|
-1,112
|
-1,184
|
-4,988
|
-29,952
|
-9,997
|
-7,191
|
-750
|
-6,885
|
-12,177
|
-24,600
|
-24,353
|
-16,141
|
-9,771
|
-
|
-7,203
|
-9,314
|
-10,257
|
-13,990
|
-35
|
-16,569
|
92,802
|
453
|
-110,456
|
-17,284
|
-3,786
|
-25,185
|
213,826
|
-16,620
|
-21,963
|
-6,724
|
-723
|
501,906
|
-28,663
|
-51,428
|
-50,214
|
-43,804
|
-43,567
|
-38,361
|
-38,105
|
-50,946
|
-36,810
|
-4,036
|
-3,124
|
-39,719
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,249
|
40,252
|
98
|
1,822
|
33,493
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.8
|
7.9
|
0.0
|
0.3
|
6.2
|