|
(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
|
2,887
|
2,943
|
2,948
|
2,937
|
3,042
|
3,139
|
3,428
|
3,377
|
3,378
|
3,405
|
3,462
|
3,586
|
3,703
|
3,864
|
3,752
|
3,780
|
3,824
|
3,926
|
3,872
|
3,905
|
3,827
|
3,925
|
3,754
|
3,679
|
3,973
|
3,647
|
3,600
|
3,610
|
3,674
|
3,600
|
3,566
|
3,529
|
3,468
|
3,186
|
3,182
|
3,143
|
3,324
|
3,043
|
2,982
|
2,969
|
2,957
|
3,006
|
2,933
|
4,268
|
6,960
|
6,997
|
7,044
|
7,114
|
7,038
|
7,300
|
7,065
|
7,024
|
6,884
|
6,924
|
6,963
|
6,974
|
6,883
|
6,889
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
419
|
-48
|
599
|
-93
|
-2
|
-96
|
233
|
836
|
465
|
489
|
606
|
682
|
731
|
694
|
850
|
465
|
1,141
|
729
|
917
|
1,074
|
881
|
1,070
|
983
|
1,048
|
1,016
|
786
|
729
|
|
営業キャッシュフロー
|
10,977
|
2,827
|
6,195
|
5,757
|
8,713
|
11,968
|
3,670
|
17,418
|
16,626
|
12,672
|
-1,362
|
13,347
|
12,839
|
4,179
|
8,963
|
8,551
|
27,388
|
-4,219
|
20,110
|
13,481
|
18,618
|
1,225
|
7,600
|
16,387
|
9,425
|
9,853
|
14,522
|
-185
|
22,208
|
4,665
|
9,659
|
16,829
|
31,859
|
3,827
|
8,432
|
8,642
|
14,354
|
19,734
|
13,682
|
14,429
|
13,424
|
3,903
|
6,165
|
527
|
5,816
|
1,177
|
18,622
|
19,234
|
33,803
|
26,566
|
10,742
|
22,655
|
27,177
|
9,256
|
21,100
|
27,788
|
42,342
|
14,998
|
|
資本的支出
|
-2,623
|
-2,628
|
-4,523
|
-6,456
|
-3,186
|
-2,208
|
-2,349
|
-1,050
|
-1,723
|
-15,893
|
-1,591
|
-3,995
|
-2,094
|
-5,595
|
-1,397
|
-2,707
|
-
|
-
|
-
|
-
|
-3,066
|
-1,264
|
-
|
-
|
-1,495
|
-2,914
|
-
|
-
|
-2,168
|
-3,300
|
-
|
-
|
-4,563
|
-2,885
|
-
|
-
|
-2,564
|
-1,978
|
-864
|
-2,684
|
-2,069
|
-4,134
|
-3,473
|
-4,972
|
-2,823
|
-6,718
|
-6,450
|
-6,820
|
-3,647
|
-3,918
|
-3,906
|
-3,225
|
-3,178
|
-4,010
|
-3,020
|
-2,957
|
-6,556
|
-4,843
|
|
投資キャッシュフロー
|
-2,310
|
-2,242
|
-4,370
|
-6,397
|
-7,404
|
-18,220
|
-2,345
|
-1,051
|
-1,724
|
-12,989
|
-1,592
|
-20,276
|
-2,092
|
-5,304
|
-
|
-
|
-
|
-1,147
|
-1,212
|
-1,335
|
-1,782
|
-
|
-1,950
|
-7,394
|
-
|
-2,889
|
-2,033
|
-477
|
-1,378
|
-3,580
|
-2,124
|
-1,342
|
-4,519
|
-2,862
|
-1,667
|
-1,790
|
-
|
-
|
-348
|
-2,623
|
-2,074
|
-4,124
|
-3,384
|
-531,154
|
-2,704
|
-8,431
|
-6,024
|
-6,879
|
-3,406
|
-3,854
|
-3,854
|
-1,108
|
-3,069
|
-3,835
|
-3,001
|
-2,917
|
-6,530
|
-2,895
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-6,889
|
-6,862
|
-1,889
|
-3,099
|
-3,100
|
11,900
|
-5,100
|
-6,099
|
-8,101
|
-2,362
|
-6,529
|
15,470
|
-7,863
|
-7,793
|
-5,626
|
-5,626
|
-13,231
|
-4,607
|
-2,739
|
-2,739
|
-2,739
|
-3,001
|
-3,001
|
-3,001
|
-3,002
|
-3,264
|
-3,634
|
-3,352
|
-3,264
|
-55,301
|
-3,943
|
-3,562
|
-3,558
|
-6,300
|
-4,425
|
-3,783
|
-3,744
|
-4,184
|
-4,905
|
-4,079
|
-4,081
|
-5,488
|
-5,386
|
425,369
|
-8,896
|
3,026
|
-7,004
|
-12,457
|
-23,943
|
-11,123
|
-9,374
|
-14,856
|
-19,401
|
-19,506
|
-20,648
|
-20,283
|
-19,897
|
-20,030
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,246
|
18,080
|
24,831
|
35,786
|
10,155
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2
|
11.0
|
13.9
|
20.7
|
6.1
|