|
(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
|
4,522
|
4,700
|
4,644
|
4,774
|
4,916
|
5,081
|
5,342
|
5,144
|
5,325
|
5,639
|
5,380
|
5,580
|
5,672
|
5,981
|
6,098
|
6,405
|
6,464
|
6,789
|
6,792
|
7,200
|
7,480
|
7,573
|
7,582
|
7,619
|
7,618
|
7,697
|
7,535
|
7,526
|
7,589
|
7,156
|
5,105
|
5,171
|
5,136
|
5,184
|
5,124
|
4,667
|
4,168
|
4,248
|
3,992
|
3,940
|
4,167
|
4,205
|
4,272
|
4,392
|
4,080
|
4,182
|
4,362
|
4,655
|
4,810
|
4,776
|
4,946
|
5,201
|
5,581
|
5,872
|
5,900
|
5,900
|
6,000
|
6,000
|
|
株式報酬費用
|
493
|
491
|
666
|
655
|
623
|
609
|
803
|
1,235
|
644
|
641
|
926
|
841
|
763
|
789
|
1,113
|
1,047
|
982
|
891
|
1,050
|
1,113
|
829
|
880
|
1,316
|
859
|
870
|
773
|
1,571
|
986
|
1,224
|
577
|
1,061
|
890
|
739
|
745
|
972
|
1,065
|
1,325
|
1,013
|
2,679
|
1,977
|
1,800
|
1,757
|
2,307
|
1,889
|
1,836
|
1,163
|
1,957
|
2,482
|
1,760
|
1,811
|
2,643
|
1,487
|
998
|
1,614
|
2,080
|
1,906
|
1,608
|
1,717
|
|
営業キャッシュフロー
|
14,955
|
-11,038
|
11,192
|
9,336
|
27,787
|
3,853
|
5,389
|
7,588
|
28,060
|
14,852
|
8,448
|
14,619
|
25,985
|
-
|
13,564
|
4,537
|
27,730
|
6,401
|
-4,763
|
15,392
|
36,607
|
12,818
|
5,759
|
-
|
28,651
|
3,709
|
8,294
|
20,563
|
33,637
|
7,898
|
5,418
|
9,422
|
43,527
|
5,052
|
-21,579
|
46,045
|
75,355
|
30,370
|
19,601
|
38,038
|
31,359
|
8,244
|
20,578
|
5,727
|
11,895
|
12,815
|
11,074
|
29,054
|
39,246
|
17,829
|
3,135
|
14,407
|
24,447
|
16,920
|
6,154
|
7,223
|
31,908
|
7,359
|
|
資本的支出
|
-10,486
|
-3,086
|
-3,707
|
-9,114
|
-7,345
|
-4,848
|
-3,972
|
-6,253
|
-6,495
|
-3,482
|
-4,518
|
-7,181
|
-10,350
|
-8,833
|
-6,711
|
-7,810
|
-8,002
|
-4,620
|
-8,979
|
-9,544
|
-6,769
|
-4,546
|
-5,182
|
-5,275
|
-4,937
|
-9,071
|
-7,128
|
-7,514
|
-3,589
|
-3,242
|
-3,764
|
-4,004
|
-4,678
|
-4,395
|
-2,480
|
-1,851
|
-2,874
|
-3,722
|
-4,745
|
-6,194
|
-17,121
|
-6,030
|
-7,107
|
-6,441
|
-8,561
|
-6,302
|
-6,655
|
-33,827
|
-5,946
|
-6,687
|
-6,399
|
-9,553
|
-8,333
|
-7,807
|
-6,127
|
-5,575
|
-3,575
|
-4,395
|
|
投資キャッシュフロー
|
-10,353
|
-3,085
|
-3,896
|
-8,689
|
-7,337
|
-4,844
|
-3,971
|
-6,250
|
-6,492
|
-3,407
|
-5,109
|
-7,185
|
-10,349
|
-
|
-5,688
|
-6,550
|
-7,750
|
-8,367
|
-8,975
|
4,250
|
-6,258
|
-2,204
|
-4,174
|
-
|
-4,901
|
-7,287
|
-7,073
|
-6,668
|
-2,014
|
-3,217
|
-1,509
|
-3,999
|
-4,670
|
-4,393
|
-2,476
|
67,613
|
2,057
|
-1,836
|
-4,745
|
-6,161
|
-17,076
|
-6,020
|
-7,107
|
-6,389
|
-8,547
|
-6,282
|
-6,642
|
-33,817
|
-5,916
|
-6,687
|
-6,351
|
-9,549
|
-7,924
|
-7,807
|
-6,122
|
-5,561
|
-3,521
|
-4,357
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235
|
21,047
|
0
|
0
|
0
|
0
|
0
|
-
|
3,524
|
5,757
|
5,175
|
4,276
|
0
|
17,843
|
1,473
|
10,441
|
6,810
|
0
|
12,898
|
0
|
-
|
-
|
-
|
22,316
|
12,501
|
12,500
|
4,997
|
0
|
-
|
-
|
-
|
3,701
|
-
|
-
|
-
|
-
|
2,000
|
0
|
0
|
2,778
|
|
財務キャッシュフロー
|
-132
|
-2,777
|
-185
|
-1,625
|
-1,142
|
-20,485
|
-1,099
|
-2,947
|
-1,750
|
-338
|
-2,016
|
-4,099
|
-24,820
|
-
|
789
|
-5,432
|
-13,394
|
-662
|
-3,188
|
-24,850
|
-3,307
|
-22,700
|
-3,571
|
-
|
-2,705
|
-3,834
|
-8,593
|
-11,307
|
-9,950
|
-29,367
|
-4,218
|
-22,238
|
-5,382
|
-14,417
|
32,922
|
-47,163
|
-16,614
|
-40,325
|
-4,788
|
-6,656
|
-23,953
|
-61,752
|
-17,278
|
-18,217
|
-9,545
|
-20,582
|
-7,316
|
-6,181
|
-8,080
|
-24,717
|
-6,698
|
-6,654
|
-5,225
|
-10,164
|
-8,058
|
-6,179
|
-5,181
|
-8,107
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,113
|
27
|
1,648
|
28,333
|
2,964
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.9
|
0.0
|
0.9
|
14.6
|
1.5
|