|
(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
|
750
|
691
|
678
|
678
|
638
|
749
|
670
|
669
|
668
|
656
|
668
|
669
|
662
|
659
|
650
|
635
|
643
|
687
|
2,575
|
2,813
|
2,934
|
2,968
|
2,979
|
2,585
|
2,017
|
4,133
|
3,002
|
3,011
|
5,408
|
3,297
|
5,086
|
3,695
|
3,779
|
5,801
|
3,422
|
4,447
|
4,776
|
13,046
|
12,565
|
12,614
|
12,723
|
13,169
|
13,655
|
13,266
|
13,478
|
11,135
|
9,499
|
9,495
|
8,611
|
8,916
|
8,765
|
8,853
|
8,994
|
8,627
|
8,770
|
8,522
|
8,269
|
8,214
|
|
株式報酬費用
|
950
|
705
|
709
|
1,394
|
1,013
|
951
|
1,124
|
1,492
|
1,533
|
1,517
|
2,067
|
3,026
|
3,702
|
2,475
|
2,914
|
3,761
|
2,836
|
2,947
|
4,118
|
4,241
|
5,331
|
5,203
|
6,045
|
4,624
|
5,248
|
8,998
|
4,555
|
4,812
|
5,470
|
6,009
|
5,347
|
6,571
|
6,297
|
6,300
|
5,653
|
7,359
|
7,740
|
9,975
|
8,405
|
10,216
|
9,754
|
10,408
|
9,044
|
9,499
|
12,597
|
29,145
|
5,931
|
7,207
|
6,884
|
5,721
|
7,334
|
11,060
|
15,171
|
7,524
|
7,836
|
9,997
|
14,746
|
14,270
|
|
営業キャッシュフロー
|
-1,055
|
7,017
|
-169
|
-732
|
-560
|
2,522
|
2,720
|
6,937
|
-359
|
12,034
|
2,577
|
4,008
|
3,735
|
10,246
|
7,579
|
10,046
|
10,437
|
13,665
|
13,114
|
10,371
|
18,523
|
20,993
|
24,222
|
10,386
|
27,650
|
31,310
|
60,761
|
73,644
|
27,082
|
32,572
|
45,258
|
-61,058
|
-6,197
|
-7,339
|
16,922
|
24,382
|
12,745
|
537
|
10,754
|
20,377
|
20,025
|
27,642
|
52,011
|
11,878
|
20,489
|
53,472
|
33,948
|
-82
|
7,646
|
8,065
|
18,732
|
13,314
|
36,530
|
28,471
|
-25,445
|
15,799
|
13,090
|
45,915
|
|
資本的支出
|
-
|
-
|
-19
|
-242
|
-372
|
38
|
-37
|
-121
|
-105
|
-114
|
-6
|
125
|
0
|
-
|
-10
|
-17
|
0
|
-66
|
-238
|
-783
|
-762
|
-67
|
-87
|
-112
|
-21
|
-1,936
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,772
|
-2,195
|
-4,875
|
-6,588
|
-4,329
|
-2,131
|
-2,414
|
-203
|
-487
|
-417
|
-105
|
-408
|
-596
|
-712
|
-214
|
-214
|
-15
|
-9
|
|
投資キャッシュフロー
|
-137
|
-2,279
|
3,945
|
-242
|
-2,368
|
-72
|
-34
|
-3,692
|
-245
|
-1,003
|
-998
|
610
|
72
|
-1,711
|
-2,797
|
-72,223
|
-26,365
|
-11,477
|
-79,760
|
18,217
|
5,078
|
-86,727
|
-30,666
|
39,201
|
-56,538
|
-36,174
|
-33,581
|
-586,738
|
-78,252
|
275,302
|
94,777
|
265,803
|
169,517
|
-63,179
|
308,536
|
-26,757
|
332,071
|
-382,202
|
65,115
|
19,338
|
-18,217
|
-35,713
|
113,881
|
37,851
|
19,176
|
-7,284
|
10,549
|
7,556
|
-19,503
|
-10,284
|
-3,775
|
-54,759
|
-46,507
|
-38,623
|
4,894
|
-10,667
|
-353,445
|
-18,104
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,431
|
-
|
-
|
-
|
0
|
502
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
1,895
|
50,832
|
0
|
70,141
|
151,585
|
38,332
|
181,189
|
81,942
|
73,287
|
0
|
0
|
4,711
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
8,500
|
0
|
1,500
|
0
|
9,714
|
3,219
|
3,291
|
3,362
|
3,436
|
3,511
|
2,417
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
195,889
|
-
|
-
|
-
|
0
|
203,210
|
0
|
-
|
-
|
108,822
|
44,559
|
2,379
|
0
|
163,356
|
59,947
|
37,646
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
2
|
52
|
-840
|
82
|
1,439
|
3,235
|
-9,388
|
-2,359
|
-2,048
|
-2,663
|
-241
|
-3,058
|
162,319
|
-28,995
|
781
|
4,649
|
1,460
|
1,470
|
511
|
1,469
|
1,629
|
-2,094
|
-1,667
|
-5
|
1,404
|
-7,255
|
3,224
|
613,529
|
58,917
|
-347,085
|
-152,576
|
-37,591
|
-211,312
|
-83,693
|
-279,305
|
-5
|
-3,706
|
-27,529
|
-91,635
|
-49,905
|
-385
|
4,164
|
-170,421
|
-59,442
|
-40,829
|
-5,298
|
-775
|
-67,757
|
3,270
|
5,315
|
12,182
|
9,491
|
55,080
|
20,388
|
-4,747
|
14,995
|
409,645
|
8,330
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,759
|
-25,659
|
15,585
|
13,075
|
45,906
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
64.8
|
-56.6
|
32.7
|
11.3
|
76.9
|