|
(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
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
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
|
1,181
|
1,135
|
1,125
|
1,094
|
1,055
|
916
|
793
|
825
|
576
|
669
|
644
|
554
|
526
|
204
|
355
|
246
|
60
|
66
|
521
|
516
|
511
|
634
|
918
|
923
|
924
|
925
|
928
|
918
|
912
|
901
|
910
|
908
|
935
|
906
|
344
|
37
|
42
|
101
|
112
|
109
|
107
|
108
|
103
|
112
|
144
|
151
|
147
|
144
|
139
|
126
|
125
|
176
|
176
|
151
|
118
|
|
株式報酬費用
|
1,432
|
1,353
|
1,718
|
1,595
|
1,592
|
1,590
|
2,109
|
1,869
|
1,750
|
1,693
|
2,250
|
1,840
|
1,494
|
1,497
|
1,953
|
1,788
|
1,672
|
1,430
|
1,835
|
1,957
|
1,930
|
2,231
|
2,403
|
2,580
|
2,258
|
3,074
|
2,898
|
2,877
|
2,847
|
3,411
|
3,766
|
3,562
|
3,479
|
4,432
|
2,680
|
2,851
|
2,786
|
2,712
|
2,228
|
2,772
|
2,832
|
2,648
|
3,268
|
3,415
|
3,815
|
3,898
|
3,212
|
4,302
|
4,859
|
2,801
|
1,537
|
3,043
|
3,195
|
3,444
|
2,835
|
|
営業キャッシュフロー
|
-20,218
|
-22,491
|
-27,002
|
-21,957
|
-25,069
|
-20,432
|
-24,271
|
-21,132
|
-23,935
|
-21,741
|
-30,319
|
-19,655
|
-21,190
|
-4,458
|
-23,485
|
-32,178
|
-25,485
|
265,924
|
-43,740
|
-47,878
|
-35,219
|
-85,496
|
-32,225
|
-33,962
|
-33,711
|
-46,775
|
-52,523
|
-22,181
|
-27,128
|
-25,620
|
-26,900
|
190,698
|
-24,371
|
-22,054
|
-34,239
|
-25,159
|
-21,880
|
-17,150
|
-22,828
|
-23,421
|
-24,422
|
-19,439
|
-21,569
|
-31,613
|
-38,117
|
-41,619
|
-50,548
|
-55,130
|
-48,540
|
-53,619
|
-21,491
|
-43,778
|
16,993
|
-23,833
|
-17,233
|
|
資本的支出
|
-182
|
-209
|
-234
|
-95
|
-50
|
-113
|
-839
|
-399
|
-268
|
-215
|
-28
|
-11
|
-7
|
-34
|
-17
|
-463
|
-184
|
-246
|
-54
|
-13
|
-16
|
-92
|
-71
|
-61
|
-4
|
-40
|
-15
|
-3
|
-37
|
-70
|
0
|
0
|
0
|
-
|
-54
|
-38
|
1,023
|
-2,183
|
-23
|
-76
|
0
|
-4
|
-1,246
|
-248
|
-139
|
-83
|
0
|
-
|
-
|
-307
|
-474
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
30,739
|
18,032
|
-129,575
|
26,855
|
11,642
|
-6,729
|
29,107
|
10,426
|
20,240
|
39,771
|
40,568
|
1,223
|
20,506
|
-170,716
|
-70,991
|
340
|
77,768
|
-124,138
|
-133,640
|
61,536
|
33,897
|
42,455
|
56,786
|
87,047
|
-135,766
|
7,063
|
47,367
|
56,395
|
58,751
|
-7,726
|
-7,450
|
-31,281
|
-109,398
|
42,778
|
44,101
|
-17,724
|
14,138
|
-400
|
6,096
|
-4,408
|
-13,648
|
-77,196
|
24,174
|
12,093
|
-74,608
|
-39,326
|
51,898
|
-110,224
|
-12,323
|
53,469
|
53,700
|
40,582
|
15,483
|
52,125
|
4,830
|
|
自己株式の取得による支出
|
0
|
0
|
285
|
0
|
0
|
0
|
873
|
0
|
0
|
0
|
887
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
621
|
0
|
0
|
1,679
|
0
|
0
|
0
|
972
|
0
|
0
|
0
|
941
|
0
|
0
|
0
|
923
|
0
|
2,675
|
0
|
0
|
0
|
864
|
0
|
0
|
0
|
824
|
0
|
0
|
0
|
1,730
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,148
|
0
|
-249
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
329
|
345
|
353
|
353
|
362
|
375
|
387
|
386
|
394
|
407
|
420
|
419
|
429
|
442
|
456
|
456
|
467
|
480
|
491
|
497
|
507
|
536
|
626
|
552
|
566
|
581
|
588
|
13,043
|
321
|
321
|
322
|
320
|
322
|
321
|
5,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-328
|
160,247
|
-722
|
-129
|
407
|
36,825
|
-1,011
|
-288
|
22
|
-112
|
-1,231
|
-360
|
-266
|
285,665
|
-830
|
-378
|
-353
|
-471
|
-928
|
71
|
1,684
|
-1,104
|
3,690
|
-498
|
147,845
|
-1,528
|
-221
|
-356
|
-139
|
-1,262
|
-322
|
-320
|
-322
|
-1,244
|
64,150
|
14,272
|
-23
|
19,781
|
-11,321
|
23,284
|
0
|
94,019
|
24,906
|
-824
|
188,995
|
-210
|
-1
|
239,383
|
-14
|
-916
|
-104
|
-572
|
-45,000
|
0
|
-2,927
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-21,965
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
|
-82.5
|
-
|
-
|
-
|
-
|