|
(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
|
863
|
865
|
870
|
831
|
860
|
970
|
981
|
1,061
|
874
|
799
|
1,134
|
1,071
|
1,322
|
1,580
|
1,639
|
12,227
|
17,296
|
9,479
|
5,772
|
4,163
|
8,808
|
7,960
|
6,899
|
18,261
|
21,342
|
20,236
|
20,084
|
20,051
|
19,767
|
19,125
|
16,863
|
16,646
|
16,419
|
16,473
|
16,733
|
16,532
|
20,554
|
22,694
|
22,325
|
21,997
|
23,117
|
24,353
|
23,880
|
19,569
|
18,457
|
18,825
|
19,202
|
18,707
|
17,014
|
16,593
|
16,684
|
13,600
|
12,142
|
11,714
|
11,149
|
11,217
|
10,838
|
10,788
|
|
株式報酬費用
|
2,169
|
2,162
|
2,223
|
2,333
|
2,609
|
2,819
|
2,789
|
3,339
|
3,463
|
3,395
|
3,393
|
3,685
|
4,002
|
3,928
|
3,719
|
6,301
|
5,032
|
4,216
|
5,109
|
5,102
|
6,264
|
5,290
|
5,474
|
11,628
|
7,796
|
7,770
|
8,473
|
7,309
|
7,940
|
7,999
|
7,747
|
8,207
|
8,359
|
7,747
|
6,827
|
12,085
|
14,145
|
14,540
|
12,955
|
13,966
|
16,022
|
16,415
|
18,554
|
19,469
|
20,131
|
23,550
|
16,448
|
17,197
|
5,118
|
16,413
|
17,061
|
17,359
|
12,788
|
18,813
|
22,911
|
13,113
|
21,511
|
19,593
|
|
営業キャッシュフロー
|
-2,714
|
-1,937
|
-1,080
|
955
|
6,307
|
1,362
|
801
|
6,205
|
3,061
|
2,823
|
4,091
|
7,550
|
6,361
|
-5,768
|
3,768
|
4,634
|
22,081
|
24,558
|
38,954
|
32,345
|
18,415
|
27,603
|
22,672
|
-7,090
|
37,739
|
21,743
|
11,971
|
35,824
|
30,721
|
24,173
|
16,045
|
12,444
|
21,752
|
28,107
|
6,648
|
9,260
|
-16,584
|
74,269
|
40,272
|
27,851
|
84,077
|
16,033
|
134,166
|
123,437
|
61,766
|
69,357
|
42,159
|
30,578
|
-12,792
|
-16,573
|
15,970
|
-2,696
|
-30,731
|
-27,838
|
-11,400
|
10,489
|
10,124
|
10,406
|
|
資本的支出
|
-445
|
-775
|
-848
|
-778
|
-1,400
|
-2,029
|
-542
|
-1,280
|
-811
|
-529
|
-1,445
|
-3,196
|
-3,126
|
-1,033
|
-1,024
|
-436
|
-20
|
-1,516
|
-3,222
|
-1,488
|
-2,118
|
-1,684
|
-743
|
-1,155
|
-2,500
|
-3,070
|
-2,381
|
-2,423
|
-1,609
|
-1,412
|
-2,155
|
-524
|
-1,219
|
-2,989
|
-1,035
|
-3,901
|
-5,196
|
-2,355
|
-6,152
|
-11,158
|
-9,624
|
-12,242
|
-4,800
|
-10,706
|
-9,119
|
-16,628
|
-5,216
|
-5,037
|
-1,927
|
-1,274
|
-8,342
|
-3,013
|
-4,132
|
-2,193
|
-1,989
|
-1,172
|
-5,729
|
-3,708
|
|
投資キャッシュフロー
|
24,042
|
-14,603
|
-3,183
|
-13,247
|
16,545
|
-4,306
|
-5,414
|
1,320
|
-1,294
|
-4,149
|
-1,949
|
-3,461
|
-2,919
|
-9,137
|
-987
|
29,052
|
-21,432
|
-17,692
|
-30,695
|
38,329
|
-107,404
|
-1,543
|
-10,655
|
-415,903
|
-2,553
|
-3,040
|
-2,381
|
-2,423
|
-1,609
|
-1,412
|
-2,155
|
-524
|
-1,305
|
-2,989
|
-1,035
|
-3,914
|
-165,571
|
-4,766
|
-12,264
|
-38,658
|
-22,628
|
-18,207
|
-42,762
|
-16,273
|
-15,355
|
-17,372
|
-15,511
|
-12,650
|
-2,601
|
14,827
|
-8,710
|
-5,788
|
-5,950
|
-2,998
|
-1,989
|
-7,379
|
-6,741
|
-3,686
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
2,840
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
3
|
0
|
0
|
0
|
334
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,700
|
4,500
|
1,000
|
15,400
|
26,300
|
5,200
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
257
|
1,036
|
31
|
1,003
|
-8,730
|
-1,881
|
-26
|
14
|
10
|
1,272
|
-87
|
-1,342
|
-628
|
1,551
|
-714
|
202
|
1,524
|
2,991
|
632
|
57
|
-2,426
|
1,067
|
-4,876
|
421,007
|
-50,352
|
-18,758
|
-26,411
|
-16,412
|
-36,087
|
-14,874
|
-16,791
|
-17,103
|
-21,051
|
1,562
|
13
|
3,130
|
171,539
|
-15,033
|
-28,817
|
-6,271
|
-21,809
|
-35,006
|
-70,659
|
-45,866
|
-75,299
|
-48,577
|
-6,170
|
108
|
-21,465
|
1,171
|
-2,103
|
2,026
|
-58
|
1,421
|
-2,140
|
2,079
|
15
|
-18,613
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-30,031
|
-13,389
|
9,317
|
4,395
|
6,698
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-32.6
|
-14.0
|
8.6
|
3.5
|
4.9
|