|
(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
|
3,764
|
3,804
|
3,800
|
3,426
|
3,203
|
3,247
|
5,482
|
4,912
|
4,911
|
4,902
|
4,829
|
6,322
|
-
|
-
|
4,762
|
4,623
|
4,703
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
758
|
758
|
1,282
|
1,041
|
1,156
|
1,101
|
1,544
|
1,324
|
1,344
|
1,287
|
1,439
|
995
|
978
|
917
|
1,597
|
936
|
961
|
893
|
1,342
|
1,055
|
988
|
908
|
1,469
|
1,318
|
1,436
|
1,270
|
2,044
|
1,736
|
1,695
|
2,239
|
2,727
|
2,378
|
2,243
|
1,992
|
3,199
|
5,648
|
7,225
|
7,047
|
6,644
|
5,035
|
8,490
|
5,437
|
6,774
|
5,081
|
5,954
|
5,299
|
6,466
|
5,875
|
6,037
|
7,210
|
6,077
|
6,231
|
6,364
|
4,635
|
7,100
|
7,498
|
6,698
|
8,242
|
|
営業キャッシュフロー
|
12,832
|
14,451
|
9,087
|
9,764
|
2,648
|
6,931
|
4,608
|
13,082
|
16,758
|
14,752
|
2,796
|
18,548
|
14,491
|
9,575
|
6,042
|
8,526
|
10,908
|
7,953
|
8,298
|
15,493
|
10,916
|
13,081
|
12,760
|
16,762
|
11,765
|
22,091
|
20,409
|
19,956
|
27,355
|
21,927
|
5,457
|
15,396
|
6,990
|
35,405
|
17,755
|
33,817
|
42,114
|
46,553
|
23,268
|
28,746
|
13,898
|
28,713
|
11,347
|
24,061
|
14,759
|
40,612
|
10,245
|
26,197
|
44,641
|
38,992
|
32,829
|
41,095
|
23,026
|
61,562
|
31,684
|
15,072
|
8,495
|
8,805
|
|
資本的支出
|
-909
|
-1,610
|
-1,398
|
-1,227
|
-1,109
|
-574
|
-1,715
|
-626
|
-732
|
-1,915
|
-972
|
-1,617
|
-1,194
|
-1,632
|
-946
|
-1,187
|
-1,978
|
-1,441
|
-2,341
|
-2,946
|
-1,718
|
-1,457
|
-1,760
|
-1,357
|
-3,385
|
-2,592
|
-2,933
|
-4,326
|
-4,386
|
-3,013
|
-2,429
|
-3,172
|
-2,350
|
-2,792
|
-2,319
|
-2,321
|
-2,524
|
-3,360
|
-3,268
|
-5,375
|
-6,116
|
-5,217
|
-6,308
|
-5,795
|
-3,282
|
-4,258
|
-3,620
|
-3,326
|
-6,795
|
-6,220
|
-6,415
|
-4,937
|
-3,561
|
-2,249
|
-4,284
|
-3,388
|
-4,283
|
-3,672
|
|
投資キャッシュフロー
|
-909
|
-1,610
|
-1,398
|
-1,022
|
-1,031
|
6,426
|
-84,368
|
10,944
|
503
|
-35
|
-93,294
|
-2,899
|
9,471
|
-1,577
|
-14,775
|
30,333
|
-3,024
|
-14,167
|
3,168
|
-12,278
|
1,688
|
-5,443
|
-36,656
|
-1,249
|
-136,885
|
-2,590
|
-2,881
|
-31,751
|
-7,625
|
-3,333
|
-2,405
|
-32,039
|
-26,608
|
-2,792
|
-5,101
|
-2,171
|
-2,524
|
-3,360
|
-5,468
|
-5,375
|
-291,297
|
-4,564
|
-6,821
|
-5,795
|
-25,667
|
-4,258
|
-3,620
|
-3,326
|
-6,795
|
-6,151
|
-197,615
|
-4,937
|
-3,561
|
-2,076
|
1,253
|
-66,561
|
-5,401
|
-3,613
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
630
|
-
|
-
|
285
|
0
|
370
|
0
|
0
|
0
|
-
|
-
|
1,836
|
2,085
|
-
|
-
|
3,345
|
3,316
|
5,500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,157
|
0
|
14,056
|
19,065
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
1,875
|
1,875
|
1,875
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-8,095
|
-12,728
|
-2,713
|
-5,847
|
176
|
52,108
|
-8,350
|
-16,956
|
-8,228
|
63,191
|
-2,262
|
-13,338
|
-7,310
|
6,731
|
-7,093
|
-8,082
|
-13,091
|
-3,449
|
-9,488
|
-8,193
|
-2,059
|
35,473
|
-7,185
|
126,810
|
-11,768
|
-8,320
|
11,032
|
-14,986
|
-47,890
|
-10,630
|
7,832
|
15,177
|
-16,314
|
-16,045
|
-8,933
|
-32,217
|
-27,162
|
-28,935
|
-3,059
|
246,284
|
-9,537
|
-22,029
|
-13,444
|
-1,196
|
-23,485
|
-25,066
|
-15,753
|
-51,964
|
-5,070
|
153,463
|
-32,023
|
-28,881
|
-35,616
|
-42,731
|
54,832
|
-23,420
|
287,649
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,313
|
27,400
|
11,684
|
4,212
|
5,133
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.9
|
11.7
|
4.8
|
1.7
|
2.0
|