|
(単位:千ドル)
|
2Q11
|
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
|
1,235
|
1,312
|
1,275
|
1,243
|
1,214
|
1,149
|
1,093
|
950
|
931
|
907
|
944
|
935
|
926
|
949
|
994
|
1,015
|
1,024
|
1,070
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
40
|
225
|
52
|
30
|
97
|
209
|
218
|
239
|
249
|
249
|
-112
|
242
|
268
|
344
|
184
|
369
|
372
|
458
|
536
|
545
|
467
|
381
|
450
|
342
|
481
|
572
|
455
|
540
|
259
|
260
|
302
|
307
|
308
|
307
|
332
|
141
|
274
|
-67
|
-54
|
203
|
126
|
348
|
285
|
334
|
291
|
290
|
304
|
305
|
68
|
258
|
-36
|
-57
|
189
|
188
|
171
|
307
|
925
|
1,909
|
|
営業キャッシュフロー
|
-
|
6,105
|
4,118
|
2,081
|
5,720
|
5,793
|
5,538
|
3,101
|
2,868
|
9,369
|
3,977
|
5,163
|
6,211
|
9,242
|
5,581
|
1,578
|
7,655
|
5,543
|
7,110
|
4,034
|
7,191
|
6,794
|
8,824
|
8,143
|
2,477
|
10,860
|
6,611
|
8,228
|
10,163
|
7,545
|
13,912
|
7,300
|
8,806
|
12,868
|
11,943
|
5,523
|
8,380
|
10,516
|
16,217
|
14,408
|
11,158
|
8,704
|
12,074
|
8,290
|
9,821
|
10,050
|
8,104
|
7,753
|
8,835
|
9,817
|
11,708
|
12,037
|
6,787
|
9,422
|
6,379
|
6,646
|
-1,139
|
13,764
|
7,179
|
|
資本的支出
|
-
|
-969
|
-536
|
-633
|
-651
|
-606
|
-458
|
-416
|
-550
|
-595
|
-627
|
-605
|
-820
|
-675
|
-392
|
-757
|
-875
|
-575
|
-732
|
-1,084
|
-1,133
|
-849
|
-907
|
-1,425
|
-965
|
-957
|
-1,221
|
-1,298
|
-1,475
|
-2,085
|
-1,113
|
-1,134
|
-1,146
|
-1,149
|
-1,227
|
-590
|
-837
|
-1,008
|
-1,549
|
-1,238
|
-1,567
|
-992
|
-1,717
|
-2,542
|
-1,344
|
-3,983
|
-1,966
|
-3,199
|
-4,340
|
-4,470
|
-3,770
|
-4,138
|
-5,270
|
-1,596
|
-4,444
|
-2,986
|
-3,010
|
-3,589
|
-1,121
|
|
投資キャッシュフロー
|
-
|
-1,085
|
-537
|
-633
|
-651
|
-606
|
-458
|
-416
|
-550
|
-595
|
-627
|
-605
|
-820
|
-675
|
-3,623
|
-757
|
-875
|
-575
|
881
|
-1,084
|
-1,133
|
-849
|
-684
|
-1,425
|
-965
|
-2,507
|
-1,221
|
-1,298
|
-1,475
|
-2,085
|
-1,113
|
-1,134
|
-1,146
|
-1,149
|
-1,227
|
-590
|
-837
|
-748
|
-1,549
|
-4,238
|
-1,567
|
-992
|
-1,717
|
-2,542
|
-1,344
|
-3,983
|
-1,966
|
-3,199
|
-4,339
|
-4,470
|
-3,770
|
-4,138
|
-5,270
|
-6,429
|
-4,444
|
-2,986
|
-3,010
|
-3,589
|
-1,121
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,358
|
44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,679
|
15,475
|
3,145
|
2,317
|
1,972
|
1,819
|
309
|
14,999
|
14,999
|
0
|
8,549
|
7,397
|
4,920
|
5,990
|
9,269
|
1
|
|
財務キャッシュフロー
|
-
|
-3,041
|
-1,757
|
-1,755
|
-1,639
|
-1,520
|
-11,773
|
-1,600
|
-531
|
-757
|
64
|
40
|
-589
|
-623
|
-558
|
-3,135
|
-3,411
|
-7,290
|
-3,033
|
-20,326
|
-4,321
|
-4,057
|
-3,798
|
-5,161
|
-4,861
|
-4,660
|
-6,434
|
-5,851
|
-37,207
|
-5,135
|
-6,304
|
-16,820
|
-6,498
|
-7,257
|
-5,771
|
-7,536
|
-6,026
|
-20
|
-1,921
|
-1,429
|
-4,191
|
-4,060
|
-8,482
|
-12,858
|
-22,706
|
-10,473
|
-9,546
|
-5,856
|
-5,724
|
-24,015
|
-5,112
|
-12,854
|
-2,730
|
-17
|
-1,163
|
-5,391
|
6,921
|
-13,230
|
-4,138
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,935
|
3,660
|
-4,149
|
10,175
|
6,058
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.2
|
10.9
|
-12.2
|
29.4
|
17.2
|