|
(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
|
2,044
|
2,030
|
2,001
|
2,002
|
1,995
|
2,020
|
2,015
|
2,134
|
2,251
|
2,293
|
2,279
|
2,295
|
2,311
|
2,340
|
3,055
|
3,068
|
3,070
|
3,088
|
3,109
|
3,096
|
6,012
|
4,525
|
4,485
|
4,527
|
4,803
|
4,769
|
4,701
|
4,730
|
4,784
|
4,870
|
4,808
|
4,799
|
4,728
|
4,877
|
4,894
|
4,903
|
4,907
|
5,033
|
5,013
|
5,200
|
5,022
|
5,081
|
5,189
|
5,204
|
5,233
|
5,312
|
5,357
|
5,442
|
5,381
|
5,482
|
5,345
|
4,407
|
4,277
|
3,861
|
3,823
|
3,826
|
3,825
|
3,885
|
|
株式報酬費用
|
464
|
663
|
365
|
541
|
794
|
466
|
935
|
524
|
565
|
563
|
1,022
|
575
|
546
|
725
|
1,124
|
857
|
759
|
535
|
1,213
|
523
|
522
|
640
|
1,350
|
758
|
642
|
750
|
1,420
|
2,745
|
15
|
370
|
1,054
|
1,482
|
525
|
178
|
1,368
|
1,201
|
199
|
62
|
1,965
|
4,055
|
5
|
-231
|
1,900
|
3,153
|
510
|
1,167
|
957
|
3,279
|
0
|
-3,283
|
355
|
2,478
|
794
|
1,233
|
2,150
|
1,554
|
1,519
|
1,499
|
|
営業キャッシュフロー
|
-
|
65,918
|
-10,029
|
-7,015
|
-18,049
|
50,712
|
-7,148
|
-4,682
|
-14,892
|
58,970
|
10,224
|
2,033
|
-30,390
|
71,880
|
11,326
|
-895
|
-22,353
|
68,387
|
18,551
|
9,739
|
-17,079
|
58,709
|
4,273
|
-
|
-14,006
|
67,023
|
14,275
|
-3,284
|
-28,895
|
76,085
|
-5,577
|
5,257
|
-20,849
|
98,465
|
-9,080
|
3,056
|
-21,058
|
80,448
|
24,149
|
-11,008
|
-32,622
|
80,016
|
-25,993
|
-32,211
|
-16,282
|
114,516
|
-56,916
|
-9,311
|
2,079
|
76,617
|
-21,621
|
2,507
|
-14,159
|
74,404
|
-1,337
|
-11,384
|
-8,516
|
95,927
|
|
資本的支出
|
-745
|
-788
|
-437
|
-579
|
-67
|
-363
|
-843
|
-620
|
-284
|
-1,028
|
-1,290
|
-1,315
|
-705
|
-1,944
|
-1,254
|
-2,030
|
-3,826
|
-2,899
|
-1,165
|
-3,629
|
-2,290
|
-2,746
|
-1,306
|
-1,840
|
-2,070
|
-2,347
|
-1,307
|
-2,772
|
-2,223
|
-3,388
|
-769
|
-4,682
|
-2,350
|
-3,732
|
-2,304
|
-2,744
|
-4,417
|
-5,025
|
-2,177
|
-2,409
|
-2,685
|
-3,937
|
-2,198
|
-3,382
|
-3,344
|
-3,123
|
-2,748
|
-2,542
|
-2,433
|
-2,798
|
-1,328
|
-1,423
|
-1,231
|
-3,828
|
-2,161
|
-2,965
|
-2,929
|
-3,078
|
|
投資キャッシュフロー
|
-
|
-788
|
-360
|
-576
|
-67
|
-363
|
-843
|
-27,354
|
-284
|
-1,028
|
-1,290
|
-297
|
-705
|
-88,637
|
-9,185
|
-2,030
|
-7,713
|
-2,899
|
-1,165
|
-3,629
|
-178,217
|
-8,163
|
-1,306
|
-
|
-1,855
|
-2,347
|
-1,307
|
-2,772
|
-2,223
|
-3,388
|
-769
|
-4,682
|
-2,350
|
-3,732
|
-2,304
|
-2,744
|
-4,417
|
-5,025
|
-2,177
|
-2,409
|
-2,685
|
-3,937
|
-2,198
|
-3,382
|
-3,344
|
-3,123
|
-2,748
|
-2,542
|
-2,433
|
-2,798
|
-1,328
|
-1,423
|
63,285
|
-3,742
|
-2,161
|
-2,965
|
-2,929
|
-29,405
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,001
|
3,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
148,770
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
624
|
313
|
10,288
|
287
|
288
|
287
|
288
|
287
|
288
|
289
|
288
|
287
|
288
|
110,897
|
475
|
475
|
475
|
475
|
475
|
475
|
805
|
805
|
789
|
789
|
785
|
785
|
30,785
|
785
|
785
|
785
|
30,784
|
634
|
633
|
634
|
20,581
|
225,965
|
687
|
30,022
|
20,688
|
223,625
|
2,812
|
2,813
|
2,812
|
2,812
|
2,813
|
2,813
|
2,812
|
2,813
|
12,813
|
-1
|
-
|
-
|
-
|
0
|
147,688
|
1,875
|
1,875
|
1,875
|
|
財務キャッシュフロー
|
-
|
-28,782
|
-14,831
|
-2,831
|
16,168
|
-28,055
|
-5,072
|
23,047
|
17,067
|
-42,053
|
-18,250
|
-5,213
|
28,313
|
36,663
|
-5,536
|
-5,526
|
21,590
|
-32,517
|
-5,836
|
-5,838
|
146,933
|
-32,240
|
-13,626
|
-
|
13,053
|
-29,283
|
-36,906
|
-6,881
|
31,118
|
-44,877
|
-21,126
|
4,088
|
23,058
|
-63,938
|
2,860
|
7,479
|
4,828
|
-48,678
|
-27,478
|
-6,932
|
27,472
|
-46,455
|
-561
|
33,422
|
16,428
|
-93,566
|
41,894
|
12,337
|
8,058
|
-60,751
|
767
|
1,138
|
-44,909
|
-73,956
|
5,586
|
15,122
|
14,110
|
-68,870
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,576
|
-3,498
|
-14,349
|
-11,445
|
92,849
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49.2
|
-3.0
|
-7.4
|
-7.1
|
50.3
|