|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
4,297
|
4,242
|
4,197
|
3,995
|
4,033
|
3,990
|
3,650
|
3,602
|
3,954
|
3,805
|
3,865
|
3,821
|
3,978
|
3,742
|
3,526
|
3,501
|
3,793
|
3,808
|
3,828
|
4,131
|
3,923
|
3,934
|
4,054
|
4,137
|
4,818
|
5,250
|
5,626
|
5,829
|
5,570
|
5,594
|
5,572
|
5,704
|
5,877
|
5,270
|
5,266
|
5,612
|
6,168
|
5,650
|
5,801
|
5,560
|
5,735
|
5,524
|
5,247
|
5,010
|
5,137
|
4,639
|
4,689
|
4,580
|
4,514
|
4,205
|
4,011
|
3,926
|
3,637
|
3,375
|
3,380
|
3,236
|
3,206
|
|
株式報酬費用
|
-
|
797
|
80
|
-
|
1,038
|
57
|
73
|
18
|
802
|
34
|
34
|
18
|
1,327
|
57
|
76
|
89
|
1,236
|
143
|
198
|
108
|
160
|
166
|
294
|
270
|
270
|
379
|
339
|
348
|
392
|
280
|
400
|
417
|
366
|
335
|
369
|
359
|
358
|
464
|
451
|
606
|
631
|
416
|
466
|
497
|
509
|
443
|
308
|
613
|
499
|
678
|
456
|
603
|
619
|
600
|
530
|
391
|
393
|
|
営業キャッシュフロー
|
-
|
7,172
|
2,225
|
-
|
13,017
|
-450
|
9,938
|
6,758
|
8,937
|
-1,055
|
10,264
|
5,605
|
13,529
|
732
|
-
|
4,114
|
7,207
|
4,418
|
4,050
|
6,048
|
15,672
|
311
|
5,677
|
2,767
|
-
|
2,452
|
10,878
|
5,742
|
13,573
|
-3,841
|
6,899
|
7,739
|
13,810
|
-8,672
|
-14,454
|
-4,882
|
-2,193
|
-3,774
|
-2,204
|
-11,782
|
4,262
|
-14,062
|
-3,495
|
-8,557
|
-237
|
-11,552
|
2,744
|
2,442
|
-3,369
|
-2,770
|
-10,387
|
1,339
|
7,985
|
-7,702
|
1,551
|
295
|
4,278
|
|
資本的支出
|
-
|
-698
|
-5,510
|
-
|
-3,253
|
-1,485
|
-1,939
|
-9,242
|
-7,416
|
-633
|
-3,266
|
-4,770
|
-6,245
|
-2,614
|
-5,802
|
-5,995
|
-38,708
|
-4,184
|
-20,305
|
-11,193
|
-13,484
|
-8,478
|
-16,346
|
-19,707
|
-21,372
|
-23,231
|
-17,949
|
-8,938
|
-13,411
|
-11,476
|
-11,751
|
-9,978
|
-12,504
|
-9,804
|
-4,144
|
-2,362
|
-2,216
|
-1,663
|
-2,797
|
-7,051
|
-4,044
|
-1,741
|
-1,920
|
-2,726
|
-3,004
|
-1,527
|
-1,903
|
-2,761
|
1,718
|
-1,926
|
-249
|
-2,396
|
-967
|
-406
|
-398
|
-607
|
-158
|
|
投資キャッシュフロー
|
-
|
-928
|
-3,471
|
-
|
8,976
|
10,042
|
-1,750
|
-9,190
|
-5,244
|
-624
|
3,379
|
-5,795
|
-6,858
|
687
|
-
|
-5,926
|
-38,444
|
-3,206
|
-20,100
|
-12,203
|
-7,352
|
-10,924
|
17,760
|
-20,032
|
-
|
-23,491
|
-19,484
|
-8,699
|
-13,181
|
-12,613
|
-11,352
|
-9,118
|
-18,846
|
-9,804
|
-4,207
|
-2,539
|
-2,221
|
63,906
|
66,292
|
-2,692
|
2,104
|
-1,775
|
-1,919
|
-2,725
|
-3,067
|
-1,527
|
-1,903
|
-2,761
|
3,492
|
7,637
|
-239
|
-2,409
|
-1,028
|
17,878
|
19,928
|
-484
|
-216
|
|
自己株式の取得による支出
|
-
|
419
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,728
|
1,828
|
1,967
|
-686
|
201
|
-
|
-
|
-
|
-
|
671
|
2,729
|
3,075
|
57
|
317
|
80
|
0
|
1,919
|
9
|
2,622
|
5,169
|
3,352
|
671
|
318
|
161
|
-480
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
30,775
|
5,000
|
7,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,250
|
5,947
|
44,199
|
29,220
|
16,119
|
6,750
|
24,837
|
43,324
|
25,998
|
25,302
|
13,913
|
25,682
|
22,349
|
12,354
|
23,974
|
31,830
|
84,648
|
2,558
|
558
|
2,559
|
2,337
|
43,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
685
|
302
|
-
|
-
|
3,047
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
1,921
|
4,329
|
-
|
36,486
|
689
|
21,408
|
3,036
|
2,988
|
936
|
5,191
|
500
|
513
|
7,825
|
-1,595
|
1,117
|
27,892
|
6,847
|
-2,953
|
36,908
|
22,946
|
12,875
|
25,380
|
8,374
|
59,820
|
9,707
|
12,132
|
7,707
|
24,828
|
6,113
|
8,832
|
16,747
|
20,702
|
22,733
|
-422
|
6,599
|
986
|
42,552
|
32,705
|
4,100
|
9,060
|
1,540
|
2,349
|
3,646
|
8,445
|
1,116
|
2,142
|
3,604
|
2,805
|
11,124
|
267
|
1,990
|
1,917
|
16,843
|
17,000
|
1,186
|
1,730
|
|
財務キャッシュフロー
|
-
|
-2,269
|
-1,729
|
-
|
-6,048
|
2,350
|
-13,603
|
-3,074
|
-3,448
|
-990
|
-6,413
|
-365
|
4,493
|
-9,400
|
-
|
-1,314
|
-17,375
|
-4,664
|
8,915
|
6,632
|
363
|
2,540
|
-21,260
|
13,352
|
-
|
16,161
|
13,061
|
6,346
|
-2,358
|
15,918
|
567
|
1,776
|
7,747
|
60,905
|
2,250
|
-5,816
|
1,991
|
-45,713
|
8,874
|
-4,115
|
-9,326
|
-1,606
|
-2,643
|
-3,697
|
-8,611
|
-1,409
|
697
|
-3,174
|
-2,781
|
-11,225
|
12,350
|
1,002
|
-1,790
|
-16,853
|
-18,030
|
-1,289
|
-1,714
|
|
フリーキャッシュフロー
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,018
|
-8,108
|
1,153
|
-312
|
4,120
|
|
FCFマージン(%)
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.0
|
-20.2
|
1.9
|
-0.6
|
8.2
|