|
(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
|
5,298
|
5,080
|
4,416
|
4,515
|
4,606
|
4,724
|
4,387
|
3,807
|
3,822
|
3,858
|
3,680
|
4,029
|
4,352
|
4,247
|
4,049
|
3,747
|
3,448
|
3,413
|
3,362
|
3,323
|
3,235
|
3,229
|
3,176
|
3,223
|
2,851
|
2,775
|
2,775
|
2,713
|
2,669
|
2,785
|
2,601
|
2,359
|
2,335
|
2,305
|
2,250
|
2,146
|
2,072
|
2,335
|
2,503
|
2,727
|
2,457
|
2,568
|
2,694
|
934
|
871
|
828
|
938
|
1,236
|
1,265
|
1,267
|
728
|
1,068
|
1,067
|
1,075
|
938
|
859
|
854
|
858
|
858
|
|
株式報酬費用
|
-
|
414
|
437
|
437
|
5
|
460
|
322
|
626
|
628
|
946
|
-
|
1,086
|
624
|
1,106
|
-
|
443
|
662
|
394
|
-
|
637
|
730
|
700
|
-
|
955
|
998
|
862
|
-
|
1,234
|
1,267
|
1,423
|
-
|
528
|
1,029
|
964
|
-
|
1,182
|
1,362
|
1,616
|
-
|
2,239
|
1,781
|
2,016
|
1,203
|
1,115
|
961
|
877
|
874
|
936
|
923
|
884
|
1,320
|
1,148
|
1,159
|
1,173
|
1,476
|
1,270
|
1,223
|
1,248
|
1,266
|
|
営業キャッシュフロー
|
-
|
27,991
|
21,609
|
15,941
|
17,818
|
18,946
|
20,172
|
15,670
|
7,472
|
16,162
|
11,152
|
7,811
|
10,540
|
13,901
|
9,307
|
2,600
|
19,071
|
8,029
|
8,312
|
9,519
|
10,360
|
9,559
|
8,023
|
3,672
|
2,994
|
7,319
|
1,571
|
1,124
|
5,268
|
6,235
|
-2,312
|
1,223
|
-454
|
9,979
|
945
|
1,317
|
5,142
|
14,495
|
5,209
|
719
|
3,147
|
5,662
|
-1,560
|
-4,879
|
-1,016
|
5,747
|
6,604
|
2,611
|
8,587
|
3,198
|
11,788
|
1,998
|
7,422
|
11,095
|
8,407
|
2,253
|
7,037
|
8,135
|
11,524
|
|
資本的支出
|
-
|
-1,779
|
-2,818
|
-1,551
|
-2,888
|
-2,696
|
-2,854
|
-2,341
|
-2,927
|
-2,504
|
-2,636
|
-2,643
|
-2,393
|
-1,291
|
-1,352
|
-1,040
|
-1,993
|
-1,417
|
-1,924
|
-1,445
|
-1,537
|
-1,396
|
-1,876
|
-2,851
|
-2,347
|
-1,836
|
-2,180
|
-1,164
|
-2,300
|
-1,630
|
-821
|
-1,287
|
-1,496
|
-1,379
|
-675
|
-1,049
|
-846
|
-929
|
-631
|
-727
|
-1,471
|
-905
|
-1,290
|
-679
|
-513
|
-581
|
-2,003
|
-649
|
-1,166
|
-604
|
-998
|
-875
|
-641
|
-832
|
-861
|
-745
|
-1,046
|
-557
|
-1,405
|
|
投資キャッシュフロー
|
-
|
-1,769
|
-2,841
|
-1,543
|
-5,578
|
-2,682
|
-2,856
|
-2,340
|
-2,919
|
-2,503
|
-2,353
|
-2,585
|
-2,392
|
-1,287
|
-1,350
|
-1,010
|
-1,843
|
-790
|
-1,922
|
-1,445
|
-1,536
|
-1,396
|
-1,877
|
-2,851
|
-2,347
|
-1,836
|
-2,180
|
-1,164
|
-2,300
|
-1,630
|
-732
|
-16,111
|
-12,322
|
-1,228
|
-561
|
-2,642
|
-4,430
|
-3,828
|
-3,671
|
-3,642
|
-4,167
|
-3,523
|
11,107
|
-646
|
-513
|
14,419
|
-2,003
|
-649
|
-1,166
|
-604
|
-998
|
-875
|
-641
|
-832
|
-861
|
-745
|
-345
|
-557
|
-1,405
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
3,132
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
466
|
3,009
|
8,329
|
3,204
|
4,905
|
1,080
|
229
|
222
|
-4
|
9,898
|
0
|
129
|
1,927
|
7,540
|
559
|
3,457
|
1,810
|
0
|
4,765
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
9,572
|
0
|
25,000
|
3,250
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-15,103
|
-5,702
|
-30,535
|
-8,790
|
-7,687
|
-5,815
|
-2,682
|
-4,218
|
-2,706
|
-2,706
|
-2,707
|
-2,707
|
-2,709
|
-7,028
|
-3,822
|
-5,722
|
-10,999
|
-8,441
|
-7,485
|
-3,650
|
-2,797
|
-2,791
|
-7,690
|
-12,443
|
-2,494
|
-2,374
|
-5,559
|
-9,860
|
-3,073
|
-5,784
|
-5,468
|
-2,289
|
-7,156
|
-2,240
|
-3,532
|
-2,213
|
-2,380
|
-2,248
|
-4,174
|
-2,502
|
-2,642
|
-2,435
|
-7,733
|
-6,155
|
-6,170
|
-6,163
|
-8,178
|
-6,140
|
-6,241
|
-6,118
|
-9,814
|
-6,198
|
-6,331
|
-6,194
|
-10,790
|
-6,335
|
-6,437
|
-6,228
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,546
|
1,508
|
5,991
|
7,578
|
10,119
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.3
|
4.2
|
16.8
|
22.4
|
29.9
|