|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
1,530
|
1,465
|
1,507
|
1,954
|
1,590
|
1,471
|
1,259
|
1,013
|
1,115
|
1,194
|
1,201
|
1,193
|
1,460
|
-1,072
|
-394
|
362
|
906
|
972
|
980
|
770
|
369
|
481
|
747
|
901
|
1,017
|
1,157
|
1,135
|
1,290
|
1,420
|
1,452
|
1,541
|
1,350
|
1,171
|
697
|
1,601
|
4,176
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
253
|
324
|
108
|
370
|
117
|
137
|
254
|
179
|
135
|
260
|
199
|
381
|
240
|
529
|
389
|
478
|
731
|
548
|
583
|
682
|
1,002
|
841
|
510
|
655
|
512
|
267
|
452
|
660
|
604
|
376
|
840
|
621
|
443
|
30
|
372
|
-121
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
27,676
|
15,550
|
16,221
|
26,190
|
14,454
|
30,767
|
22,696
|
18,159
|
22,365
|
21,405
|
14,688
|
19,645
|
19,290
|
5,930
|
36,419
|
-1,055
|
25,666
|
18,328
|
28,397
|
24,405
|
30,307
|
21,812
|
31,312
|
30,805
|
37,791
|
26,702
|
20,692
|
42,832
|
30,459
|
28,437
|
33,898
|
45,629
|
-59,961
|
28,393
|
28,566
|
56,453
|
90,145
|
37,898
|
43,697
|
44,371
|
86,596
|
66,705
|
51,935
|
35,198
|
41,904
|
35,800
|
54,366
|
39,679
|
46,378
|
54,782
|
28,692
|
28,284
|
40,489
|
36,151
|
|
資本的支出
|
-508
|
-243
|
-919
|
-643
|
-652
|
-748
|
-1,199
|
-234
|
-457
|
-1,262
|
-1,501
|
-1,859
|
-849
|
-1,616
|
-1,272
|
-1,396
|
-468
|
-892
|
-1,384
|
-816
|
-745
|
-2,273
|
-628
|
-1,048
|
-309
|
-495
|
-1,784
|
-1,584
|
-1,757
|
-802
|
-1,495
|
-1,099
|
-1,429
|
-1,433
|
-1,494
|
-1,060
|
-811
|
-1,115
|
-184
|
-1,501
|
-660
|
-896
|
-1,321
|
-986
|
-1,439
|
-1,248
|
-2,234
|
-1,298
|
-643
|
-860
|
-1,726
|
-1,190
|
-604
|
-1,248
|
|
投資キャッシュフロー
|
50,715
|
-20,831
|
120,370
|
-10,876
|
-52,697
|
-89,028
|
-84,815
|
-83,143
|
-100,437
|
-139,592
|
-109,075
|
-87,944
|
-43,737
|
-134,832
|
-124,930
|
-102,238
|
-135,732
|
-222,699
|
-23,742
|
-234,480
|
-166,512
|
-1,417
|
-101,935
|
57,449
|
28,157
|
-73,852
|
-18,454
|
-137,815
|
23,701
|
-83,711
|
-170,828
|
20,282
|
-125,636
|
-358,644
|
223,359
|
99,820
|
-19,652
|
146,988
|
-17,205
|
-98,151
|
-122,940
|
-150,239
|
-33,428
|
-91,980
|
-53,394
|
-67,431
|
-208,004
|
-115,390
|
-8,338
|
-65,175
|
-103,414
|
-105,298
|
-20,194
|
-85,894
|
|
自己株式の取得による支出
|
3
|
35
|
49
|
0
|
-
|
-
|
0
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
116
|
-1
|
-
|
194
|
495
|
-1
|
-
|
657
|
0
|
0
|
11,599
|
12,287
|
2,835
|
3,100
|
0
|
12,559
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
3,484
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
25,000
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
440
|
444
|
7,446
|
518
|
10,566
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
628
|
34,785
|
688
|
2,176
|
-1,072
|
25,395
|
399
|
313
|
276
|
10,013
|
259
|
183
|
7,135
|
112
|
113
|
115
|
5,118
|
118
|
121
|
38,119
|
20
|
20
|
20
|
21
|
|
財務キャッシュフロー
|
13,189
|
13,401
|
-20,477
|
1,290
|
-38,344
|
44,569
|
49,615
|
-61,588
|
155,019
|
63,119
|
107,983
|
34,048
|
39,604
|
150,747
|
57,276
|
87,345
|
132,336
|
177,693
|
25,517
|
224,398
|
101,424
|
763
|
59,200
|
-85,542
|
-70,251
|
72,234
|
-7,521
|
117,822
|
-92,829
|
61,330
|
187,663
|
-41,697
|
175,458
|
493,932
|
-294,801
|
-235,096
|
371,270
|
128,963
|
-77,393
|
41,618
|
-62,114
|
-395,529
|
-228,298
|
131,888
|
45,633
|
15,346
|
164,224
|
70,870
|
-64,190
|
27,123
|
41,738
|
68,296
|
-27,185
|
16,951
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,922
|
26,966
|
27,094
|
39,885
|
34,903
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
42.2
|
21.6
|
21.0
|
30.3
|
-
|