|
(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
|
4,319
|
4,428
|
4,260
|
4,265
|
4,423
|
4,665
|
4,374
|
4,414
|
4,599
|
4,976
|
4,260
|
4,589
|
4,596
|
4,799
|
4,667
|
4,745
|
5,047
|
5,993
|
5,929
|
6,103
|
6,962
|
7,973
|
7,645
|
8,309
|
7,248
|
8,110
|
8,243
|
8,670
|
8,351
|
8,338
|
8,019
|
7,852
|
7,863
|
8,192
|
7,498
|
8,165
|
7,194
|
6,878
|
6,319
|
6,809
|
6,591
|
7,028
|
6,045
|
6,110
|
5,924
|
5,954
|
5,692
|
6,015
|
5,842
|
5,378
|
4,668
|
4,475
|
4,385
|
4,530
|
4,051
|
3,571
|
3,458
|
3,108
|
|
株式報酬費用
|
1,195
|
1,231
|
1,197
|
1,140
|
1,110
|
1,128
|
1,261
|
1,300
|
1,389
|
1,392
|
1,678
|
1,573
|
1,580
|
1,613
|
1,959
|
2,024
|
1,940
|
1,990
|
2,493
|
2,477
|
2,668
|
2,686
|
2,623
|
2,932
|
3,921
|
2,467
|
2,204
|
2,465
|
2,139
|
2,012
|
1,918
|
2,273
|
2,527
|
2,127
|
2,303
|
2,291
|
2,260
|
2,268
|
2,600
|
2,444
|
2,472
|
2,453
|
2,499
|
2,637
|
2,439
|
2,438
|
2,540
|
2,158
|
2,135
|
1,976
|
1,904
|
1,460
|
1,651
|
1,685
|
1,784
|
1,649
|
841
|
824
|
|
営業キャッシュフロー
|
7,209
|
2,998
|
-2,025
|
10,626
|
19,043
|
15,899
|
-11,297
|
19,243
|
-7,144
|
29,892
|
13,906
|
14,885
|
14,556
|
20,126
|
-5,649
|
11,591
|
16,588
|
3,564
|
3,141
|
20,110
|
15,430
|
10,862
|
-7,930
|
7,681
|
-911
|
14,948
|
-11,943
|
8,066
|
-697
|
17,429
|
-4,547
|
24,780
|
19,688
|
45,336
|
-8,347
|
12,834
|
39,340
|
29,565
|
-6,729
|
23,213
|
6,432
|
17,367
|
-17,969
|
885
|
17,187
|
10,823
|
-2,025
|
15,280
|
6,821
|
5,114
|
-2,775
|
5,450
|
5,664
|
6,483
|
8,984
|
8,721
|
10,132
|
-4,211
|
|
資本的支出
|
-4,586
|
-3,490
|
-216
|
-214
|
-372
|
-9,661
|
-3,058
|
-1,597
|
-3,323
|
-2,377
|
-2,396
|
-5,318
|
-4,766
|
-4,086
|
-7,210
|
-8,445
|
-10,721
|
-6,613
|
-7,480
|
-10,509
|
-10,925
|
-11,737
|
-6,460
|
-11,059
|
-12,403
|
-10,462
|
-9,314
|
-4,102
|
-3,422
|
-3,304
|
-2,800
|
-7,293
|
-5,761
|
-5,459
|
-1,986
|
-4,224
|
-4,654
|
-5,998
|
-3,698
|
-2,508
|
-2,576
|
-3,804
|
-1,785
|
-3,697
|
-4,635
|
-3,889
|
-3,261
|
-2,546
|
-1,033
|
-1,276
|
-1,347
|
-1,349
|
-845
|
-1,031
|
-1,042
|
-1,219
|
-882
|
-732
|
|
投資キャッシュフロー
|
-4,887
|
-3,740
|
-1,928
|
-2,763
|
-2,636
|
-4,276
|
-3,349
|
-1,960
|
-3,647
|
-2,718
|
-2,600
|
-5,777
|
-5,477
|
-4,565
|
-7,891
|
-9,016
|
-23,828
|
-6,914
|
-8,044
|
-10,890
|
-11,305
|
-12,276
|
-6,870
|
-20,268
|
-12,953
|
-11,136
|
-9,885
|
41,459
|
-4,085
|
-3,914
|
-3,453
|
-7,900
|
-6,006
|
-6,609
|
-3,756
|
-6,031
|
-6,831
|
-7,116
|
-4,804
|
-3,309
|
-4,295
|
-4,633
|
-11,621
|
-5,306
|
1,274
|
-5,555
|
-4,831
|
-4,271
|
-2,381
|
-2,394
|
-2,366
|
-2,638
|
-1,687
|
-1,737
|
-1,907
|
-2,082
|
-1,715
|
-1,047
|
|
自己株式の取得による支出
|
6,012
|
273
|
309
|
177
|
133
|
2,832
|
1,558
|
877
|
718
|
454
|
405
|
13,870
|
909
|
984
|
4,021
|
30,276
|
44,411
|
10,687
|
1,724
|
220
|
244
|
10,459
|
11,389
|
3,496
|
5,332
|
18,868
|
615
|
6,499
|
5,450
|
1,260
|
1,215
|
189
|
337
|
187
|
6,291
|
114
|
3,417
|
7,856
|
10,951
|
15,733
|
17,533
|
15,447
|
7,354
|
3,857
|
86
|
1,738
|
812
|
43
|
33
|
891
|
1,230
|
611
|
55
|
61
|
383
|
365
|
32
|
2,306
|
|
長期借入れによる収入
|
-
|
-
|
5,000
|
3,000
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,965
|
-1,960
|
-1,328
|
-1,142
|
-6,275
|
-8,833
|
-928
|
2,805
|
4,468
|
3,693
|
3,590
|
-12,058
|
1,808
|
-1,386
|
-2,445
|
-17,491
|
-9,053
|
-6,153
|
8,866
|
-14,240
|
-4,709
|
5,637
|
26,861
|
1,109
|
16,933
|
5,467
|
-1,034
|
-36,234
|
-12,790
|
-3,260
|
-466
|
-11,689
|
-6,926
|
-20,150
|
618
|
-5,114
|
-26,417
|
-35,051
|
10,040
|
-9,733
|
-10,533
|
-11,800
|
21,646
|
-857
|
-86
|
-202
|
-3,812
|
-10,043
|
-33
|
-20,891
|
-10,230
|
-5,611
|
-1,261
|
-2,662
|
-6,383
|
-1,365
|
-12,086
|
3,176
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,452
|
7,942
|
7,502
|
9,250
|
-4,943
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.9
|
8.6
|
7.7
|
10.2
|
-5.6
|