|
(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
|
578
|
799
|
681
|
716
|
712
|
810
|
973
|
1,002
|
1,005
|
1,102
|
1,131
|
1,116
|
960
|
1,169
|
1,153
|
1,188
|
1,166
|
1,339
|
1,367
|
1,382
|
1,360
|
1,525
|
1,395
|
1,401
|
1,375
|
1,464
|
1,832
|
2,042
|
1,946
|
2,011
|
2,022
|
2,028
|
2,070
|
2,052
|
2,066
|
2,084
|
2,060
|
2,058
|
2,069
|
2,103
|
2,037
|
2,201
|
3,016
|
3,317
|
2,804
|
2,749
|
2,777
|
2,830
|
2,839
|
2,961
|
2,999
|
3,032
|
4,027
|
4,657
|
4,634
|
4,719
|
-
|
-
|
|
株式報酬費用
|
228
|
228
|
186
|
310
|
182
|
181
|
179
|
328
|
199
|
216
|
265
|
465
|
215
|
174
|
210
|
437
|
226
|
196
|
201
|
441
|
229
|
185
|
209
|
427
|
206
|
226
|
237
|
454
|
272
|
249
|
294
|
402
|
473
|
422
|
537
|
561
|
240
|
469
|
501
|
620
|
650
|
657
|
692
|
781
|
897
|
838
|
1,056
|
1,197
|
1,197
|
1,191
|
1,513
|
1,736
|
1,538
|
2,055
|
2,212
|
2,285
|
1,959
|
2,398
|
|
営業キャッシュフロー
|
-
|
2,467
|
1,656
|
4,249
|
4,916
|
5,339
|
114
|
4,960
|
6,465
|
4,565
|
-1,006
|
2,948
|
4,910
|
4,274
|
-1,154
|
6,841
|
3,560
|
3,851
|
-2,408
|
3,986
|
5,001
|
2,814
|
4,138
|
3,788
|
-
|
4,459
|
-1,992
|
9,439
|
6,102
|
7,771
|
3,629
|
8,729
|
10,028
|
8,843
|
4,742
|
5,994
|
6,002
|
8,299
|
3,334
|
6,553
|
3,788
|
618
|
-3,216
|
3,181
|
-109
|
17,888
|
1,723
|
8,877
|
18,033
|
12,701
|
10,654
|
11,714
|
19,801
|
24,424
|
13,810
|
25,331
|
35,925
|
16,839
|
|
資本的支出
|
-1,635
|
-1,103
|
-2,310
|
-2,720
|
-3,020
|
-3,945
|
-1,252
|
-2,294
|
-1,473
|
-813
|
-1,377
|
-2,932
|
-6,631
|
-2,496
|
-8,522
|
-1,939
|
-2,542
|
-3,318
|
-1,602
|
-2,758
|
-1,717
|
-1,216
|
-1,463
|
-3,008
|
-2,409
|
-3,502
|
-1,494
|
-1,497
|
-1,530
|
-907
|
-1,388
|
-1,431
|
-1,562
|
-1,397
|
-1,020
|
-1,131
|
-906
|
-1,311
|
-1,449
|
-1,833
|
-995
|
-1,118
|
-2,334
|
-6,168
|
-2,314
|
-2,964
|
-2,179
|
-2,772
|
-2,783
|
-2,756
|
-1,732
|
-2,771
|
-2,146
|
-3,007
|
-2,817
|
-2,857
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-1,098
|
-2,173
|
-2,714
|
-3,020
|
-7,600
|
-1,452
|
-2,288
|
-1,840
|
-813
|
-1,377
|
-5,878
|
-3,601
|
-2,468
|
-8,491
|
-1,939
|
-2,542
|
-3,296
|
-1,598
|
-2,758
|
-1,717
|
-1,206
|
-1,458
|
-3,007
|
-
|
-3,501
|
-78,432
|
-1,469
|
-1,521
|
-907
|
-1,388
|
-1,431
|
-1,562
|
-1,393
|
-1,007
|
-1,117
|
-828
|
-1,309
|
-1,449
|
-1,812
|
-965
|
-97,233
|
-22,975
|
-6,168
|
33,398
|
-2,964
|
-2,177
|
-2,770
|
-2,785
|
-2,756
|
-1,732
|
-7,381
|
-197,167
|
-3,884
|
-2,817
|
-5,650
|
-15,274
|
-3,856
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
579
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
175
|
145
|
145
|
145
|
145
|
304
|
385
|
384
|
385
|
5,445
|
243
|
243
|
245
|
246
|
247
|
249
|
249
|
251
|
251
|
254
|
253
|
256
|
256
|
258
|
258
|
84
|
714
|
715
|
714
|
714
|
-
|
-
|
1,428
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
2,000
|
30,000
|
0
|
3,125
|
3,125
|
3,125
|
3,125
|
3,125
|
|
財務キャッシュフロー
|
-
|
151
|
-1,717
|
83
|
21
|
4,583
|
-202
|
-343
|
-664
|
-4,684
|
-300
|
270
|
-221
|
-802
|
-15
|
-121
|
-836
|
-106
|
-339
|
320
|
-173
|
-367
|
-284
|
-22
|
-
|
-226
|
49,510
|
-9,119
|
-5,408
|
-8,714
|
-2,986
|
-4,560
|
-2,307
|
-15,097
|
-144
|
55
|
-5
|
-191
|
-742
|
155
|
-2
|
74,638
|
18,685
|
5,002
|
-28,858
|
-20,723
|
2,571
|
-7,336
|
-14,015
|
-11,244
|
-2,717
|
1,044
|
176,783
|
-22,717
|
-10,698
|
-19,083
|
-17,491
|
-10,884
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,417
|
10,993
|
22,474
|
-
|
-
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.9
|
7.4
|
14.9
|
-
|
-
|