|
(単位:千ドル)
|
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
|
11,244
|
9,685
|
-
|
9,603
|
9,540
|
9,467
|
9,593
|
9,270
|
9,270
|
9,236
|
9,179
|
9,137
|
9,088
|
8,980
|
8,277
|
9,010
|
8,682
|
8,572
|
8,469
|
8,524
|
8,312
|
8,432
|
8,804
|
8,468
|
8,288
|
8,248
|
8,333
|
8,320
|
8,274
|
3,584
|
2,593
|
2,534
|
2,548
|
2,382
|
2,489
|
2,322
|
2,264
|
2,325
|
2,336
|
2,364
|
2,405
|
2,481
|
2,505
|
2,643
|
2,597
|
1,886
|
1,808
|
810
|
1,850
|
2,993
|
1,238
|
1,635
|
2,315
|
3,523
|
6,104
|
6,131
|
|
株式報酬費用
|
2,251
|
44
|
37
|
44
|
43
|
47
|
55
|
46
|
45
|
65
|
61
|
1,423
|
1,581
|
1,200
|
1,000
|
1,312
|
772
|
765
|
782
|
1,091
|
133
|
158
|
1,700
|
2,701
|
1,376
|
1,100
|
1,100
|
1,076
|
511
|
200
|
1,900
|
2,192
|
393
|
268
|
794
|
839
|
253
|
172
|
53
|
87
|
124
|
336
|
5,000
|
1,100
|
3,278
|
2,320
|
2,218
|
2,184
|
1,384
|
1,079
|
1,152
|
2,101
|
676
|
574
|
365
|
292
|
|
営業キャッシュフロー
|
25,907
|
23,199
|
-
|
16,260
|
3,804
|
1,119
|
17,552
|
14,554
|
1,101
|
24,153
|
5,135
|
23,531
|
476
|
27,652
|
2,723
|
10,901
|
10,164
|
-
|
22,444
|
-
|
-2,665
|
14,409
|
8,030
|
8,533
|
22,004
|
11,828
|
10,338
|
6,059
|
16,255
|
11,944
|
22,849
|
7,457
|
22,035
|
11,236
|
31,172
|
9,424
|
14,293
|
37,199
|
-15,228
|
43,886
|
15,734
|
27,890
|
10,443
|
12,993
|
17,104
|
24,671
|
1,527
|
21,343
|
-2,477
|
6,162
|
-1,825
|
35,618
|
2,085
|
6,205
|
-161
|
-3,969
|
|
資本的支出
|
-10,651
|
-10,714
|
-
|
-11,366
|
-12,451
|
-19,279
|
-8,659
|
-12,207
|
-12,395
|
-12,399
|
-12,600
|
-8,362
|
-14,975
|
-14,670
|
-17,198
|
-19,905
|
-16,910
|
-17,536
|
-1,644
|
-1,143
|
-15,339
|
-11,860
|
-11,484
|
-14,154
|
-10,645
|
-12,304
|
-13,467
|
-9,059
|
-14,812
|
-1,403
|
-1,837
|
-1,198
|
-1,430
|
-1,220
|
-526
|
-622
|
-804
|
-1,650
|
-1,728
|
-2,104
|
-1,576
|
-2,295
|
-2,220
|
-1,507
|
-2,009
|
-2,109
|
-2,460
|
-1,098
|
-1,814
|
-2,225
|
-1,633
|
-1,554
|
-2,547
|
-1,218
|
-3,101
|
-3,207
|
|
投資キャッシュフロー
|
-14,686
|
-10,163
|
-
|
-4,166
|
-3,548
|
313
|
-1,320
|
-1,518
|
-9,544
|
-1,602
|
-811
|
-3,143
|
-491
|
-215,950
|
-2,156
|
-664
|
-3,249
|
-
|
-1,644
|
-
|
-1,459
|
15,940
|
1,036
|
-2,962
|
-914
|
-1,164
|
6,387
|
-1,109
|
-707
|
-1,403
|
11,663
|
-1,198
|
-1,905
|
-1,220
|
-526
|
238
|
-804
|
6,350
|
-1,728
|
-2,104
|
-1,576
|
-2,295
|
-23,305
|
-1,507
|
-21,446
|
134,717
|
-33,938
|
16,025
|
406
|
-725
|
-1,383
|
59
|
-2,547
|
-1,668
|
-3,100
|
-3,007
|
|
自己株式の取得による支出
|
958
|
-
|
-
|
-
|
1,526
|
2,731
|
1,212
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
0
|
649
|
1,071
|
1,864
|
0
|
915
|
2,118
|
1,363
|
562
|
2,951
|
1,617
|
1,562
|
2,038
|
2,448
|
1,861
|
1,014
|
192
|
1,014
|
2,587
|
6
|
5
|
872
|
33
|
39
|
26
|
10
|
24,659
|
1,817
|
57
|
1,324
|
111
|
195
|
0
|
1,386
|
1,102
|
2,800
|
2,844
|
997
|
729
|
806
|
228
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,281
|
0
|
0
|
0
|
66,225
|
27,709
|
10,875
|
10,748
|
16,379
|
33,159
|
2,340
|
-
|
|
財務キャッシュフロー
|
-8,453
|
-5,091
|
-
|
-3,499
|
-11,085
|
-7,635
|
-8,138
|
-4,677
|
-2,429
|
-8,336
|
-9,263
|
-7,687
|
-6,727
|
187,726
|
-1,876
|
-2,019
|
-1,624
|
-
|
-2,757
|
-
|
-1,790
|
-5,728
|
-21,607
|
-20,707
|
-14,809
|
-17,837
|
-7,546
|
-35,158
|
-24,993
|
-1,655
|
-17,940
|
-4,616
|
12,714
|
-6,235
|
1,879
|
-38,500
|
-30,060
|
28,944
|
-993
|
-1,395
|
-10
|
-48,958
|
-24,594
|
-21,654
|
-25,606
|
-111
|
-2,595
|
0
|
-75,753
|
-28,811
|
-13,675
|
-13,592
|
-21,544
|
-33,888
|
-3,146
|
-46,476
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,064
|
-462
|
4,987
|
-3,262
|
-7,176
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.1
|
-0.5
|
5.4
|
-3.5
|
-7.3
|