|
(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
|
3,537
|
3,403
|
3,640
|
3,768
|
3,808
|
3,828
|
3,729
|
3,652
|
3,627
|
3,490
|
3,601
|
3,715
|
3,775
|
3,812
|
3,962
|
3,923
|
4,031
|
4,117
|
3,992
|
3,992
|
4,048
|
4,109
|
4,290
|
4,103
|
4,318
|
3,838
|
4,230
|
4,342
|
4,439
|
4,592
|
4,121
|
4,283
|
4,242
|
4,971
|
4,655
|
4,798
|
4,938
|
5,220
|
5,341
|
5,234
|
5,057
|
5,266
|
5,250
|
5,546
|
5,715
|
5,688
|
5,828
|
5,983
|
5,972
|
6,044
|
6,054
|
5,963
|
6,108
|
6,044
|
6,137
|
6,195
|
6,160
|
6,727
|
|
株式報酬費用
|
209
|
225
|
262
|
279
|
281
|
260
|
231
|
229
|
224
|
250
|
233
|
291
|
298
|
280
|
268
|
307
|
333
|
291
|
223
|
262
|
293
|
258
|
289
|
366
|
418
|
332
|
316
|
397
|
431
|
345
|
309
|
382
|
413
|
420
|
379
|
463
|
502
|
571
|
547
|
571
|
560
|
558
|
651
|
640
|
641
|
704
|
812
|
796
|
788
|
786
|
1,241
|
1,146
|
1,203
|
1,303
|
2,336
|
1,971
|
1,914
|
1,916
|
|
営業キャッシュフロー
|
-
|
9,405
|
7,119
|
8,745
|
9,023
|
6,800
|
5,390
|
7,110
|
11,667
|
9,365
|
3,797
|
12,141
|
7,348
|
8,688
|
7,523
|
6,254
|
9,123
|
9,594
|
7,882
|
7,035
|
10,953
|
11,977
|
6,139
|
-
|
7,310
|
10,324
|
6,520
|
11,710
|
13,608
|
6,897
|
7,474
|
12,562
|
16,144
|
10,831
|
11,508
|
15,621
|
14,778
|
16,668
|
11,622
|
15,750
|
16,755
|
11,562
|
8,059
|
14,294
|
21,565
|
20,445
|
20,644
|
19,629
|
24,409
|
27,577
|
27,167
|
21,197
|
39,050
|
38,606
|
39,434
|
34,031
|
45,941
|
45,564
|
|
資本的支出
|
-3,188
|
-2,338
|
-2,299
|
-2,461
|
-1,729
|
-1,803
|
-1,519
|
-2,493
|
-2,678
|
-2,231
|
-2,856
|
-2,691
|
-3,178
|
-2,947
|
-3,424
|
-2,886
|
-1,770
|
-3,379
|
-3,935
|
-3,965
|
-4,330
|
-5,434
|
-4,208
|
-4,377
|
-5,919
|
-6,833
|
-7,620
|
-11,758
|
-12,309
|
-22,075
|
-5,684
|
-6,676
|
-8,063
|
-6,677
|
-6,106
|
-4,493
|
-3,022
|
-3,512
|
-4,543
|
-13,233
|
-5,955
|
-6,183
|
-5,517
|
-5,968
|
-6,635
|
-8,695
|
-5,451
|
-9,981
|
-5,109
|
-13,709
|
-6,824
|
-4,396
|
-5,151
|
-11,043
|
-14,852
|
-13,274
|
-14,663
|
-19,909
|
|
投資キャッシュフロー
|
-
|
-2,339
|
-2,295
|
-2,423
|
-1,723
|
-1,809
|
-1,477
|
-2,484
|
-2,651
|
-2,054
|
-2,759
|
-2,577
|
-3,143
|
-6,582
|
-3,358
|
-2,753
|
-1,706
|
-3,243
|
-3,907
|
-3,923
|
-4,274
|
-5,402
|
-4,208
|
-
|
-5,903
|
-6,700
|
-7,512
|
-11,683
|
-12,032
|
-21,930
|
-5,542
|
-6,357
|
-8,329
|
-6,314
|
-6,090
|
-4,463
|
-11,402
|
-3,239
|
-4,533
|
-13,233
|
-5,794
|
-6,069
|
-11,331
|
-5,563
|
-6,352
|
-7,905
|
-5,331
|
-9,867
|
-3,163
|
-13,603
|
-6,668
|
-4,260
|
-5,099
|
-10,831
|
-14,848
|
-13,037
|
-14,619
|
-19,980
|
|
自己株式の取得による支出
|
8,130
|
67
|
40,733
|
57
|
0
|
57
|
212
|
0
|
0
|
0
|
79
|
89
|
0
|
98
|
78
|
80
|
0
|
245
|
2,733
|
85
|
0
|
110
|
77
|
116
|
0
|
116
|
61
|
190
|
0
|
160
|
52
|
189
|
0
|
203
|
64
|
218
|
0
|
275
|
95
|
0
|
0
|
636
|
86
|
0
|
0
|
681
|
98
|
0
|
0
|
1,176
|
172
|
0
|
0
|
3,337
|
424
|
0
|
0
|
2,257
|
|
長期借入金の返済による支出
|
1,250
|
0
|
1,250
|
1,250
|
1,250
|
2,500
|
-
|
-
|
2,500
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
15,417
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-67
|
-41,910
|
-1,305
|
-1,250
|
-2,557
|
-212
|
-1,241
|
-2,488
|
-1,237
|
-2,026
|
-2,036
|
-1,948
|
-2,046
|
-2,028
|
-16,196
|
-672
|
-944
|
-3,275
|
-780
|
-697
|
-803
|
-830
|
-
|
-753
|
-869
|
-743
|
-946
|
-756
|
-915
|
-809
|
-874
|
-756
|
-30,988
|
-882
|
-1,119
|
-901
|
-1,177
|
-1,000
|
-821
|
-906
|
-1,540
|
-1,219
|
-1,014
|
-1,135
|
-1,815
|
-1,122
|
-1,139
|
-1,139
|
-2,315
|
-1,468
|
-1,431
|
-1,430
|
-4,766
|
-1,983
|
-1,718
|
-1,718
|
-3,974
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,563
|
24,582
|
20,757
|
31,278
|
25,655
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.4
|
26.9
|
22.7
|
30.7
|
29.2
|