|
(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
|
4Q18
|
1Q19
|
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
|
2,813
|
2,896
|
2,975
|
2,904
|
2,848
|
2,934
|
3,007
|
3,020
|
2,989
|
2,974
|
2,849
|
2,946
|
2,939
|
2,943
|
2,756
|
2,768
|
2,618
|
2,955
|
2,746
|
2,894
|
2,776
|
2,733
|
2,681
|
2,637
|
2,659
|
2,649
|
2,692
|
2,854
|
3,156
|
3,199
|
3,113
|
3,022
|
3,173
|
3,522
|
3,586
|
3,925
|
3,963
|
3,823
|
3,799
|
3,897
|
3,834
|
3,858
|
3,867
|
3,834
|
3,991
|
3,943
|
3,916
|
3,912
|
4,034
|
4,035
|
3,855
|
3,989
|
4,043
|
|
株式報酬費用
|
242
|
243
|
239
|
323
|
304
|
304
|
335
|
369
|
225
|
-186
|
222
|
263
|
295
|
228
|
267
|
149
|
380
|
287
|
356
|
191
|
-82
|
-428
|
243
|
249
|
467
|
540
|
627
|
514
|
-256
|
379
|
378
|
380
|
250
|
366
|
576
|
386
|
916
|
497
|
527
|
559
|
856
|
681
|
548
|
656
|
405
|
661
|
292
|
107
|
-89
|
545
|
512
|
493
|
242
|
|
営業キャッシュフロー
|
9,431
|
5,892
|
4,111
|
2,059
|
7,348
|
7,576
|
-1,382
|
5,334
|
2,198
|
8,447
|
2,039
|
2,845
|
7,656
|
11,454
|
-3,397
|
3,348
|
5,353
|
8,624
|
651
|
-463
|
6,304
|
4,928
|
2,881
|
4,450
|
7,470
|
7,928
|
17,427
|
8,105
|
6,310
|
6,296
|
10,399
|
6,139
|
12,479
|
5,623
|
6,755
|
5,703
|
15,456
|
-273
|
9,029
|
11,759
|
12,514
|
8,443
|
9,769
|
8,898
|
18,783
|
6,405
|
7,465
|
-831
|
6,776
|
5,249
|
5,962
|
-1,257
|
4,428
|
|
資本的支出
|
-5,249
|
-5,944
|
-2,588
|
-1,600
|
-1,617
|
-2,517
|
-818
|
-992
|
-2,100
|
-2,838
|
-1,878
|
-1,566
|
-2,182
|
-4,133
|
-1,782
|
-3,255
|
-2,471
|
-2,470
|
-2,191
|
-2,243
|
-1,832
|
-4,159
|
-1,962
|
-1,184
|
-1,220
|
-
|
-
|
-3,334
|
-
|
-3,344
|
-7,674
|
-4,797
|
-8,512
|
-5,746
|
-2,563
|
-2,882
|
-6,376
|
-4,303
|
-4,512
|
-6,730
|
-5,743
|
-3,501
|
-3,373
|
-2,974
|
-5,306
|
-2,573
|
-2,605
|
-1,787
|
-2,198
|
-1,507
|
-1,253
|
-2,193
|
-3,078
|
|
投資キャッシュフロー
|
-5,240
|
-5,940
|
-2,438
|
-1,594
|
-1,502
|
-2,428
|
-50,693
|
6
|
-2,066
|
-2,833
|
-1,875
|
-1,506
|
-2,171
|
-4,124
|
-1,782
|
-3,190
|
-2,419
|
-22,492
|
-2,163
|
-12,748
|
-1,766
|
-171
|
-1,814
|
-1,006
|
-1,104
|
-
|
-
|
-3,305
|
-42,706
|
-3,329
|
-7,155
|
-4,752
|
-6,574
|
-5,743
|
-49,766
|
-2,717
|
-5,820
|
-4,293
|
-4,142
|
-6,713
|
-5,689
|
-3,501
|
-3,361
|
-3,936
|
-4,302
|
-2,232
|
-2,599
|
-1,487
|
-6,583
|
-1,507
|
-1,233
|
8,678
|
-3,037
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,231
|
4,906
|
2,596
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,678
|
-
|
-
|
776
|
4,719
|
2,755
|
3,132
|
1,928
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,280
|
530
|
2,029
|
10,161
|
531
|
533
|
535
|
-1,599
|
657
|
657
|
657
|
-1,971
|
-
|
1,155
|
-
|
33
|
33
|
3,393
|
-
|
18
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
629
|
-1,455
|
-46
|
-84
|
-56
|
-62
|
23,814
|
-806
|
-818
|
-804
|
-1,053
|
-1,060
|
-1,050
|
-1,078
|
-2,527
|
-5,465
|
-4,638
|
14,262
|
-539
|
4,467
|
-539
|
-537
|
-962
|
-701
|
-671
|
-
|
-883
|
-1,984
|
20,836
|
-4,625
|
-144
|
-123
|
-139
|
-975
|
19,944
|
-84
|
-69
|
-681
|
-38
|
-1,143
|
-1,769
|
-845
|
-446
|
-7,868
|
-26,776
|
-3,645
|
-3,136
|
-2,513
|
-105
|
-109
|
-39
|
-11,072
|
-183
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,578
|
3,742
|
4,709
|
-3,450
|
1,350
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
5.2
|
6.3
|
-4.3
|
1.7
|