|
(単位:千ドル)
|
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
|
1,238
|
1,279
|
1,284
|
1,292
|
1,315
|
1,364
|
1,500
|
1,437
|
1,443
|
1,477
|
1,469
|
1,487
|
1,499
|
1,549
|
1,505
|
1,537
|
1,560
|
1,627
|
1,555
|
1,614
|
1,626
|
1,681
|
1,686
|
1,697
|
1,705
|
1,841
|
1,624
|
1,770
|
1,775
|
1,891
|
1,933
|
1,926
|
1,938
|
2,024
|
2,043
|
2,046
|
2,064
|
2,174
|
2,198
|
2,223
|
2,264
|
2,480
|
2,493
|
2,572
|
2,594
|
2,814
|
3,019
|
2,944
|
2,969
|
3,083
|
3,267
|
3,297
|
3,315
|
3,564
|
3,506
|
3,568
|
3,603
|
|
営業キャッシュフロー
|
4,179
|
3,322
|
3,442
|
5,430
|
4,228
|
4,060
|
3,424
|
6,183
|
4,771
|
2,187
|
5,223
|
6,544
|
-
|
3,232
|
4,751
|
5,633
|
7,094
|
3,324
|
4,932
|
5,760
|
5,349
|
4,952
|
-
|
6,050
|
4,695
|
5,438
|
3,093
|
5,879
|
3,962
|
5,589
|
2,981
|
4,983
|
5,328
|
4,742
|
5,005
|
6,559
|
3,929
|
6,597
|
5,505
|
6,374
|
4,483
|
5,333
|
5,680
|
6,298
|
4,707
|
6,224
|
8,372
|
8,811
|
8,501
|
6,138
|
6,703
|
7,550
|
10,168
|
6,005
|
7,598
|
7,829
|
8,428
|
|
資本的支出
|
-2,678
|
-2,076
|
-3,477
|
-3,232
|
-2,758
|
-2,442
|
-1,673
|
-2,480
|
-3,257
|
-2,007
|
-3,100
|
-4,197
|
-4,835
|
-2,920
|
-2,966
|
-4,385
|
-3,573
|
-1,921
|
-3,088
|
-3,293
|
-4,856
|
-6,413
|
-7,454
|
-6,761
|
-3,974
|
-3,026
|
-3,580
|
-4,058
|
-6,218
|
-3,273
|
-4,745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-2,672
|
-2,066
|
-3,470
|
-3,688
|
-2,950
|
-2,461
|
-1,167
|
-2,472
|
-3,248
|
-2,266
|
-3,128
|
-3,825
|
-
|
-2,914
|
-3,050
|
-4,390
|
-3,831
|
-1,926
|
-2,516
|
-3,247
|
-4,837
|
-6,924
|
-
|
-6,761
|
-3,974
|
-2,918
|
-3,580
|
-4,058
|
-6,218
|
-3,273
|
-4,745
|
-7,354
|
-5,165
|
-3,858
|
-4,456
|
-8,145
|
-16,168
|
-7,431
|
-8,612
|
-11,391
|
-18,966
|
-7,504
|
-11,500
|
-17,872
|
-17,044
|
-10,581
|
-19,179
|
-16,617
|
-18,888
|
-8,502
|
-12,417
|
-12,338
|
-15,752
|
-9,280
|
-12,902
|
-14,920
|
-11,623
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
197
|
1,549
|
26
|
0
|
572
|
4,183
|
425
|
512
|
0
|
0
|
2,495
|
51
|
-
|
-
|
-
|
865
|
825
|
438
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
2,226
|
1,744
|
10,331
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
7,985
|
6,982
|
5,072
|
7,472
|
7,775
|
8,443
|
25,970
|
7,752
|
12,391
|
47,930
|
6,784
|
7,975
|
38,912
|
8,485
|
11,648
|
12,262
|
13,542
|
22,817
|
13,375
|
299
|
12,326
|
28,378
|
49,484
|
16,874
|
19,285
|
19,038
|
49,919
|
6,646
|
15,199
|
14,984
|
12,772
|
13,651
|
17,289
|
13,073
|
|
長期借入金の返済による支出
|
61
|
11
|
10
|
11
|
10
|
11
|
7
|
13
|
16
|
11
|
14,890
|
11
|
11
|
2,237
|
1,755
|
7,884
|
10
|
11
|
11
|
11
|
20
|
11
|
4,415
|
7,257
|
5,850
|
6,213
|
5,508
|
8,518
|
5,452
|
25,077
|
5,805
|
7,808
|
47,216
|
6,478
|
6,327
|
25,038
|
1,785
|
13,178
|
7,397
|
8,385
|
8,689
|
8,289
|
34,705
|
5,219
|
13,245
|
39,224
|
8,747
|
9,332
|
6,845
|
40,192
|
5,185
|
7,928
|
7,908
|
6,737
|
6,955
|
8,398
|
18,213
|
|
財務キャッシュフロー
|
-1,362
|
-1,172
|
-1,163
|
-916
|
-991
|
-1,057
|
-2,631
|
-1,096
|
-753
|
-1,747
|
-5,751
|
-1,570
|
-
|
-1,338
|
-1,140
|
-1,124
|
-1,532
|
-1,060
|
-624
|
-1,323
|
-2,502
|
-1,797
|
-
|
711
|
-721
|
-2,520
|
487
|
-1,821
|
2,256
|
-2,316
|
1,764
|
2,371
|
-163
|
-884
|
-549
|
12,485
|
6,340
|
-4,113
|
3,058
|
5,012
|
14,483
|
2,171
|
8,463
|
8,931
|
12,337
|
4,522
|
10,642
|
7,806
|
10,387
|
5,684
|
2,394
|
4,788
|
5,584
|
3,275
|
5,304
|
7,091
|
3,195
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|