|
(単位:千ドル)
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
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
|
|
株式報酬費用
|
76
|
78
|
77
|
84
|
97
|
80
|
84
|
83
|
82
|
80
|
86
|
85
|
-
|
143
|
130
|
130
|
269
|
99
|
-
|
-
|
56
|
119
|
210
|
156
|
151
|
192
|
223
|
205
|
205
|
615
|
237
|
907
|
330
|
336
|
430
|
270
|
755
|
187
|
269
|
239
|
104
|
132
|
320
|
509
|
446
|
311
|
103
|
304
|
305
|
209
|
159
|
233
|
166
|
118
|
104
|
290
|
790
|
|
営業キャッシュフロー
|
3,045
|
1,684
|
-1,371
|
-4,522
|
-
|
-173
|
-2,049
|
1,413
|
-4,735
|
7,345
|
1,045
|
13,425
|
7,073
|
-10,798
|
12,085
|
-
|
-4,315
|
-1,968
|
-
|
1,015
|
3,097
|
-6,897
|
1,329
|
3,545
|
4,256
|
-5,608
|
-7,084
|
-1,593
|
-6,938
|
6,099
|
7,126
|
4,702
|
10,712
|
-642
|
469
|
6,143
|
12,008
|
-768
|
5,763
|
11,191
|
2,869
|
394
|
2,495
|
-1,896
|
4,584
|
13,390
|
4,682
|
3,455
|
2,512
|
263
|
2,735
|
4,494
|
9,562
|
-262
|
-1,396
|
1,373
|
299
|
|
資本的支出
|
-1,201
|
-526
|
-803
|
-1,241
|
-2,172
|
-1,420
|
-1,643
|
-1,494
|
-1,211
|
-1,654
|
-1,159
|
-1,751
|
-3,504
|
-1,917
|
-881
|
-
|
-
|
-721
|
-
|
680
|
-929
|
-1,165
|
-1,668
|
-861
|
-1,587
|
-1,856
|
-1,527
|
-1,101
|
-2,873
|
-965
|
-921
|
-957
|
-1,697
|
-587
|
-1,382
|
-855
|
-924
|
-245
|
-318
|
-198
|
-736
|
-1,117
|
-1,213
|
-1,137
|
-1,607
|
-824
|
-659
|
-1,177
|
-225
|
-305
|
-465
|
-511
|
-611
|
-322
|
-144
|
-616
|
-462
|
|
投資キャッシュフロー
|
-1,218
|
286
|
-803
|
-28,851
|
-992
|
-1,368
|
-1,591
|
-6,021
|
-470
|
-1,654
|
-1,159
|
1,843
|
-34,978
|
-1,905
|
-881
|
-3,411
|
-4,390
|
-665
|
1,766
|
21,739
|
23,867
|
-13,996
|
-4,622
|
3,282
|
-
|
-2,047
|
-12,051
|
-
|
-2,873
|
-22,554
|
-679
|
-768
|
-1,696
|
-587
|
1,385
|
910
|
-714
|
-227
|
-198
|
718
|
-32,954
|
-1,112
|
-1,213
|
-1,137
|
-1,513
|
-824
|
-801
|
-1,177
|
53,306
|
-305
|
-465
|
2,286
|
-611
|
-322
|
54,529
|
-616
|
-462
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
635
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
851
|
327
|
177
|
399
|
384
|
163
|
157
|
418
|
299
|
215
|
7,829
|
831
|
262
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,629
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
3,250
|
173,880
|
122,068
|
115,870
|
114,575
|
90,850
|
67,488
|
71,649
|
62,451
|
55,018
|
50,950
|
56,750
|
49,223
|
40,975
|
44,571
|
45,099
|
24,800
|
22,605
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
568
|
612
|
-
|
-
|
633
|
633
|
633
|
-
|
1,300
|
1,300
|
1,133
|
2,800
|
1,133
|
-
|
-
|
22,501
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
666
|
1,000
|
1,000
|
999
|
1,000
|
1,000
|
1,000
|
1,000
|
12,333
|
27,936
|
13,787
|
152,449
|
121,386
|
118,631
|
110,294
|
91,895
|
80,384
|
75,782
|
63,964
|
108,025
|
50,950
|
56,750
|
49,223
|
40,975
|
44,571
|
45,099
|
24,800
|
22,605
|
|
財務キャッシュフロー
|
-1,838
|
-1,968
|
2,180
|
33,255
|
-3,771
|
588
|
3,648
|
4,504
|
6,940
|
-634
|
-634
|
-607
|
-
|
12,877
|
-
|
-
|
-5,280
|
2,715
|
-12,660
|
-20,314
|
636
|
21,147
|
3,026
|
-6,866
|
-2,192
|
7,658
|
19,134
|
9,179
|
10,157
|
14,838
|
-7,029
|
-3,705
|
-8,645
|
625
|
-464
|
-8,302
|
-11,221
|
1,157
|
-5,202
|
-11,496
|
30,932
|
-62
|
-2,278
|
3,320
|
-2,162
|
-13,586
|
-3,585
|
-2,262
|
-53,736
|
-510
|
594
|
-762
|
-651
|
-566
|
-6,907
|
-1,232
|
-240
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,951
|
-584
|
-1,540
|
757
|
-163
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
22.0
|
-2.4
|
-8.3
|
3.8
|
-0.9
|