|
(単位:千ドル)
|
1Q12
|
2Q12
|
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
|
|
株式報酬費用
|
-
|
-
|
46
|
154
|
208
|
218
|
218
|
-
|
225
|
221
|
234
|
360
|
327
|
327
|
387
|
386
|
447
|
489
|
422
|
310
|
262
|
253
|
235
|
311
|
505
|
508
|
514
|
535
|
577
|
595
|
637
|
726
|
650
|
636
|
676
|
715
|
774
|
688
|
781
|
805
|
688
|
1,213
|
1,641
|
1,191
|
1,313
|
1,068
|
1,110
|
1,637
|
1,694
|
1,745
|
2,141
|
2,863
|
3,179
|
5,433
|
4,624
|
4,963
|
5,047
|
5,392
|
|
営業キャッシュフロー
|
-6
|
1,850
|
-1,999
|
-
|
-4,949
|
-1,808
|
-3,075
|
-2,627
|
-2,226
|
-2,960
|
-5,041
|
-4,297
|
-2,466
|
-2,903
|
-4,221
|
-4,447
|
-2,674
|
-4,079
|
-5,168
|
-4,805
|
-4,684
|
-3,614
|
-5,399
|
-8,776
|
-9,740
|
-13,359
|
-16,435
|
-14,909
|
-12,544
|
-18,794
|
-14,288
|
-18,624
|
-23,631
|
-19,653
|
-24,647
|
-21,285
|
-23,853
|
-32,220
|
-33,230
|
-32,263
|
-13,413
|
-33,466
|
-26,014
|
-12,831
|
-13,285
|
-7,380
|
-14,723
|
-6,059
|
11,985
|
17,595
|
-2,218
|
45,646
|
25,028
|
50,216
|
-19,675
|
21,139
|
13,293
|
35,639
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-28
|
-36
|
-67
|
-109
|
-17
|
-6
|
-112
|
-259
|
-1,397
|
-557
|
-15
|
-8
|
-9
|
4
|
-18
|
-41
|
-6
|
-11
|
-4
|
-93
|
-570
|
-2,010
|
-550
|
-498
|
-231
|
-820
|
-111
|
-136
|
-1,972
|
-1,595
|
-2,075
|
8,318
|
-15,372
|
-3,599
|
-2,572
|
-4,476
|
-2,789
|
-3,676
|
-2,843
|
-3,941
|
-3,381
|
-3,749
|
-1,945
|
-873
|
-757
|
-1,198
|
-2,347
|
-2,066
|
-1,056
|
-2,757
|
-4,701
|
-2,422
|
-14,368
|
-1,084
|
|
投資キャッシュフロー
|
-
|
-
|
0
|
-57
|
-28
|
-36
|
-67
|
-109
|
-17
|
-2,941
|
620
|
-4,370
|
-1,403
|
1,110
|
-6,874
|
-4,426
|
4,157
|
5,400
|
3,655
|
-8,617
|
238
|
5,626
|
5,141
|
12,652
|
-570
|
-2,010
|
-550
|
-498
|
-231
|
-820
|
-111
|
-136
|
-1,972
|
-1,595
|
-2,073
|
-4,169
|
-2,886
|
-3,599
|
-2,572
|
-4,476
|
-2,789
|
-3,676
|
-2,843
|
-3,941
|
-3,381
|
-3,749
|
-1,945
|
-873
|
-757
|
-1,408
|
-2,362
|
-2,365
|
-1,098
|
-2,750
|
-4,720
|
-2,527
|
-14,368
|
-276
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,902
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
45,000
|
27,500
|
0
|
0
|
12,500
|
0
|
0
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
2
|
-
|
16,150
|
-300
|
-39
|
3,657
|
925
|
68
|
-32
|
26,669
|
4,788
|
16
|
-50
|
5,039
|
10,459
|
129
|
-129
|
-60
|
-4
|
17,044
|
-199
|
-4
|
-1,116
|
13,154
|
-1,664
|
50,374
|
-5
|
42,939
|
-13
|
-1
|
4,177
|
75,840
|
-8
|
-8
|
101,203
|
-2
|
10,631
|
32,063
|
41,844
|
17,181
|
8,202
|
53,819
|
47,271
|
-320
|
-844
|
62,743
|
-651
|
240
|
415
|
-38,994
|
-1,447
|
-362
|
-25,467
|
-31,026
|
-7,127
|
48
|
-27,825
|
-9,118
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,459
|
-24,376
|
18,717
|
-1,075
|
34,555
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.4
|
-21.2
|
15.3
|
-0.8
|
24.8
|