|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,698
|
5,728
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
583
|
598
|
707
|
728
|
1,221
|
937
|
827
|
843
|
736
|
959
|
884
|
859
|
800
|
718
|
585
|
706
|
865
|
576
|
571
|
667
|
804
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
752
|
959
|
1,007
|
1,178
|
1,142
|
1,646
|
862
|
707
|
848
|
626
|
706
|
842
|
|
営業キャッシュフロー
|
6,439
|
3,610
|
-2,752
|
-3,590
|
-5,080
|
-9,424
|
-6,454
|
2,709
|
8,618
|
-
|
22,876
|
28,454
|
24,920
|
12,082
|
7,326
|
4,041
|
-28,805
|
-5,162
|
-
|
13,923
|
25,368
|
12,092
|
2,999
|
-
|
1,509
|
8,910
|
-4,004
|
21,171
|
-24,511
|
-15,027
|
-10,727
|
-1,449
|
3,840
|
26,901
|
18,754
|
30,038
|
-3,917
|
-4,082
|
4,845
|
-20,511
|
46,569
|
11,064
|
9,631
|
-18,855
|
4,209
|
-23,347
|
10,443
|
23,133
|
11,796
|
1,429
|
-13,728
|
18,568
|
-9,790
|
-18,231
|
-848
|
22,784
|
9,540
|
|
資本的支出
|
-95
|
-906
|
-896
|
-709
|
-510
|
-158
|
-309
|
-609
|
-1,018
|
-2,057
|
-1,833
|
-4,702
|
-3,461
|
-3,263
|
-8,178
|
-3,988
|
-5,514
|
-4,966
|
-2,519
|
-6,560
|
-5,126
|
-4,111
|
-2,118
|
-6,119
|
-8,518
|
-4,357
|
-2,983
|
-3,534
|
-4,280
|
-1,112
|
-424
|
-608
|
-1,137
|
-1,245
|
-1,265
|
-2,354
|
-1,716
|
-4,411
|
219
|
-8,048
|
-4,144
|
-2,334
|
-7,428
|
-15,471
|
-12,511
|
-9,602
|
-8,366
|
-6,643
|
-4,920
|
-4,643
|
-4,654
|
-491
|
-1,278
|
-532
|
-484
|
-1,633
|
-1,948
|
|
投資キャッシュフロー
|
-95
|
-10,023
|
-896
|
-709
|
-10,510
|
-158
|
-1,948
|
-806
|
-1,018
|
-
|
-1,833
|
-4,702
|
-9,461
|
-3,263
|
-8,178
|
-3,988
|
8,668
|
-4,966
|
-
|
-6,457
|
-4,665
|
-4,111
|
-2,118
|
-
|
-9,171
|
-4,357
|
-2,983
|
-3,534
|
-4,280
|
-1,112
|
-424
|
-608
|
-1,137
|
-1,245
|
18,631
|
-2,354
|
8,284
|
-4,411
|
19,719
|
-8,048
|
19,856
|
-16,989
|
-7,428
|
-735
|
-12,511
|
-13,102
|
-8,366
|
-6,643
|
-4,920
|
-6,043
|
-6,054
|
-91
|
-1,278
|
-7,810
|
-2,724
|
-1,633
|
4,740
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
323
|
1,682
|
1,001
|
0
|
991
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
632
|
-1,481
|
-285
|
4,984
|
28,595
|
-1,503
|
5,010
|
886
|
-5,408
|
-
|
-18,348
|
-5,675
|
14,874
|
-2,991
|
-18,958
|
6,935
|
23,931
|
-23,377
|
-
|
1,500
|
7,248
|
-2,837
|
16,839
|
-
|
4,559
|
3,338
|
12,188
|
-24,125
|
-675
|
11,263
|
5,913
|
4,465
|
-2,627
|
-17,874
|
-34,381
|
-18,737
|
4,570
|
4,972
|
-17,914
|
13,792
|
-40,849
|
3,783
|
12,551
|
-22,734
|
25,414
|
13,360
|
-3,423
|
-6,719
|
3,743
|
1,206
|
6,121
|
-8,394
|
8,785
|
17,001
|
6,892
|
-18,503
|
-21,746
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11,068
|
-18,763
|
-1,332
|
21,151
|
7,592
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.7
|
-8.3
|
-0.6
|
8.8
|
3.3
|