|
(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
|
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
|
711
|
689
|
688
|
1,140
|
1,112
|
527
|
518
|
820
|
734
|
1,008
|
2,142
|
1,846
|
1,716
|
1,867
|
1,724
|
2,417
|
2,392
|
2,464
|
2,842
|
3,027
|
2,927
|
2,901
|
3,628
|
3,697
|
3,622
|
3,668
|
3,890
|
3,534
|
4,242
|
4,829
|
4,154
|
4,375
|
4,287
|
5,161
|
4,384
|
6,193
|
5,549
|
6,516
|
6,604
|
7,141
|
6,794
|
7,539
|
7,049
|
7,524
|
7,001
|
7,197
|
8,760
|
8,995
|
8,661
|
9,312
|
9,265
|
10,391
|
10,364
|
10,385
|
9,630
|
11,371
|
12,424
|
11,260
|
|
営業キャッシュフロー
|
-356
|
-1,127
|
-1,084
|
-199
|
-463
|
-191
|
-2,574
|
-258
|
674
|
-3,064
|
-14,398
|
-3,975
|
-1,214
|
-2,013
|
-8,970
|
2,576
|
2,632
|
-4,080
|
-10,931
|
-6,025
|
1,076
|
761
|
-9,546
|
-1,057
|
131
|
-
|
-9,434
|
-935
|
5,213
|
985
|
-13,438
|
3,746
|
-2,590
|
-3,529
|
-16,087
|
-11,548
|
3,812
|
3,954
|
-9,316
|
-4,533
|
-232
|
301
|
-24,632
|
4,229
|
-1,784
|
46
|
-4,079
|
3,011
|
1,522
|
4,030
|
-21,016
|
7,380
|
20,004
|
5,836
|
-11,026
|
21,617
|
26,716
|
20,027
|
|
資本的支出
|
-214
|
-671
|
-662
|
-734
|
-977
|
-613
|
-455
|
-736
|
-739
|
-934
|
-1,020
|
-1,455
|
-1,914
|
-4,818
|
-1,434
|
-2,643
|
-4,210
|
-5,158
|
-2,804
|
-1,537
|
-1,761
|
-1,590
|
-1,728
|
-1,760
|
-1,647
|
-1,249
|
-2,086
|
-1,387
|
-1,655
|
-1,083
|
-1,709
|
-2,747
|
-3,369
|
-4,357
|
-1,832
|
-1,112
|
-1,263
|
-1,052
|
-1,326
|
-4,213
|
-1,504
|
-2,710
|
-3,381
|
-4,184
|
-5,145
|
-4,171
|
-2,502
|
-3,080
|
-3,630
|
-2,786
|
-2,774
|
-2,384
|
-3,608
|
-2,693
|
-2,181
|
-2,662
|
-2,605
|
-1,602
|
|
投資キャッシュフロー
|
306
|
6,932
|
-698
|
-2,566
|
477
|
-11
|
-1,449
|
614
|
-5,379
|
-7,937
|
7,414
|
-23,462
|
-5,139
|
-9,436
|
2,557
|
-1,282
|
-9,041
|
-2,735
|
6,996
|
-20,873
|
-5,015
|
6,813
|
5,726
|
-431
|
-2,599
|
-
|
-4,245
|
-9,732
|
-601
|
-70,826
|
11,017
|
-930
|
-9,633
|
-2,601
|
17,331
|
-112,812
|
-58,737
|
-1,980
|
63,587
|
-16,059
|
-25,101
|
1,077
|
19,722
|
20,521
|
-3,239
|
7,002
|
28,813
|
-16,080
|
11,870
|
-2,786
|
9,644
|
30,891
|
4,392
|
-14,693
|
-1,681
|
-7,662
|
-2,605
|
-2,602
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61,210
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-586
|
422
|
3,437
|
1
|
-523
|
-254
|
27,137
|
-80
|
-507
|
278
|
60,736
|
765
|
-47
|
4,417
|
1,821
|
5,086
|
5,140
|
1,914
|
790
|
26,127
|
124
|
654
|
-1,224
|
3,311
|
882
|
-
|
13,063
|
3,414
|
-430
|
84,129
|
-8,970
|
1,696
|
20,293
|
1,354
|
-7,834
|
191,074
|
-301
|
6,453
|
-10,707
|
2,818
|
-2,260
|
2,507
|
-10,497
|
1,861
|
-405
|
1,982
|
-5,517
|
2,994
|
132
|
2,359
|
-7,862
|
2,854
|
-333
|
1,738
|
-10,325
|
3,419
|
5,984
|
2,098
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,143
|
-13,207
|
18,955
|
24,111
|
18,425
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
-10.7
|
13.9
|
18.0
|
13.1
|