|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
|
営業キャッシュフロー
|
6,395
|
3,078
|
4,334
|
-1,370
|
5,678
|
6,415
|
1,390
|
4,307
|
5,706
|
2,318
|
3,576
|
-3,366
|
13,453
|
-3,132
|
776
|
2,385
|
3,240
|
4,451
|
1,331
|
3,074
|
3,747
|
2,335
|
1,849
|
1,843
|
3,745
|
1,964
|
3,101
|
1,832
|
2,884
|
4,324
|
2,548
|
1,775
|
4,182
|
2,345
|
1,810
|
1,958
|
384
|
5,576
|
5,864
|
-451
|
3,546
|
3,361
|
2,007
|
2,171
|
4,548
|
2,254
|
4,891
|
2,484
|
3,318
|
1,209
|
3,081
|
3,045
|
1,883
|
2,800
|
2,627
|
2,137
|
4,085
|
3,500
|
|
資本的支出
|
-516
|
-757
|
-361
|
-379
|
-388
|
-421
|
-437
|
-34
|
-45
|
54
|
0
|
-19
|
0
|
-725
|
-230
|
-185
|
-774
|
-345
|
-7
|
-50
|
-1,116
|
-33
|
-26
|
-589
|
-934
|
-69
|
-20
|
-16
|
-134
|
-70
|
-1,446
|
-13
|
-145
|
-205
|
-104
|
-268
|
-1,155
|
-6,828
|
-5,577
|
-2,349
|
-5,361
|
-6,888
|
-549
|
-3,510
|
-1,481
|
-
|
-5
|
-35
|
-130
|
-
|
-1,043
|
-837
|
-50
|
-
|
-211
|
-219
|
-415
|
-
|
|
投資キャッシュフロー
|
11,004
|
-13,237
|
-2,667
|
6,587
|
23,339
|
-8,146
|
-4,861
|
-9,184
|
18,593
|
-17,613
|
1,616
|
439
|
2,787
|
-8,822
|
13,044
|
-5,349
|
-9,919
|
1,860
|
5,275
|
18,911
|
-31,374
|
-5,394
|
-30,287
|
-10,123
|
-1,412
|
2,216
|
3,623
|
-6,593
|
1,751
|
-
|
4,152
|
-8,708
|
10,473
|
18,168
|
-21,576
|
-41,566
|
-28,887
|
-10,892
|
-37,689
|
-21,258
|
-27,214
|
-32,681
|
8,318
|
-42,602
|
-40,673
|
-16,001
|
5,961
|
-9,086
|
-15,604
|
110,106
|
-4,383
|
-5,402
|
19,072
|
7,567
|
8,939
|
2,961
|
10,209
|
-3,309
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,147
|
350
|
224
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
570
|
299
|
120
|
211
|
129
|
44
|
64
|
35
|
130
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
5
|
4
|
41,713
|
103
|
0
|
0
|
10,425
|
11,046
|
5,541
|
11,016
|
0
|
0
|
0
|
-
|
5,362
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-19,334
|
9,942
|
-20,786
|
2,152
|
-15,404
|
6,389
|
10,827
|
-1,890
|
-24,583
|
7,263
|
17,366
|
-3,643
|
-3,184
|
12,191
|
-1,550
|
15,420
|
8,050
|
-1,981
|
12,451
|
9,448
|
4,486
|
-16,943
|
10,586
|
-8,846
|
-10,542
|
23,258
|
-20,988
|
-20,558
|
-3,418
|
-
|
11,726
|
-901
|
-18,679
|
286
|
22,029
|
82,737
|
-6,659
|
15,218
|
40,817
|
41,395
|
29,799
|
38,195
|
22,993
|
-16,032
|
-27,352
|
-28,636
|
-12,250
|
10,282
|
12,361
|
-69,557
|
2,514
|
44,275
|
-45,624
|
-6,843
|
13,736
|
28,405
|
-23,528
|
4,716
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
2,416
|
1,918
|
3,670
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
24.5
|
19.0
|
35.2
|
-
|