|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q24
|
1Q25
|
2Q25
|
|
株式報酬費用
|
412
|
443
|
-
|
485
|
-
|
396
|
449
|
479
|
466
|
483
|
512
|
473
|
466
|
473
|
508
|
502
|
589
|
636
|
639
|
-
|
620
|
-
|
584
|
531
|
-
|
511
|
601
|
563
|
540
|
488
|
538
|
480
|
457
|
451
|
475
|
406
|
400
|
433
|
425
|
479
|
506
|
548
|
563
|
623
|
641
|
643
|
679
|
704
|
677
|
-
|
718
|
-
|
972
|
719
|
660
|
427
|
|
営業キャッシュフロー
|
-21,897
|
-1,060
|
-
|
11,387
|
-
|
51,174
|
23,783
|
-13,375
|
14,771
|
1,108
|
3,401
|
-5,605
|
27,286
|
3,453
|
19,509
|
-10,977
|
16,810
|
14,303
|
9,642
|
17,479
|
-
|
79,222
|
-1,077
|
-
|
-21,953
|
-
|
-8,927
|
-
|
13,821
|
32,578
|
12,540
|
-6,914
|
8,026
|
628
|
-5,302
|
63,532
|
78,158
|
12,355
|
41,974
|
46,764
|
6,455
|
20,335
|
-23,717
|
-15,414
|
9,213
|
1,478
|
12,292
|
-15,598
|
24,370
|
-2,526
|
8,213
|
-
|
59,208
|
-
|
-15,267
|
-34,813
|
|
資本的支出
|
-2,275
|
-
|
-5,715
|
-1,602
|
-3,398
|
-
|
-3,219
|
-3,521
|
-5,857
|
-9,438
|
-3,810
|
-4,975
|
-5,942
|
-7,838
|
-7,004
|
-5,869
|
-5,129
|
-6,565
|
-3,162
|
-3,651
|
-3,402
|
-3,894
|
-4,369
|
-
|
-
|
-
|
-2,398
|
-2,762
|
-3,288
|
-7,012
|
-1,522
|
-2,434
|
-2,172
|
-3,235
|
-2,342
|
-1,102
|
-1,597
|
-2,306
|
-1,742
|
-2,363
|
-3,161
|
-3,598
|
-2,939
|
-2,593
|
-3,295
|
-4,366
|
-2,529
|
-2,209
|
-3,508
|
-2,776
|
-1,810
|
-
|
-5,740
|
-
|
-1,674
|
-1,373
|
|
投資キャッシュフロー
|
-1,537
|
-3,675
|
-
|
-1,602
|
-
|
-5,836
|
-3,219
|
-3,521
|
-5,857
|
-9,438
|
-3,810
|
-4,875
|
-5,942
|
-7,838
|
-7,004
|
-5,869
|
-5,129
|
-6,565
|
-3,162
|
-2,444
|
-
|
-2,735
|
-4,369
|
-
|
-4,561
|
-
|
-2,398
|
-
|
-3,288
|
-7,012
|
-1,522
|
-2,434
|
-2,172
|
-3,068
|
-2,342
|
-865
|
-1,597
|
-556
|
-1,493
|
-2,363
|
-3,161
|
-3,598
|
-2,926
|
-2,593
|
-3,295
|
-4,366
|
-2,529
|
-2,209
|
-3,448
|
-2,776
|
-1,810
|
-5,525
|
-2,561
|
-
|
-741
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
1,347
|
-
|
323
|
75
|
0
|
0
|
0
|
299
|
905
|
1,141
|
184
|
942
|
251
|
2,002
|
985
|
37
|
-16
|
-
|
-
|
53
|
-
|
6,792
|
899
|
428
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,328
|
1,389
|
2,732
|
15
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
22,609
|
-
|
30,457
|
-9,122
|
-34,894
|
-
|
-22,842
|
17,442
|
-9,886
|
12,799
|
-3,089
|
10,808
|
-21,933
|
10,247
|
-17,709
|
17,337
|
-12,640
|
-6,450
|
-7,153
|
-
|
-71,750
|
-12,324
|
3,460
|
21,828
|
-
|
-
|
9,056
|
-
|
-11,413
|
-23,819
|
-12,484
|
10,643
|
-7,406
|
5,621
|
43,624
|
-90,135
|
-37,601
|
-2,840
|
-5,038
|
-25,558
|
-8,228
|
-33,323
|
-8,739
|
-7,434
|
-8,076
|
-5,986
|
-7,869
|
-3,764
|
-8,940
|
-
|
-2,983
|
-
|
-57,279
|
39,014
|
14,538
|
37,230
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
53,468
|
-
|
-16,941
|
-36,186
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
24.2
|
-
|
-9.6
|
-19.6
|