|
(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
|
|
減価償却費
|
148
|
145
|
139
|
126
|
118
|
113
|
111
|
3,021
|
105
|
-2,815
|
96
|
92
|
89
|
89
|
90
|
90
|
90
|
90
|
90
|
90
|
87
|
87
|
86
|
101
|
105
|
1,251
|
17
|
16
|
15
|
32
|
32
|
33
|
33
|
32
|
33
|
35
|
35
|
35
|
35
|
38
|
36
|
-
|
43
|
33
|
32
|
38
|
42
|
38
|
41
|
69
|
88
|
66
|
68
|
68
|
56
|
55
|
52
|
49
|
|
株式報酬費用
|
2,345
|
-1,696
|
417
|
406
|
336
|
343
|
425
|
377
|
297
|
1,221
|
262
|
273
|
146
|
167
|
191
|
71
|
165
|
18
|
102
|
119
|
174
|
132
|
165
|
231
|
176
|
185
|
173
|
175
|
163
|
208
|
207
|
301
|
149
|
207
|
144
|
92
|
116
|
114
|
124
|
200
|
421
|
377
|
303
|
419
|
367
|
361
|
408
|
419
|
497
|
1,084
|
454
|
799
|
1,534
|
1,485
|
562
|
565
|
567
|
567
|
|
営業キャッシュフロー
|
17,631
|
-1,536
|
-1,703
|
-1,498
|
-26,824
|
23,438
|
-1,889
|
-33,752
|
-2,554
|
-
|
-2,595
|
-2,008
|
-2,097
|
-2,142
|
-2,367
|
-2,188
|
-2,166
|
-1,495
|
-1,819
|
-1,902
|
-2,214
|
-2,349
|
-2,988
|
-2,664
|
-
|
-2,827
|
-3,185
|
-2,546
|
-2,969
|
-2,744
|
-2,816
|
-2,653
|
-3,545
|
-2,682
|
-3,513
|
-3,050
|
-3,503
|
-3,869
|
-4,753
|
-6,877
|
-6,430
|
-4,512
|
-5,040
|
-5,758
|
-7,014
|
-7,412
|
-7,184
|
-7,530
|
-8,068
|
-9,596
|
-13,362
|
-14,141
|
-9,167
|
-10,914
|
-9,384
|
-5,116
|
-4,276
|
-4,345
|
|
資本的支出
|
-90
|
5,361
|
-16
|
-14
|
-9
|
-61
|
-93
|
-5,585
|
5,542
|
-13
|
-16
|
0
|
-3
|
-13
|
-26
|
-9
|
-7
|
-19
|
0
|
-5
|
-2
|
-67
|
-67
|
-255
|
-27
|
0
|
-2
|
0
|
0
|
-384
|
-7
|
-10
|
-4
|
-6
|
-11
|
-35
|
0
|
-18
|
-
|
-
|
-5
|
-130
|
-31
|
-71
|
-8
|
-118
|
-
|
-
|
-
|
-267
|
-22
|
-22
|
0
|
-62
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-90
|
5,929
|
-16
|
-4,663
|
4,640
|
-2,061
|
28
|
0
|
1,836
|
-
|
-16
|
0
|
-3
|
-13
|
-26
|
-9
|
-7
|
-19
|
0
|
-5
|
-2
|
-67
|
-67
|
-255
|
-
|
0
|
-2
|
0
|
45
|
-374
|
-7
|
-10
|
-4
|
-6
|
-11
|
-35
|
0
|
-18
|
-
|
-
|
-5
|
-130
|
-31
|
-71
|
-8
|
-118
|
-
|
-
|
-
|
-267
|
-22
|
-22
|
0
|
-62
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
0
|
-32
|
0
|
0
|
0
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
1,677
|
0
|
0
|
1,677
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
552
|
-
|
-
|
1,227
|
0
|
0
|
1,227
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
59
|
60
|
60
|
60
|
60
|
61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-25,875
|
31,229
|
-1
|
4,870
|
35,437
|
2,834
|
5,045
|
43,140
|
-1
|
-
|
3,999
|
-175
|
12,049
|
0
|
-2
|
-1
|
-190
|
2,898
|
-132
|
7,919
|
-62
|
8,214
|
2,847
|
-8
|
-
|
7,170
|
-1
|
-94
|
15,116
|
-1
|
-1
|
9,023
|
-1
|
0
|
0
|
18,442
|
-107
|
42,209
|
1,213
|
34
|
0
|
-1
|
-
|
-
|
-
|
-
|
0
|
0
|
22,498
|
441
|
43,849
|
0
|
17,561
|
0
|
-
|
-
|
5,788
|
4,991
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
-10,975
|
-
|
-
|
-
|
-
|