|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,017
|
5,078
|
5,116
|
4,977
|
5,037
|
5,017
|
5,127
|
5,316
|
9,604
|
20,452
|
16,097
|
6,516
|
6,567
|
6,544
|
6,513
|
8,108
|
6,634
|
6,293
|
7,352
|
6,920
|
|
株式報酬費用
|
15
|
16
|
40
|
67
|
12
|
19
|
25
|
8
|
8
|
8
|
-
|
-
|
353
|
353
|
366
|
351
|
349
|
-95
|
32
|
33
|
49
|
50
|
49
|
29
|
38
|
38
|
38
|
48
|
38
|
38
|
38
|
44
|
56
|
56
|
56
|
56
|
55
|
55
|
60
|
50
|
55
|
55
|
55
|
37
|
55
|
55
|
55
|
37
|
36
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
|
営業キャッシュフロー
|
-1,714
|
297
|
-3,097
|
-3,788
|
3,506
|
1,604
|
1,103
|
1,368
|
641
|
-1,685
|
12,028
|
24,642
|
15,693
|
-
|
9,961
|
27,089
|
17,689
|
22,296
|
7,068
|
26,490
|
16,684
|
1,631
|
13,563
|
8,197
|
-4,581
|
-18,324
|
17,708
|
19,205
|
12,888
|
10,348
|
14,709
|
11,528
|
7,362
|
7,386
|
5,983
|
-742
|
1,928
|
5,658
|
4,634
|
13,206
|
-3,946
|
32,387
|
8,639
|
16,649
|
3,003
|
4,119
|
2,766
|
6,654
|
7,342
|
-4,765
|
1,616
|
3,924
|
10,340
|
1,146
|
1,208
|
-2,479
|
3,742
|
3,317
|
|
資本的支出
|
0
|
0
|
-7
|
-4
|
0
|
-22
|
-
|
-
|
-3
|
-6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-1,540
|
8,347
|
4,049
|
-3,933
|
2,173
|
520
|
-1,963
|
1,771
|
3,397
|
-6,288
|
-1,136
|
-36,984
|
-1,312
|
-
|
-19,716
|
-4,599
|
-4,014
|
92,601
|
-28,451
|
-24,509
|
69,364
|
13,122
|
291,127
|
346,841
|
196,767
|
133,921
|
-115,349
|
-5,402
|
-6,141
|
-4,842
|
641,692
|
107,263
|
171,546
|
-3,308
|
-5,244
|
-18,099
|
-8,551
|
-6,426
|
-3,556
|
-1,266
|
-901
|
-6,972
|
-33,079
|
-2,667
|
12,112
|
1,360
|
-91,068
|
13,379
|
-5,178
|
-5,828
|
-393
|
-995
|
-13,316
|
-7,584
|
-5,157
|
-5,069
|
929
|
-2,683
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
79,826
|
248
|
-
|
-
|
0
|
310,010
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,412
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
6,334
|
-9,931
|
-4,200
|
5,776
|
-2,796
|
-5,086
|
7,703
|
-5,085
|
2,424
|
3,365
|
-3,582
|
8,266
|
-3,802
|
-
|
11,768
|
-20,861
|
-5,536
|
-13,658
|
-12,965
|
-38,952
|
-20,909
|
-4,696
|
-44,793
|
-627,474
|
-69,421
|
-240,962
|
11,517
|
29,995
|
-2,175
|
-45,872
|
-422,687
|
-44,164
|
-539,340
|
6,034
|
-3,498
|
71,805
|
-37,541
|
2,429
|
-231
|
13,098
|
-38,542
|
-17,909
|
21,412
|
-16,917
|
-16,003
|
25,201
|
77,655
|
-18,522
|
-7,297
|
11,610
|
191
|
2,269
|
-11,889
|
23,331
|
206
|
16,281
|
-14,302
|
-6,753
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|