|
(単位:千ドル)
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
株式報酬費用
|
-
|
7,000
|
3,000
|
4,000
|
5,000
|
4,000
|
5,000
|
4,000
|
5,000
|
2,000
|
3,000
|
5,000
|
6,000
|
2,000
|
5,000
|
4,000
|
4,000
|
6,000
|
7,000
|
4,000
|
5,000
|
4,000
|
5,000
|
5,000
|
5,000
|
4,000
|
2,000
|
5,000
|
4,000
|
6,000
|
4,000
|
4,000
|
5,000
|
6,000
|
8,000
|
5,000
|
6,000
|
8,000
|
7,000
|
13,000
|
|
営業キャッシュフロー
|
-2,000
|
-153,000
|
-
|
-
|
-15,000
|
-
|
-
|
0
|
-
|
-
|
-20,000
|
-
|
-
|
-27,000
|
-
|
-
|
11,000
|
-
|
-
|
-28,000
|
-
|
-
|
-16,000
|
-
|
-
|
-51,000
|
-
|
27,000
|
-
|
-
|
-121,000
|
-
|
-
|
-170,000
|
-
|
-
|
-102,000
|
-
|
-
|
-37,000
|
|
資本的支出
|
-33,000
|
-34,000
|
-
|
-
|
-29,000
|
-
|
-
|
-36,000
|
-
|
-
|
-62,000
|
-
|
-
|
-71,000
|
-
|
-
|
-96,000
|
-
|
-
|
-65,000
|
-
|
-
|
-98,000
|
-
|
-
|
-63,000
|
-
|
-53,000
|
-
|
-
|
-116,000
|
-
|
-
|
-120,000
|
-
|
-
|
-70,000
|
-
|
-
|
-75,000
|
|
投資キャッシュフロー
|
-177,000
|
-36,000
|
-
|
-
|
-32,000
|
-
|
-
|
-30,000
|
-
|
-
|
-59,000
|
-
|
-
|
-92,000
|
-
|
-
|
-282,000
|
-
|
-
|
-67,000
|
-
|
-
|
-724,000
|
-
|
-
|
-85,000
|
-
|
-73,000
|
-
|
-
|
-117,000
|
-
|
-
|
-118,000
|
-
|
-
|
-63,000
|
-
|
-
|
-65,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
24,000
|
-
|
-
|
64,000
|
-
|
-
|
63,000
|
-
|
-
|
28,000
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
23,000
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
753,000
|
16,000
|
-
|
-
|
53,000
|
-
|
-
|
1,000
|
-
|
-
|
18,000
|
-
|
-
|
32,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
675,000
|
-
|
-
|
4,000
|
-
|
2,000
|
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
870,000
|
3,000
|
-
|
-
|
30,000
|
-
|
-
|
12,000
|
-
|
-
|
56,000
|
-
|
-
|
24,000
|
-
|
-
|
17,000
|
-
|
-
|
1,000
|
-
|
-
|
9,000
|
-
|
-
|
1,000
|
-
|
1,000
|
-
|
-
|
3,000
|
-
|
-
|
2,000
|
-
|
-
|
27,000
|
-
|
-
|
4,000
|
|
財務キャッシュフロー
|
-126,000
|
19,000
|
-
|
-
|
-20,000
|
-
|
-
|
-87,000
|
-
|
-
|
-104,000
|
-
|
-
|
-20,000
|
-
|
-
|
-26,000
|
-
|
-
|
-28,000
|
-
|
-
|
610,000
|
-
|
-
|
283,000
|
-
|
-16,000
|
-
|
-
|
229,000
|
-
|
-
|
255,000
|
-
|
-
|
1,000
|
-
|
-
|
95,000
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|