|
(単位:千ドル)
|
1Q11
|
2Q11
|
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
|
-
|
-
|
-
|
-
|
7,000
|
3,000
|
4,000
|
5,000
|
5,000
|
4,000
|
5,000
|
2,000
|
4,000
|
5,000
|
2,000
|
5,000
|
3,000
|
5,000
|
6,000
|
0
|
2,000
|
5,000
|
4,000
|
6,000
|
4,000
|
6,000
|
7,000
|
6,000
|
4,000
|
5,000
|
4,000
|
3,000
|
5,000
|
5,000
|
5,000
|
4,000
|
4,000
|
-1,000
|
2,000
|
9,000
|
5,000
|
4,000
|
6,000
|
2,000
|
4,000
|
4,000
|
5,000
|
6,000
|
6,000
|
8,000
|
5,000
|
7,000
|
6,000
|
8,000
|
7,000
|
9,000
|
13,000
|
11,000
|
8,000
|
9,000
|
|
営業キャッシュフロー
|
-2,000
|
82,000
|
106,000
|
184,000
|
-153,000
|
144,000
|
130,000
|
218,000
|
-15,000
|
202,000
|
106,000
|
284,000
|
0
|
193,000
|
109,000
|
208,000
|
-20,000
|
148,000
|
138,000
|
140,000
|
-27,000
|
185,000
|
24,000
|
202,000
|
11,000
|
169,000
|
-
|
193,000
|
-28,000
|
141,000
|
124,000
|
331,000
|
-16,000
|
73,000
|
231,000
|
349,000
|
-51,000
|
-75,000
|
321,000
|
191,000
|
27,000
|
67,000
|
-75,000
|
139,000
|
-121,000
|
257,000
|
171,000
|
342,000
|
-170,000
|
256,000
|
112,000
|
278,000
|
-102,000
|
215,000
|
35,000
|
302,000
|
-37,000
|
32,000
|
111,000
|
406,000
|
|
資本的支出
|
-33,000
|
-38,000
|
-56,000
|
-69,000
|
-34,000
|
-37,000
|
-42,000
|
-51,000
|
-29,000
|
-42,000
|
-52,000
|
-
|
-36,000
|
-60,000
|
-48,000
|
-90,000
|
-62,000
|
-60,000
|
-70,000
|
-68,000
|
-71,000
|
-77,000
|
-50,000
|
-124,000
|
-96,000
|
-73,000
|
-82,000
|
-142,000
|
-65,000
|
-80,000
|
-90,000
|
-90,000
|
-98,000
|
-92,000
|
-108,000
|
-128,000
|
-63,000
|
-58,000
|
-60,000
|
-145,000
|
-53,000
|
-80,000
|
-95,000
|
-141,000
|
-116,000
|
-90,000
|
-94,000
|
-140,000
|
-120,000
|
-122,000
|
-117,000
|
-142,000
|
-70,000
|
-111,000
|
-46,000
|
-153,000
|
-75,000
|
-29,000
|
-49,000
|
-61,000
|
|
投資キャッシュフロー
|
-177,000
|
-177,000
|
97,000
|
-87,000
|
-36,000
|
-32,000
|
-46,000
|
-47,000
|
-32,000
|
-43,000
|
-59,000
|
-88,000
|
-30,000
|
-73,000
|
-49,000
|
-94,000
|
-59,000
|
-64,000
|
-65,000
|
-70,000
|
-92,000
|
-76,000
|
-19,000
|
-178,000
|
-282,000
|
-70,000
|
-
|
-143,000
|
-67,000
|
-220,000
|
-98,000
|
-77,000
|
-724,000
|
-139,000
|
-132,000
|
-128,000
|
-85,000
|
-56,000
|
-52,000
|
-134,000
|
-73,000
|
-107,000
|
-80,000
|
-33,000
|
-117,000
|
-98,000
|
-82,000
|
-129,000
|
-118,000
|
-127,000
|
-138,000
|
-145,000
|
-63,000
|
-114,000
|
-28,000
|
-147,000
|
-65,000
|
5,000
|
-61,000
|
-70,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,000
|
62,000
|
202,000
|
49,000
|
64,000
|
49,000
|
68,000
|
79,000
|
63,000
|
63,000
|
119,000
|
66,000
|
28,000
|
53,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
25,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
23,000
|
0
|
25,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
182,000
|
211,000
|
|
長期借入れによる収入
|
753,000
|
10,000
|
1,000
|
1,000
|
16,000
|
13,000
|
11,000
|
11,000
|
53,000
|
4,000
|
754,000
|
6,000
|
1,000
|
0
|
22,000
|
425,000
|
18,000
|
0
|
0
|
0
|
32,000
|
409,000
|
0
|
0
|
-
|
-
|
276,000
|
0
|
-
|
-
|
-
|
-
|
675,000
|
0
|
0
|
300,000
|
4,000
|
506,000
|
2,000
|
-4,000
|
2,000
|
798,000
|
2,000
|
355,000
|
2,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
870,000
|
2,000
|
7,000
|
1,000
|
3,000
|
2,000
|
9,000
|
18,000
|
30,000
|
18,000
|
7,000
|
2,000
|
12,000
|
7,000
|
7,000
|
346,000
|
56,000
|
2,000
|
1,000
|
1,000
|
24,000
|
352,000
|
2,000
|
4,000
|
17,000
|
271,000
|
352,000
|
0
|
1,000
|
1,000
|
6,000
|
5,000
|
9,000
|
10,000
|
102,000
|
302,000
|
1,000
|
2,000
|
9,000
|
468,000
|
1,000
|
802,000
|
2,000
|
351,000
|
3,000
|
2,000
|
14,000
|
5,000
|
2,000
|
202,000
|
3,000
|
2,000
|
27,000
|
3,000
|
5,000
|
2,000
|
4,000
|
206,000
|
6,000
|
7,000
|
|
財務キャッシュフロー
|
-126,000
|
-8,000
|
-2,000
|
-12,000
|
19,000
|
17,000
|
-39,000
|
-52,000
|
-20,000
|
-97,000
|
27,000
|
-60,000
|
-87,000
|
-65,000
|
-67,000
|
-35,000
|
-104,000
|
-85,000
|
-129,000
|
-85,000
|
-20,000
|
-27,000
|
-25,000
|
-16,000
|
-26,000
|
29,000
|
-
|
-7,000
|
-28,000
|
-42,000
|
-52,000
|
-58,000
|
610,000
|
-33,000
|
28,000
|
-126,000
|
283,000
|
193,000
|
-10,000
|
-478,000
|
-16,000
|
-55,000
|
0
|
-56,000
|
229,000
|
-77,000
|
-14,000
|
-180,000
|
255,000
|
-46,000
|
-20,000
|
-29,000
|
1,000
|
-31,000
|
-26,000
|
-34,000
|
95,000
|
-94,000
|
-112,000
|
-260,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,000
|
-112,000
|
3,000
|
62,000
|
345,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.4
|
-4.8
|
0.2
|
3.2
|
18.5
|