|
(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
|
|
株式報酬費用
|
888
|
11
|
566
|
476
|
486
|
431
|
693
|
112
|
906
|
727
|
364
|
924
|
1,232
|
1,205
|
1,624
|
837
|
331
|
703
|
1,000
|
985
|
594
|
428
|
1,822
|
1,342
|
1,100
|
411
|
1,090
|
1,025
|
1,299
|
1,626
|
1,464
|
1,807
|
2,051
|
1,839
|
2,279
|
2,250
|
2,076
|
2,694
|
3,133
|
2,609
|
2,407
|
3,063
|
1,590
|
3,600
|
2,714
|
2,840
|
3,081
|
5,036
|
5,652
|
1,276
|
4,258
|
4,028
|
4,467
|
5,083
|
5,347
|
6,356
|
5,808
|
7,009
|
|
営業キャッシュフロー
|
-6,015
|
25,894
|
-4,793
|
10,506
|
5,671
|
36,150
|
-6,122
|
13,065
|
7,551
|
31,468
|
-9,713
|
25,239
|
5,388
|
32,508
|
3,485
|
14,071
|
-5,471
|
11,593
|
5,452
|
6,623
|
15,439
|
15,754
|
13,237
|
3,010
|
11,110
|
8,077
|
10,336
|
15,891
|
7,175
|
12,835
|
-1,706
|
9,756
|
12,019
|
30,962
|
-12,034
|
8,644
|
4,911
|
11,090
|
-23,355
|
5,537
|
5,547
|
11,706
|
-18,851
|
24,969
|
-5,488
|
32,050
|
-18,928
|
9,181
|
14,318
|
26,496
|
-1,648
|
3,462
|
13,942
|
18,424
|
771
|
22,410
|
18,101
|
-74,687
|
|
資本的支出
|
-5,383
|
-3,350
|
-4,917
|
-3,846
|
-3,567
|
-3,483
|
-2,612
|
-2,641
|
-2,068
|
-5,082
|
-2,192
|
-3,805
|
-3,332
|
-8,767
|
-5,572
|
-2,210
|
-4,021
|
-4,088
|
-3,801
|
-3,818
|
-5,093
|
-4,289
|
-6,797
|
-9,445
|
-8,357
|
-3,011
|
-3,341
|
-4,172
|
-5,283
|
-4,821
|
-3,225
|
-4,341
|
-7,132
|
-3,592
|
-3,867
|
-1,135
|
-3,233
|
-4,275
|
-4,542
|
-2,825
|
-3,431
|
-6,065
|
-4,825
|
-4,243
|
-5,297
|
-5,324
|
-5,362
|
-5,557
|
-5,113
|
-3,490
|
-4,974
|
-3,318
|
-1,988
|
-3,849
|
-4,815
|
-4,267
|
-2,090
|
-4,066
|
|
投資キャッシュフロー
|
-5,380
|
-3,331
|
-4,914
|
-3,838
|
-3,560
|
-3,470
|
-2,607
|
-2,535
|
-2,056
|
-5,066
|
-2,187
|
-3,759
|
-1,700
|
-7,809
|
-5,563
|
-430
|
-4,011
|
-3,473
|
51,471
|
-3,818
|
-5,093
|
-7,652
|
-6,794
|
-9,445
|
-67,247
|
-2,721
|
-3,300
|
-35,139
|
-4,951
|
-4,543
|
-3,225
|
-4,341
|
-7,132
|
-80,236
|
-3,677
|
-1,135
|
-453
|
-207
|
-4,542
|
-2,294
|
-2,972
|
67,558
|
-4,774
|
-3,878
|
-5,297
|
-5,293
|
-5,362
|
-119,910
|
-4,734
|
-3,490
|
-4,974
|
-3,318
|
-1,988
|
-3,626
|
-4,815
|
-2,188
|
-2,052
|
-4,069
|
|
配当金の支払額
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-579
|
-490
|
-530
|
-629
|
-10,491
|
-15,014
|
-7,814
|
-7,014
|
-6,408
|
-10,185
|
-7,499
|
-7,144
|
-6,587
|
-19,924
|
-10,844
|
-19,504
|
-5,119
|
-14,907
|
-55,938
|
-68
|
-10,056
|
-10,136
|
-6,761
|
6,693
|
52,454
|
-6,895
|
-7,389
|
20,983
|
-2,183
|
-1,602
|
-1,605
|
-5,098
|
-2,189
|
82,116
|
41,726
|
-2,280
|
-731
|
-28,972
|
-11,597
|
-8,213
|
-5,604
|
-11,921
|
-33,431
|
-2,832
|
-5,487
|
-1,758
|
-4,841
|
116,420
|
-5,195
|
-7,338
|
-4,175
|
-2,805
|
-4,093
|
-14,925
|
-2,363
|
-13,837
|
-2,248
|
73,127
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,575
|
-4,044
|
18,143
|
16,011
|
-78,753
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4
|
-2.1
|
9.0
|
7.5
|
-36.5
|