|
(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
|
|
減価償却費
|
216
|
441
|
205
|
224
|
259
|
276
|
258
|
254
|
-131
|
177
|
155
|
155
|
152
|
139
|
144
|
116
|
82
|
83
|
101
|
105
|
103
|
107
|
112
|
112
|
109
|
104
|
108
|
113
|
-59
|
92
|
82
|
71
|
71
|
67
|
62
|
77
|
80
|
78
|
30
|
30
|
32
|
196
|
34
|
35
|
40
|
10
|
44
|
34
|
76
|
-123
|
51
|
-2
|
23
|
12
|
69
|
20
|
|
株式報酬費用
|
1,750
|
1,374
|
1,176
|
1,070
|
1,041
|
1,033
|
945
|
851
|
814
|
816
|
726
|
775
|
797
|
782
|
650
|
624
|
692
|
694
|
710
|
697
|
616
|
632
|
665
|
563
|
701
|
676
|
661
|
639
|
539
|
1,159
|
437
|
423
|
849
|
399
|
414
|
492
|
634
|
630
|
702
|
710
|
653
|
623
|
678
|
618
|
578
|
583
|
602
|
659
|
662
|
615
|
509
|
434
|
458
|
594
|
452
|
397
|
|
営業キャッシュフロー
|
-965
|
-4,282
|
-4,416
|
-2,658
|
-2,735
|
-3,639
|
-3,377
|
-4,268
|
-3,921
|
-3,882
|
-2,714
|
-4,231
|
-4,649
|
-2,615
|
-5,346
|
-4,111
|
-5,160
|
-5,938
|
-6,331
|
-7,768
|
-5,831
|
-7,363
|
-9,117
|
12,494
|
2,712
|
-7,432
|
-6,688
|
-
|
-1,027
|
-6,099
|
-5,656
|
-6,009
|
18,789
|
3,977
|
-12,860
|
-8,780
|
-8,684
|
-8,380
|
-10,709
|
-8,132
|
-7,359
|
-11,111
|
-5,559
|
-10,081
|
-2,229
|
-8,411
|
-9,263
|
-9,343
|
-7,483
|
-8,325
|
-6,766
|
-3,666
|
-3,138
|
-5,516
|
-3,544
|
-1,761
|
|
資本的支出
|
-1,391
|
-139
|
-18
|
-44
|
-48
|
-180
|
-26
|
-28
|
-12
|
-3
|
-2
|
-89
|
-78
|
-35
|
-9
|
-44
|
-141
|
-31
|
-12
|
-10
|
-11
|
-114
|
-6
|
-11
|
-64
|
12
|
-24
|
-17
|
-32
|
-20
|
-66
|
-15
|
0
|
-74
|
-137
|
-9
|
-33
|
-29
|
-3
|
-17
|
-164
|
-10
|
-33
|
-31
|
-29
|
-18
|
-
|
-
|
-13
|
0
|
-
|
-
|
-
|
-
|
-7
|
0
|
|
投資キャッシュフロー
|
2,541
|
6,016
|
3,059
|
-771
|
4,802
|
-3,183
|
432
|
3,924
|
5,428
|
-8,676
|
-3,242
|
1,046
|
-15,333
|
1,796
|
4,417
|
-4,128
|
4,666
|
1,299
|
5,281
|
-5,288
|
2,220
|
3,824
|
7,228
|
9,365
|
-2,889
|
-1,014
|
2,535
|
-
|
1,910
|
385
|
1,596
|
-33
|
-16,248
|
-12,639
|
9,753
|
-12,698
|
1,805
|
10,572
|
-4,106
|
7,210
|
6,815
|
5,392
|
5,147
|
7,750
|
5,463
|
1,476
|
-4,924
|
1,841
|
2,951
|
-1,034
|
-887
|
2,200
|
-1,279
|
18,010
|
496
|
300
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
105
|
0
|
0
|
909
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31
|
131
|
-2
|
48
|
62
|
11,732
|
-
|
-
|
62
|
10,836
|
90
|
19,889
|
4,729
|
78
|
238
|
12,240
|
-107
|
2,833
|
1,320
|
17,239
|
938
|
3,580
|
757
|
4,274
|
5,059
|
2,534
|
14,103
|
-
|
-4
|
-859
|
57
|
15,344
|
242
|
3,860
|
760
|
7,347
|
7,103
|
450
|
51,048
|
-550
|
-117
|
151
|
8
|
26
|
25
|
24
|
10,000
|
-34
|
11,757
|
-1,226
|
-1,495
|
-2,140
|
-2,143
|
-10,569
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-3,551
|
-1,761
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-1106.2
|
-394.0
|