|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
203
|
185
|
212
|
208
|
205
|
206
|
215
|
353
|
544
|
539
|
539
|
450
|
606
|
537
|
580
|
502
|
605
|
604
|
479
|
584
|
1,012
|
1,068
|
1,043
|
1,035
|
1,058
|
1,096
|
1,081
|
950
|
1,078
|
1,078
|
1,079
|
-1
|
847
|
847
|
846
|
847
|
937
|
789
|
729
|
729
|
751
|
744
|
718
|
776
|
744
|
820
|
710
|
723
|
774
|
728
|
603
|
595
|
|
株式報酬費用
|
57
|
3
|
0
|
0
|
60
|
74
|
33
|
0
|
20
|
69
|
9
|
9
|
11
|
679
|
77
|
0
|
85
|
41
|
11
|
23
|
567
|
105
|
0
|
0
|
28
|
1,470
|
27
|
187
|
418
|
770
|
377
|
251
|
272
|
929
|
125
|
208
|
226
|
97
|
361
|
9
|
139
|
2
|
403
|
180
|
247
|
92
|
1,057
|
762
|
242
|
245
|
279
|
472
|
57
|
34
|
45
|
493
|
93
|
469
|
|
営業キャッシュフロー
|
7,382
|
-3,219
|
-2,130
|
-1,407
|
-3,522
|
-2,207
|
-7,335
|
-6,495
|
8,114
|
-701
|
3,059
|
1,979
|
-
|
-2,953
|
-812
|
314
|
-5,001
|
-5,004
|
-5,723
|
1,575
|
11,589
|
1,907
|
6,943
|
-6,236
|
-
|
6,229
|
9,503
|
-774
|
26,585
|
1,017
|
-1,864
|
-1,226
|
32,382
|
4,529
|
-3,595
|
6,159
|
17,286
|
-8,163
|
-4,969
|
-3,461
|
16,454
|
-9,252
|
5,066
|
28,801
|
26,149
|
2,799
|
10,666
|
10,580
|
22,272
|
15,029
|
-933
|
41,768
|
30,268
|
20,708
|
14,156
|
6,413
|
8,812
|
-32,543
|
|
資本的支出
|
-245
|
-509
|
-160
|
-373
|
-103
|
-612
|
-173
|
-340
|
-43
|
6
|
-80
|
-204
|
-250
|
-182
|
-59
|
-490
|
-98
|
-242
|
-133
|
-384
|
-360
|
-856
|
-369
|
-268
|
-224
|
-161
|
-206
|
-576
|
-210
|
-100
|
-165
|
-114
|
-651
|
-81
|
-188
|
-402
|
-406
|
-474
|
-290
|
-128
|
-247
|
-1,257
|
-27
|
-793
|
-895
|
-1,944
|
-412
|
-425
|
-1,378
|
-1,365
|
-960
|
-1,125
|
-1,667
|
-1,548
|
-1,411
|
-464
|
-2,067
|
-1,110
|
|
投資キャッシュフロー
|
-250
|
-526
|
-173
|
-383
|
-103
|
-1,338
|
-245
|
-295
|
-70
|
213
|
-64
|
-157
|
-
|
-7,550
|
-2,483
|
-490
|
-105
|
-247
|
-133
|
-384
|
-360
|
-856
|
-369
|
-268
|
-
|
-209,130
|
-206
|
-576
|
-210
|
-100
|
-165
|
-114
|
-651
|
-81
|
-188
|
-402
|
594
|
-474
|
-290
|
-128
|
-247
|
-1,257
|
-27
|
-793
|
-895
|
-1,944
|
-412
|
-425
|
-1,378
|
-1,365
|
-960
|
-21,795
|
-1,667
|
-1,548
|
-1,411
|
-464
|
-2,067
|
-3,347
|
|
自己株式の取得による支出
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,629
|
5,510
|
1,800
|
2,700
|
1,300
|
14,200
|
|
長期借入れによる収入
|
-
|
-
|
65
|
4,322
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
0
|
-
|
-
|
27
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
241
|
295
|
301
|
1,770
|
648
|
1,021
|
84
|
9
|
76
|
78
|
77
|
4,066
|
85
|
-3,923
|
71
|
81
|
91
|
85
|
93
|
85
|
86
|
4,085
|
85
|
70
|
17
|
0
|
263
|
299
|
270
|
55
|
1,073
|
537
|
530
|
14,005
|
566
|
564
|
564
|
1,313
|
1,314
|
1,313
|
1,313
|
1,312
|
79,866
|
12,529
|
45,936
|
9,723
|
3,263
|
11,062
|
32,836
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,864
|
2,514
|
-1,507
|
5,650
|
3,054
|
4,099
|
5,026
|
7,727
|
-6,475
|
-2,786
|
-1,175
|
-2,418
|
-
|
10,265
|
2,821
|
1,198
|
4,663
|
5,469
|
5,765
|
-814
|
-8,797
|
28,904
|
-346
|
18
|
-
|
163,909
|
-13,321
|
2,706
|
-27,331
|
-23
|
927
|
1,472
|
-18,347
|
-16,534
|
7,434
|
-4,158
|
-16,495
|
750
|
6,686
|
2,687
|
-8,577
|
4,498
|
-3,379
|
-12,478
|
-30,887
|
-10,609
|
-3,227
|
-11,062
|
-28,526
|
-5,001
|
-2
|
0
|
-2,638
|
-5,513
|
-1,831
|
-2,704
|
-1,357
|
-14,335
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,160
|
12,745
|
5,949
|
6,745
|
-33,653
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55.3
|
23.0
|
8.2
|
9.1
|
-
|