|
(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
|
3Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,362
|
7,748
|
8,225
|
7,714
|
7,226
|
7,145
|
5,818
|
5,758
|
5,634
|
5,522
|
|
株式報酬費用
|
1,737
|
1,820
|
2,155
|
2,638
|
2,852
|
3,069
|
3,051
|
2,901
|
3,798
|
2,759
|
2,697
|
3,207
|
3,654
|
2,748
|
2,794
|
3,112
|
2,886
|
3,021
|
2,319
|
3,026
|
2,255
|
2,136
|
1,913
|
2,347
|
1,843
|
2,841
|
2,438
|
3,826
|
4,074
|
4,503
|
7,166
|
9,300
|
9,100
|
18,600
|
14,700
|
15,900
|
15,500
|
19,729
|
14,611
|
31,866
|
36,517
|
31,940
|
9,277
|
11,332
|
7,420
|
7,558
|
5,900
|
5,375
|
3,156
|
4,709
|
4,260
|
2,635
|
2,652
|
|
営業キャッシュフロー
|
5,637
|
7,627
|
11,629
|
2,638
|
3,399
|
10,343
|
-650
|
1,329
|
2,969
|
13,310
|
-2,999
|
-147
|
17,577
|
1,242
|
-7,580
|
7,910
|
10,535
|
10,966
|
2,150
|
12,612
|
1,788
|
8,010
|
-3,102
|
8,466
|
-1,846
|
6,772
|
-677
|
-1,330
|
-5,101
|
11,887
|
-25,691
|
-3,221
|
-11,532
|
-18,714
|
4,293
|
-
|
-
|
-4,050
|
25,229
|
-22,872
|
-41,495
|
-15,104
|
17,370
|
-5,918
|
4,537
|
1,099
|
-17,931
|
4,817
|
-3,115
|
-3,096
|
-11,676
|
-6,009
|
-9,654
|
|
資本的支出
|
-1,859
|
-1,112
|
-1,730
|
-1,240
|
-3,949
|
-4,302
|
-1,664
|
-2,997
|
-1,977
|
-1,406
|
-1,456
|
-2,866
|
-2,322
|
-3,945
|
-1,783
|
-6,659
|
-2,605
|
-1,933
|
-4,529
|
-2,117
|
-2,605
|
-3,093
|
-2,729
|
-4,282
|
-5,165
|
-5,214
|
-4,595
|
-5,069
|
-4,168
|
-8,106
|
-8,335
|
-13,047
|
-12,177
|
-14,023
|
-10,805
|
-
|
-
|
-8,737
|
-10,630
|
-13,135
|
-12,062
|
-10,015
|
-13,274
|
-9,625
|
-6,220
|
-11,501
|
-4,956
|
-5,047
|
-3,638
|
-3,759
|
-3,136
|
-2,889
|
-2,304
|
|
投資キャッシュフロー
|
-1,859
|
-1,112
|
-1,730
|
-13,015
|
-3,949
|
-12,767
|
-1,714
|
-3,076
|
-1,977
|
-1,407
|
-4,755
|
-5,193
|
-2,599
|
-42,364
|
-1,783
|
-12,273
|
-2,541
|
-1,942
|
-3,089
|
-2,109
|
-3,021
|
-3,233
|
-2,844
|
-4,201
|
-2,965
|
-5,310
|
-3,623
|
-5,198
|
-5,062
|
-13,890
|
-8,337
|
-13,338
|
-12,579
|
-14,252
|
-11,030
|
-
|
-
|
-9,313
|
-11,437
|
-19,899
|
-13,536
|
-10,622
|
-12,803
|
2,839
|
-6,979
|
-12,710
|
-5,006
|
-5,789
|
-4,711
|
-4,145
|
-3,802
|
-3,268
|
-2,512
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
7,428
|
19,098
|
190
|
-1
|
7,841
|
4,322
|
817
|
0
|
2,058
|
476
|
1,668
|
0
|
3,204
|
1,367
|
1,202
|
4,194
|
976
|
805
|
-40
|
1
|
1,345
|
0
|
0
|
0
|
709
|
0
|
0
|
194
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
2,710
|
5,948
|
4,717
|
3,012
|
3,435
|
2,346
|
-6,087
|
-17,986
|
1,229
|
2,635
|
-4,863
|
-3,378
|
1,370
|
3,869
|
977
|
351
|
-3,342
|
127
|
-2,969
|
-947
|
-1,019
|
-2,133
|
-516
|
1,323
|
5,200
|
1,202
|
4,604
|
19,718
|
7,045
|
2,559
|
205,489
|
3,497
|
5,777
|
3,088
|
3,098
|
-
|
-
|
466,696
|
3,015
|
1,001
|
-1,955
|
-593
|
3,165
|
-149,806
|
-594
|
-72,697
|
40,900
|
-3,065
|
49,834
|
-26
|
470
|
-46,296
|
349
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-6,753
|
-6,855
|
-14,812
|
-8,898
|
-11,958
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-9.2
|
-10.6
|
-24.9
|
-14.8
|
-20.2
|