|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
株式報酬費用
|
55
|
56
|
10
|
14
|
16
|
11
|
10
|
4
|
14
|
14
|
34
|
48
|
52
|
56
|
83
|
29
|
64
|
80
|
84
|
-11
|
92
|
117
|
116
|
115
|
105
|
118
|
111
|
111
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
1,483
|
1,190
|
1,279
|
2,170
|
210
|
2,209
|
1,962
|
1,001
|
909
|
-
|
930
|
799
|
1,062
|
1,472
|
1,561
|
868
|
880
|
1,156
|
1,509
|
749
|
1,245
|
1,374
|
1,429
|
-
|
478
|
1,747
|
1,614
|
2,275
|
303
|
1,737
|
2,275
|
1,521
|
1,386
|
1,612
|
1,442
|
1,163
|
1,513
|
2,043
|
2,871
|
2,124
|
1,412
|
2,691
|
2,248
|
1,785
|
1,399
|
1,986
|
1,240
|
1,580
|
-32
|
574
|
-1,417
|
3,383
|
718
|
|
資本的支出
|
-50
|
-45
|
-180
|
-1,421
|
-379
|
-198
|
-59
|
-21
|
-129
|
-192
|
-125
|
-181
|
-66
|
-81
|
-115
|
-197
|
-91
|
-60
|
-89
|
-228
|
-105
|
-862
|
-327
|
-186
|
-150
|
-229
|
-210
|
-229
|
-86
|
-252
|
-169
|
-303
|
-253
|
60
|
-87
|
-119
|
-223
|
-63
|
-189
|
-152
|
-137
|
-55
|
-106
|
-108
|
-146
|
-177
|
-41
|
-27
|
-5
|
-1
|
0
|
-
|
-150
|
|
投資キャッシュフロー
|
-1,300
|
-3,302
|
-705
|
-4,646
|
3,519
|
-851
|
-13,426
|
-391
|
6,633
|
-
|
4,693
|
-6,117
|
1,646
|
-6,208
|
14,698
|
-227
|
12,152
|
-10,736
|
-2,426
|
-6,243
|
-16,636
|
-12,558
|
3,313
|
-
|
-5,092
|
-18,779
|
-8,419
|
-6,797
|
-6,780
|
-32,955
|
-20,147
|
-4,848
|
-2,319
|
-15,404
|
-11,166
|
-33,248
|
-11,558
|
-10,953
|
14,745
|
2,024
|
-36,710
|
4,682
|
-12,933
|
-12,243
|
-171
|
11,980
|
8,134
|
-420
|
8,411
|
12,187
|
7,352
|
-6,834
|
-5,601
|
|
自己株式の取得による支出
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
61
|
62
|
0
|
0
|
0
|
270
|
271
|
0
|
205
|
136
|
135
|
67
|
117
|
-
|
-
|
57
|
0
|
329
|
243
|
208
|
668
|
111
|
672
|
255
|
381
|
377
|
511
|
550
|
155
|
652
|
547
|
897
|
159
|
-
|
-
|
0
|
0
|
56
|
0
|
0
|
2
|
17
|
0
|
0
|
3
|
35
|
|
長期借入れによる収入
|
1,100
|
0
|
-
|
-
|
1,750
|
0
|
0
|
0
|
1,900
|
13,300
|
0
|
0
|
3,250
|
0
|
5,000
|
2,200
|
-
|
-
|
-
|
-
|
700
|
9,000
|
0
|
0
|
1,500
|
0
|
0
|
0
|
750
|
300
|
13,000
|
2,200
|
1,200
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
15,250
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,090
|
3,360
|
7,860
|
750
|
5,900
|
700
|
400
|
1,300
|
2,700
|
1,400
|
0
|
0
|
3,250
|
0
|
5,000
|
0
|
2,200
|
0
|
0
|
0
|
700
|
1,000
|
0
|
0
|
1,500
|
2,300
|
0
|
0
|
750
|
3,300
|
0
|
2,200
|
1,200
|
2,300
|
1,000
|
1,600
|
1,500
|
1,300
|
5,000
|
0
|
-
|
-
|
0
|
0
|
950
|
2,800
|
0
|
1,200
|
10,000
|
2,000
|
13,000
|
0
|
6,250
|
|
財務キャッシュフロー
|
2,282
|
-3,789
|
5,385
|
-16,765
|
2,978
|
8,278
|
-5,173
|
-2,879
|
3,362
|
-
|
-4,704
|
-763
|
-5,577
|
-360
|
-11,517
|
998
|
-1,029
|
4,548
|
-1,802
|
12,494
|
3,797
|
10,267
|
6,663
|
-
|
11,239
|
12,617
|
1,751
|
-2,796
|
6,832
|
21,889
|
16,653
|
13,058
|
16,183
|
47,117
|
1,999
|
3,921
|
19,030
|
2,751
|
-2,437
|
2,457
|
-1,521
|
-10,983
|
3,205
|
415
|
27,878
|
-17,123
|
1,043
|
6,571
|
-7,156
|
-6,727
|
-16,941
|
-13,399
|
2,180
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-37
|
573
|
-1,417
|
-
|
568
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.4
|
6.5
|
-16.0
|
-
|
6.8
|