|
(単位:千ドル)
|
4Q11
|
1Q12
|
4Q12
|
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
|
124
|
41
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
600
|
0
|
0
|
-
|
-
|
47
|
172
|
-
|
-
|
-
|
-
|
-
|
-
|
130
|
700
|
14
|
0
|
1,307
|
2,436
|
-
|
-
|
-
|
-
|
243
|
1,781
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-182
|
-95
|
-51
|
0
|
783
|
-10
|
-14
|
-12
|
-176
|
-196
|
-106
|
-177
|
-144
|
-470
|
-237
|
-68
|
-272
|
87
|
-188
|
-256
|
40
|
-29
|
-220
|
-250
|
-94
|
-114
|
-280
|
-210
|
-57
|
64
|
-17
|
-520
|
-366
|
-460
|
-812
|
-1,727
|
-1,095
|
-869
|
-1,020
|
-843
|
-871
|
-2,068
|
-1,234
|
-949
|
652
|
-2,685
|
2,306
|
-4,609
|
-476
|
-2,059
|
-1,041
|
-2,728
|
-302
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-33
|
-26
|
-7
|
-27
|
-4
|
-28
|
-5
|
8
|
-9
|
-9
|
-4
|
-13
|
-6
|
-17
|
-10
|
0
|
-
|
-
|
-31
|
-19
|
-11
|
-16
|
-5
|
-5
|
-1
|
-27
|
-69
|
-134
|
-68
|
-328
|
-76
|
-245
|
-69
|
-35
|
-355
|
-190
|
-64
|
-60
|
-97
|
32
|
-22
|
-12
|
0
|
-37
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-377
|
-26
|
-7
|
-152
|
-4
|
-28
|
-5
|
8
|
-9
|
-9
|
-4
|
-13
|
-6
|
-17
|
-10
|
0
|
-
|
-
|
-31
|
-19
|
-11
|
-16
|
-5
|
-5
|
-1
|
-27
|
-69
|
-134
|
-68
|
-328
|
-7,076
|
-245
|
-69
|
-1,035
|
6,491
|
-190
|
-63
|
-918
|
0
|
28
|
-22
|
120
|
102
|
-37
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
財務キャッシュフロー
|
125
|
90
|
-500
|
0
|
0
|
10
|
25
|
400
|
102
|
1,038
|
-1
|
-8
|
1,059
|
-102
|
11
|
46
|
285
|
15
|
477
|
7
|
-61
|
14
|
484
|
6
|
27
|
82
|
520
|
-1
|
57
|
13
|
211
|
1,038
|
302
|
289
|
14,708
|
4,468
|
1,351
|
5,608
|
-70
|
-5
|
7,475
|
-13
|
6,165
|
177
|
-471
|
-1
|
-33
|
84
|
22
|
-134
|
-127
|
-97
|
133
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-444
|
-2,081
|
-1,053
|
-2,728
|
-339
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.8
|
-14.3
|
-8.0
|
-19.8
|
-2.6
|