|
(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
|
1,326
|
1,880
|
1,809
|
1,805
|
1,841
|
1,794
|
1,602
|
1,619
|
1,625
|
1,706
|
1,539
|
1,569
|
1,624
|
1,575
|
1,409
|
1,440
|
1,410
|
1,437
|
1,354
|
1,408
|
1,434
|
1,475
|
1,408
|
1,471
|
1,698
|
1,813
|
1,868
|
1,878
|
1,842
|
863
|
1,726
|
1,884
|
1,922
|
1,807
|
2,197
|
2,403
|
2,451
|
2,336
|
2,489
|
2,655
|
3,335
|
3,179
|
3,682
|
3,782
|
3,927
|
3,917
|
3,696
|
10,315
|
3,361
|
3,564
|
2,725
|
2,606
|
3,049
|
2,492
|
2,808
|
2,526
|
2,454
|
2,403
|
|
株式報酬費用
|
1,085
|
1,084
|
1,192
|
1,328
|
1,324
|
1,351
|
1,394
|
1,441
|
1,352
|
1,385
|
1,406
|
1,463
|
1,415
|
1,460
|
1,475
|
1,533
|
1,535
|
1,502
|
1,452
|
1,490
|
1,496
|
1,625
|
1,518
|
2,113
|
1,582
|
1,760
|
7,483
|
3,779
|
1,264
|
2,711
|
1,231
|
617
|
1,435
|
774
|
1,376
|
2,672
|
1,865
|
1,226
|
1,464
|
1,473
|
2,218
|
2,652
|
3,524
|
3,280
|
2,296
|
2,522
|
2,655
|
2,357
|
2,590
|
3,127
|
2,968
|
3,322
|
2,888
|
2,742
|
2,687
|
3,165
|
2,835
|
1,460
|
|
営業キャッシュフロー
|
-3,706
|
1,084
|
-1,356
|
-940
|
-1,711
|
-1,367
|
-7,674
|
-1,604
|
6,136
|
11,527
|
-7,668
|
-2,729
|
18,781
|
-858
|
-6,591
|
3,170
|
18,526
|
668
|
4,744
|
11,997
|
6,629
|
-603
|
12,619
|
9,085
|
8,657
|
-2,205
|
7,636
|
-
|
10,879
|
14,283
|
528
|
4,133
|
6,177
|
-1,034
|
2,499
|
-4,683
|
4,380
|
3,611
|
-4,393
|
921
|
-19,126
|
-12,784
|
-35,821
|
-9,668
|
16,299
|
-18,012
|
6,002
|
57,268
|
36,947
|
41,366
|
6,738
|
7,845
|
12,682
|
109
|
-19,733
|
-10,223
|
-10,071
|
-8,996
|
|
資本的支出
|
-627
|
-699
|
-306
|
-425
|
-672
|
-618
|
-480
|
-612
|
-604
|
-766
|
-647
|
-1,341
|
-365
|
-652
|
-437
|
-708
|
-740
|
-1,859
|
-1,593
|
-1,121
|
-783
|
-841
|
-878
|
-689
|
-1,895
|
-875
|
-1,897
|
-2,587
|
-1,454
|
-406
|
-2,628
|
-2,885
|
-2,448
|
-1,353
|
-2,595
|
-3,442
|
-5,197
|
-15,440
|
-11,061
|
-11,868
|
-4,579
|
-9,114
|
-20,219
|
-5,221
|
-2,641
|
21,307
|
-1,191
|
-1,702
|
-1,624
|
-1,285
|
-1,579
|
-1,617
|
-145
|
-456
|
-420
|
-1,936
|
-919
|
-922
|
|
投資キャッシュフロー
|
-50,600
|
-456
|
-306
|
-425
|
-672
|
-618
|
-480
|
-612
|
-604
|
-766
|
-647
|
-5,771
|
-910
|
-652
|
602
|
-4,708
|
-740
|
-1,859
|
-1,593
|
-1,136
|
-783
|
-4,553
|
-8,392
|
-36,823
|
-47,811
|
-3,327
|
-13,769
|
-
|
-5,017
|
65
|
-16,214
|
-2,209
|
8,523
|
-9,897
|
14,147
|
-1,001
|
-17,062
|
-10,113
|
22,665
|
-12,295
|
-9,594
|
-6,277
|
-9,939
|
7,675
|
-2,224
|
25,573
|
1,016
|
37,155
|
-2,571
|
30,554
|
-46,528
|
5,663
|
7,332
|
-5,493
|
370
|
-1,936
|
-821
|
-4,423
|
|
自己株式の取得による支出
|
35
|
25
|
1,452
|
32
|
54
|
20
|
743
|
58
|
16
|
12
|
521
|
118
|
0
|
0
|
772
|
111
|
0
|
5,207
|
3,187
|
124
|
0
|
133
|
851
|
358
|
25
|
6
|
2,959
|
212
|
10
|
411
|
3,595
|
109
|
7
|
1
|
1,408
|
656
|
12
|
12
|
1,730
|
147
|
47
|
189
|
1,049
|
905
|
54
|
246
|
1,203
|
460
|
200
|
38
|
1,462
|
1,984
|
87
|
15
|
941
|
4,059
|
5,001
|
5,039
|
|
長期借入金の返済による支出
|
125
|
125
|
125
|
125
|
7,041
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
289
|
1,870
|
584
|
1,809
|
68,523
|
515
|
-442
|
-58
|
0
|
80
|
-428
|
-9
|
344
|
569
|
-651
|
-108
|
0
|
-4,927
|
-3,187
|
85
|
318
|
1,629
|
8,566
|
11,239
|
10,363
|
267
|
-2,005
|
-
|
473
|
-394
|
-4,332
|
-51
|
-136
|
-163
|
-4,557
|
94,731
|
1,376
|
929
|
-2,184
|
-346
|
-522
|
235
|
-1,395
|
-1,144
|
-488
|
-801
|
-1,331
|
-632
|
-705
|
-355
|
-1,297
|
-2,041
|
-727
|
-111
|
-953
|
-5,798
|
-5,079
|
-5,114
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-347
|
-20,153
|
-12,159
|
-10,990
|
-9,918
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.9
|
-67.3
|
-38.9
|
-40.6
|
-37.1
|