|
(単位:千ドル)
|
3Q11
|
1Q12
|
3Q12
|
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
|
670
|
825
|
905
|
544
|
712
|
749
|
825
|
830
|
831
|
870
|
1,139
|
1,143
|
1,167
|
869
|
-
|
777
|
829
|
1,611
|
1,410
|
898
|
954
|
953
|
1,228
|
1,062
|
1,217
|
1,378
|
1,239
|
1,012
|
2,109
|
1,872
|
2,262
|
3,142
|
3,558
|
3,452
|
4,300
|
3,990
|
4,880
|
6,199
|
6,352
|
6,400
|
6,457
|
6,768
|
6,470
|
6,933
|
6,882
|
6,665
|
7,001
|
7,226
|
8,901
|
10,575
|
11,205
|
11,882
|
12,415
|
12,471
|
12,250
|
|
株式報酬費用
|
203
|
165
|
135
|
-346
|
64
|
197
|
272
|
523
|
278
|
185
|
198
|
245
|
28
|
214
|
0
|
66
|
141
|
190
|
71
|
177
|
62
|
63
|
350
|
181
|
300
|
400
|
239
|
248
|
600
|
1,000
|
868
|
1,089
|
1,123
|
1,005
|
1,034
|
1,320
|
4,251
|
3,785
|
5,259
|
3,536
|
3,231
|
3,490
|
3,169
|
3,055
|
3,615
|
3,972
|
3,785
|
4,410
|
6,286
|
5,887
|
7,904
|
7,181
|
7,887
|
7,821
|
7,756
|
|
営業キャッシュフロー
|
3,820
|
7,487
|
-
|
-4,115
|
-3,159
|
2,679
|
1,798
|
1,909
|
3,862
|
-2,755
|
3,245
|
798
|
-1,352
|
2,259
|
-68
|
-982
|
2,022
|
-3,421
|
13,813
|
-1,230
|
-4,441
|
-1,180
|
7,627
|
-2,543
|
3,132
|
-2,565
|
-1,824
|
-3,210
|
-3,331
|
-3,079
|
-6,509
|
-15,123
|
1,481
|
-747
|
-5,854
|
-3,434
|
-29,624
|
-10,561
|
-9,537
|
-21,198
|
-10,391
|
-1,990
|
-9,491
|
-16,748
|
3,953
|
-5,693
|
1,413
|
-23,576
|
-13,846
|
8,801
|
3,375
|
-17,171
|
-6,627
|
8,392
|
-11,752
|
|
資本的支出
|
-160
|
-494
|
-
|
-184
|
-293
|
-285
|
-374
|
-591
|
-580
|
-462
|
-475
|
-303
|
-656
|
-525
|
-221
|
-322
|
-662
|
-786
|
-1,663
|
-2,344
|
-1,153
|
-450
|
-1,124
|
-568
|
-1,169
|
-1,264
|
-947
|
-887
|
-806
|
-659
|
-110
|
-188
|
-3,006
|
-2,015
|
-2,170
|
-1,669
|
-3,498
|
-1,961
|
-1,888
|
-1,848
|
-2,002
|
-1,633
|
-2,194
|
-2,167
|
-3,836
|
-2,943
|
-2,089
|
-1,630
|
-362
|
-384
|
-179
|
-413
|
-782
|
-1,346
|
-782
|
|
投資キャッシュフロー
|
-2,112
|
2,077
|
-
|
-845
|
-1,258
|
-1,875
|
-1,810
|
-1,585
|
-1,112
|
-6,193
|
-1,112
|
-925
|
-1,463
|
-4,441
|
13,455
|
-981
|
-2,200
|
-1,515
|
-2,399
|
-3,350
|
-2,295
|
-1,578
|
-1,634
|
-1,670
|
-2,165
|
-1,106
|
-1,773
|
-1,923
|
-1,394
|
-8,318
|
-12,248
|
-2,040
|
-2,589
|
-2,241
|
-2,170
|
-1,669
|
-380,032
|
649
|
-1,940
|
-3,060
|
-1,903
|
-59,380
|
-2,367
|
-1,767
|
-4,398
|
1,353
|
-2,969
|
-151,861
|
78,947
|
-105,184
|
-2,014
|
-5,677
|
-2,016
|
-3,200
|
-2,215
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
153
|
179
|
497
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
115,916
|
0
|
-130
|
0
|
-
|
-
|
265,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
111,136
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
408
|
485
|
-
|
39
|
39
|
41
|
40
|
55
|
27
|
47
|
36
|
43
|
43
|
43
|
44
|
44
|
45
|
62
|
30
|
46
|
46
|
46
|
49
|
48
|
48
|
49
|
235
|
0
|
0
|
0
|
-
|
154
|
159
|
158
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,908
|
-462
|
-
|
-40
|
16
|
-43
|
-40
|
-53
|
-26
|
5,945
|
-1,029
|
-3,817
|
2,006
|
120
|
-6,009
|
-8
|
-52
|
2,730
|
-4,824
|
954
|
4,663
|
1,164
|
-724
|
2,952
|
2,574
|
1,093
|
730
|
5,800
|
59,113
|
40
|
606
|
49,389
|
-326
|
-391
|
132,020
|
-2,116
|
321,463
|
124,933
|
-672
|
-1,411
|
-367
|
-190
|
-599
|
-2,426
|
-55
|
650
|
215
|
190,757
|
746
|
87,814
|
-810
|
10,736
|
705
|
70
|
759
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,196
|
-17,584
|
-7,409
|
7,046
|
-12,534
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
-16.9
|
-6.6
|
5.9
|
-10.4
|