|
(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
|
277
|
247
|
277
|
277
|
273
|
258
|
250
|
251
|
250
|
255
|
257
|
248
|
260
|
228
|
207
|
200
|
199
|
214
|
200
|
195
|
187
|
178
|
130
|
128
|
125
|
129
|
129
|
152
|
185
|
183
|
187
|
192
|
201
|
206
|
209
|
198
|
206
|
220
|
202
|
183
|
150
|
133
|
138
|
141
|
143
|
154
|
160
|
170
|
564
|
550
|
545
|
549
|
543
|
543
|
539
|
563
|
544
|
546
|
|
株式報酬費用
|
885
|
1,041
|
1,203
|
1,189
|
1,333
|
1,252
|
1,350
|
1,428
|
1,669
|
1,400
|
2,174
|
2,231
|
1,887
|
3,801
|
3,292
|
1,701
|
1,102
|
2,790
|
2,679
|
2,543
|
2,571
|
2,551
|
2,259
|
2,042
|
1,573
|
1,070
|
1,107
|
703
|
614
|
1,961
|
1,517
|
1,501
|
876
|
1,056
|
934
|
-1,462
|
250
|
751
|
-236
|
433
|
361
|
385
|
-179
|
97
|
177
|
220
|
193
|
309
|
212
|
218
|
251
|
338
|
321
|
382
|
445
|
382
|
532
|
457
|
|
営業キャッシュフロー
|
-2,292
|
-3,534
|
-8,302
|
-6,484
|
-8,791
|
-7,171
|
-11,308
|
-21,527
|
-9,688
|
-8,143
|
-10,366
|
-3,247
|
313
|
17,555
|
-3,314
|
-6,390
|
-3,837
|
-2,702
|
-1,066
|
-5,230
|
-6,696
|
537
|
-5,152
|
-7,103
|
-4,049
|
-4,812
|
-4,605
|
-5,245
|
-4,773
|
-5,799
|
-5,424
|
-10,355
|
-6,176
|
-5,301
|
-6,539
|
-9,662
|
-4,900
|
-8,500
|
-12,500
|
-4,900
|
-7,100
|
-9,000
|
-9,800
|
-5,900
|
-1,100
|
-600
|
-3,900
|
-1,700
|
-3,800
|
0
|
-2,400
|
1,500
|
4,200
|
900
|
-3,500
|
1,900
|
-1,400
|
2,300
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-395
|
-63
|
-164
|
-229
|
-86
|
|
投資キャッシュフロー
|
-144
|
-75
|
-89
|
-2,153
|
3,297
|
10,461
|
-148
|
-159
|
-10,184
|
-2,160
|
-2,330
|
4,877
|
-185
|
-11,172
|
-73
|
-20,431
|
-160
|
-479
|
-203
|
-957
|
2,164
|
-2,650
|
-131
|
5,818
|
-508
|
9,321
|
-522
|
3,719
|
7,324
|
2,200
|
3,576
|
-7,358
|
-1,142
|
172
|
2,586
|
-1,887
|
1,874
|
637
|
-512
|
1,647
|
-1,364
|
540
|
9,133
|
-51
|
-14,696
|
3,218
|
5,302
|
-64
|
-10,291
|
2,008
|
-139
|
1,717
|
-6,112
|
-332
|
-1
|
-103
|
-4,309
|
-4,131
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,538
|
902
|
16,314
|
1,466
|
197
|
246
|
12,517
|
56,862
|
132
|
970
|
1,474
|
567
|
28
|
56,399
|
918
|
633
|
23
|
1,204
|
77
|
0
|
2
|
0
|
-
|
-
|
116
|
7
|
-
|
-
|
-
|
22,005
|
52
|
18,209
|
320
|
2,501
|
29,557
|
799
|
32,960
|
-1
|
-
|
-
|
-549
|
-1,624
|
-2,687
|
26,823
|
-2,002
|
-5,502
|
-631
|
-130
|
12,845
|
-742
|
178
|
2,065
|
2,313
|
2,792
|
-783
|
-650
|
6,744
|
-1,059
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
505
|
-3,563
|
1,736
|
-1,629
|
2,214
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.0
|
-18.8
|
10.8
|
-10.2
|
12.1
|