|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q11
|
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
|
|
株式報酬費用
|
2,107
|
2,379
|
1,442
|
1,236
|
-
|
688
|
1,557
|
1,459
|
1,689
|
1,758
|
2,818
|
1,076
|
1,881
|
1,598
|
3,427
|
2,709
|
1,909
|
1,992
|
3,748
|
2,797
|
2,738
|
1,020
|
4,307
|
3,181
|
3,310
|
2,673
|
3,141
|
2,722
|
2,687
|
2,476
|
3,667
|
3,151
|
3,011
|
3,127
|
3,895
|
3,295
|
3,215
|
4,006
|
4,388
|
4,753
|
3,847
|
3,202
|
4,854
|
3,520
|
220
|
2,053
|
5,019
|
3,802
|
3,426
|
3,500
|
5,300
|
3,400
|
2,900
|
3,600
|
4,300
|
800
|
2,200
|
|
営業キャッシュフロー
|
-
|
6,245
|
-2,026
|
6,327
|
21,883
|
19,950
|
10,618
|
14,536
|
32,911
|
17,784
|
11,889
|
27,794
|
27,740
|
12,909
|
9,504
|
23,148
|
28,361
|
26,187
|
25,117
|
-
|
22,744
|
23,234
|
41,255
|
35,362
|
39,131
|
8,768
|
14,050
|
10,606
|
33,396
|
17,060
|
50,441
|
48,171
|
45,651
|
8,633
|
46,326
|
58,714
|
51,383
|
36,521
|
29,685
|
39,909
|
18,248
|
-13,723
|
2,047
|
13,510
|
127,627
|
1,835
|
15,706
|
41,981
|
71,878
|
28,100
|
22,900
|
42,400
|
33,700
|
11,700
|
13,700
|
28,900
|
46,900
|
|
資本的支出
|
-
|
-4,851
|
-4,181
|
-6,586
|
-8,459
|
-7,706
|
-2,831
|
-3,012
|
-3,310
|
-2,233
|
-8,104
|
-8,451
|
-9,967
|
-8,486
|
-5,788
|
-7,300
|
-3,263
|
-4,813
|
-5,179
|
-4,934
|
-3,210
|
-5,270
|
-4,426
|
-7,982
|
-9,537
|
-9,122
|
-11,055
|
-16,380
|
-10,558
|
-12,647
|
-11,379
|
-14,801
|
-12,770
|
-11,160
|
-6,990
|
-10,794
|
-11,441
|
-3,602
|
-17,813
|
-21,996
|
-27,714
|
-28,249
|
-24,956
|
-33,795
|
-29,788
|
-16,410
|
-11,471
|
-6,658
|
-22,461
|
-9,400
|
-14,100
|
-17,200
|
-15,400
|
-9,600
|
-8,100
|
-7,700
|
-4,700
|
|
投資キャッシュフロー
|
-372
|
-7,691
|
18,157
|
-
|
-
|
-7,632
|
-2,830
|
-2,983
|
-3,534
|
-2,212
|
-8,032
|
-8,442
|
-9,834
|
-164,264
|
-5,787
|
-7,256
|
-
|
-4,813
|
-5,179
|
-
|
-136,878
|
-63,408
|
-3,916
|
-1,375
|
-9,571
|
-9,122
|
-10,028
|
-138,385
|
-9,902
|
-10,015
|
-11,377
|
-14,801
|
-12,770
|
-11,160
|
-6,990
|
-10,794
|
-11,441
|
-3,602
|
-17,099
|
-21,996
|
-195,918
|
-25,987
|
-26,256
|
-28,805
|
-32,069
|
-15,421
|
-9,166
|
-5,759
|
-17,554
|
-9,400
|
-14,100
|
-17,200
|
-4,900
|
3,900
|
-7,300
|
-7,800
|
-3,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,997
|
1,997
|
2,000
|
3,998
|
0
|
-
|
-
|
-
|
-
|
2,999
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
7,600
|
0
|
11,900
|
-
|
-
|
10,000
|
14,300
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
125,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
293
|
-1,684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,955
|
-3,186
|
-976
|
-
|
-
|
47
|
1,899
|
6,274
|
2,437
|
6,361
|
-863
|
-3,347
|
-284
|
123,312
|
1,075
|
-33,701
|
-7,659
|
-2,938
|
-1,291
|
-
|
166,816
|
-2,501
|
-49,136
|
-62,141
|
591
|
-8,541
|
80
|
102,240
|
-5,097
|
-11,366
|
-28,333
|
-64,311
|
-7,833
|
145,571
|
-50,129
|
-162,475
|
-37,156
|
-23,181
|
-8,451
|
788
|
189,901
|
-9,694
|
69,878
|
29,813
|
-100,101
|
-29,366
|
-60,124
|
-50,122
|
-50,688
|
-31,500
|
-6,900
|
-200
|
-11,500
|
-1,600
|
-28,000
|
-10,400
|
-13,900
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,300
|
2,100
|
5,600
|
21,200
|
42,200
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.5
|
1.1
|
2.8
|
9.8
|
20.9
|