|
(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
|
|
株式報酬費用
|
181
|
-1
|
675
|
37
|
181
|
0
|
590
|
28
|
170
|
-1
|
827
|
128
|
383
|
66
|
824
|
140
|
321
|
76
|
831
|
152
|
498
|
157
|
842
|
266
|
546
|
10
|
1,052
|
438
|
377
|
397
|
481
|
551
|
-35
|
487
|
399
|
662
|
729
|
740
|
832
|
837
|
1,088
|
1,253
|
1,212
|
1,242
|
928
|
907
|
1,080
|
1,340
|
1,103
|
264
|
1,015
|
605
|
1,285
|
1,365
|
1,283
|
1,278
|
1,355
|
1,347
|
|
営業キャッシュフロー
|
371
|
1,406
|
565
|
1,903
|
2,499
|
4,191
|
308
|
2,902
|
6,339
|
-1,148
|
-7,257
|
-1,797
|
13,118
|
2,774
|
-1,114
|
6,662
|
64
|
2,740
|
-2,913
|
10,539
|
-1,455
|
-
|
7,008
|
1,553
|
-
|
5,296
|
-616
|
364
|
11,555
|
8,561
|
5,739
|
1,012
|
5,091
|
8,165
|
19,545
|
20,217
|
11,305
|
-9,708
|
-2,255
|
-755
|
21,171
|
-1,081
|
-8,727
|
1,082
|
3,141
|
1,900
|
25,050
|
13,045
|
21,293
|
19,541
|
9,447
|
6,853
|
8,197
|
8,931
|
-1,988
|
4,934
|
-1,676
|
18,439
|
|
資本的支出
|
-90
|
-91
|
-
|
-
|
-
|
-
|
-
|
-411
|
-157
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,707
|
-2,825
|
-1,064
|
-789
|
-930
|
-1,074
|
-514
|
-1,730
|
-1,055
|
-1,359
|
-1,467
|
-988
|
-1,723
|
-3,256
|
-1,445
|
-3,248
|
-2,073
|
-2,820
|
-818
|
-6,146
|
-6,736
|
-4,590
|
-3,129
|
-3,241
|
-4,188
|
-2,851
|
-4,182
|
203
|
-2,114
|
-1,529
|
-380
|
-940
|
-675
|
-1,299
|
-937
|
-1,524
|
-1,131
|
-1,585
|
-691
|
-540
|
|
投資キャッシュフロー
|
-76
|
-79
|
-422
|
-252
|
-155
|
-817
|
-552
|
-399
|
-32,640
|
-509
|
-734
|
-259
|
-3,213
|
-602
|
-906
|
-1,193
|
-2,019
|
-3,927
|
-17,959
|
-2,820
|
-978
|
-
|
1,878
|
-1,072
|
-
|
-8,952
|
-1,055
|
-86,956
|
-1,467
|
-988
|
-1,720
|
-3,256
|
-1,443
|
-3,248
|
-2,073
|
-2,820
|
-818
|
-862
|
-12,736
|
-4,616
|
-3,129
|
-13,649
|
-4,313
|
-13,928
|
-4,182
|
4,998
|
-2,114
|
-1,529
|
-380
|
-1,485
|
-675
|
-1,299
|
-937
|
-5,524
|
-1,131
|
-1,585
|
-691
|
-540
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,515
|
1,508
|
1,510
|
1,513
|
1,521
|
0
|
3,053
|
1,537
|
1,548
|
1,889
|
1,897
|
1,903
|
1,918
|
2,253
|
2,209
|
2,273
|
2,295
|
2,295
|
2,296
|
2,302
|
2,330
|
2,327
|
2,337
|
2,290
|
2,280
|
2,235
|
2,198
|
2,192
|
|
自己株式の取得による支出
|
495
|
106
|
41
|
270
|
126
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
398
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,638
|
992
|
44
|
207
|
442
|
500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,071
|
3,777
|
4,149
|
2
|
2,208
|
|
長期借入れによる収入
|
10,080
|
11,530
|
14,120
|
9,420
|
4,300
|
1,520
|
8,720
|
5,840
|
30,180
|
0
|
18,450
|
16,887
|
10,860
|
8,920
|
13,220
|
11,820
|
19,420
|
22,871
|
74,363
|
16,151
|
17,661
|
16,892
|
71,209
|
1,213
|
121
|
1,844
|
31,657
|
114,500
|
24,556
|
35,312
|
54,856
|
39,610
|
30,655
|
40,193
|
34,488
|
43,037
|
60,034
|
64,790
|
72,359
|
55,215
|
45,862
|
77,172
|
62,858
|
54,932
|
202,353
|
12,000
|
1,000
|
0
|
3,000
|
2,000
|
7,000
|
3,000
|
21,000
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
9,280
|
11,690
|
13,600
|
10,060
|
4,820
|
1,520
|
8,600
|
960
|
8,430
|
500
|
10,770
|
13,792
|
22,760
|
9,010
|
10,255
|
16,383
|
18,727
|
23,051
|
50,250
|
20,888
|
16,482
|
19,207
|
71,367
|
2,721
|
1,619
|
1,866
|
24,642
|
31,647
|
35,134
|
36,016
|
55,161
|
33,506
|
34,933
|
40,045
|
52,672
|
59,166
|
68,274
|
53,951
|
49,835
|
51,966
|
63,222
|
58,002
|
48,998
|
36,301
|
189,599
|
17,875
|
12,938
|
16,937
|
21,938
|
15,937
|
10,937
|
14,938
|
14,406
|
-35,594
|
1,406
|
1,406
|
1,406
|
1,407
|
|
財務キャッシュフロー
|
-297
|
-830
|
-18
|
-1,641
|
-1,252
|
-3,851
|
183
|
4,957
|
21,767
|
554
|
7,089
|
2,681
|
-11,921
|
-609
|
2,453
|
-4,086
|
-1,373
|
-851
|
22,095
|
-5,325
|
489
|
-
|
-3,215
|
-2,294
|
-
|
-1,528
|
3,958
|
80,543
|
-11,986
|
-4,377
|
-2,572
|
3,661
|
-5,992
|
-1,807
|
-20,218
|
-18,062
|
-9,951
|
9,788
|
20,905
|
1,678
|
-18,927
|
17,339
|
11,906
|
15,261
|
9,865
|
-8,186
|
-14,198
|
-19,524
|
-21,733
|
-16,161
|
-6,375
|
-13,638
|
-2,387
|
-2,074
|
3,624
|
-2,688
|
-1,931
|
-10,819
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,407
|
-3,119
|
3,349
|
-2,367
|
17,899
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.1
|
-2.3
|
2.3
|
-1.7
|
12.2
|