|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q16
|
3Q16
|
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
|
3Q23
|
3Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
1,086
|
1,107
|
1,252
|
1,397
|
1,417
|
1,320
|
1,000
|
1,126
|
1,174
|
1,019
|
993
|
1,157
|
1,231
|
474
|
1,043
|
1,114
|
1,065
|
1,118
|
1,857
|
3,064
|
1,382
|
1,380
|
2,297
|
2,698
|
2,563
|
2,356
|
2,214
|
3,139
|
2,913
|
2,864
|
3,301
|
3,022
|
3,100
|
3,100
|
3,300
|
3,200
|
3,500
|
3,700
|
4,300
|
4,300
|
5,600
|
4,500
|
4,700
|
4,300
|
3,700
|
1,000
|
4,000
|
3,400
|
3,500
|
4,500
|
4,700
|
4,700
|
2,900
|
7,100
|
4,400
|
4,800
|
|
営業キャッシュフロー
|
1,753
|
15,561
|
3,899
|
16,420
|
8,610
|
16,267
|
9,217
|
8,255
|
-3,808
|
4,016
|
-
|
16,561
|
6,180
|
-5,652
|
-
|
-
|
-196
|
3,841
|
5,737
|
8,195
|
9,144
|
11,037
|
17,445
|
11,279
|
5,079
|
-
|
27,377
|
26,378
|
18,098
|
49,919
|
21,056
|
31,927
|
15,700
|
17,500
|
19,700
|
44,400
|
65,600
|
51,100
|
53,300
|
41,600
|
-67,400
|
81,700
|
71,700
|
-38,800
|
28,000
|
-
|
-
|
71,500
|
9,800
|
23,200
|
14,900
|
17,100
|
28,200
|
29,200
|
100
|
8,100
|
|
資本的支出
|
-838
|
-489
|
-214
|
-2
|
-193
|
-245
|
-465
|
-1,578
|
-675
|
-512
|
-901
|
-653
|
-3,268
|
-2,582
|
-1,766
|
-1,400
|
-2,030
|
-
|
-
|
-2,082
|
-2,784
|
-2,986
|
-6,764
|
-3,615
|
-5,911
|
-3,755
|
-5,860
|
-10,626
|
-4,844
|
-1,906
|
-5,915
|
-13,635
|
-6,700
|
-10,300
|
-9,500
|
-9,900
|
-6,500
|
-16,200
|
-20,000
|
-16,600
|
-28,400
|
-18,100
|
-21,400
|
-32,200
|
-27,300
|
-
|
-
|
-16,600
|
-18,000
|
-13,000
|
-15,200
|
-17,300
|
-12,400
|
-16,800
|
-11,000
|
-10,100
|
|
投資キャッシュフロー
|
-838
|
-489
|
-214
|
-2
|
-75,518
|
-245
|
-465
|
-1,482
|
-675
|
-446
|
-
|
-653
|
-3,220
|
-32,316
|
-31,500
|
-16,161
|
-2,030
|
-
|
-
|
42,413
|
-2,784
|
-2,986
|
-6,764
|
-3,615
|
-5,911
|
-
|
-296,322
|
-39,945
|
-4,198
|
-31,967
|
-3,675
|
-9,360
|
-6,700
|
-7,400
|
-5,800
|
-9,900
|
800
|
-371,300
|
-19,800
|
-14,500
|
-28,400
|
-18,000
|
-17,800
|
-32,000
|
-27,300
|
-
|
-
|
-73,200
|
-17,900
|
-13,000
|
-15,300
|
-17,300
|
-12,400
|
-16,700
|
-7,900
|
-10,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,200
|
-
|
-
|
5,700
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,189
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
2,500
|
2,500
|
48,844
|
46,528
|
1,415
|
3,566
|
-
|
-
|
-37,168
|
4,697
|
7,910
|
6,621
|
12,020
|
7,873
|
11,275
|
59,460
|
7,746
|
8,863
|
23,526
|
32,145
|
28,466
|
14,500
|
11,800
|
59,400
|
19,800
|
8,200
|
35,200
|
50,500
|
37,900
|
2,600
|
7,900
|
17,300
|
11,900
|
22,000
|
-
|
-
|
3,900
|
4,500
|
2,600
|
3,000
|
100
|
12,000
|
3,100
|
3,100
|
0
|
|
財務キャッシュフロー
|
-679
|
-789
|
-1,070
|
-20,051
|
74,100
|
-5,390
|
-2,362
|
-12,165
|
-1,043
|
10,304
|
-
|
-10,126
|
890
|
28,578
|
-
|
-
|
-2,333
|
-3,703
|
-728
|
-1,089
|
-3,896
|
-3,639
|
-4,201
|
-5,334
|
94,817
|
-
|
288,410
|
-2,909
|
-3,126
|
-2,420
|
-25,709
|
-22,145
|
37,000
|
-3,900
|
-51,700
|
-12,500
|
-1,600
|
506,800
|
-27,300
|
-17,100
|
-2,600
|
-6,600
|
-18,000
|
-28,800
|
-36,200
|
-
|
-
|
-13,000
|
-4,500
|
17,000
|
-3,700
|
1,000
|
-12,200
|
-6,600
|
-3,500
|
1,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
-200
|
15,800
|
12,400
|
-10,900
|
-2,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
0.0
|
3.0
|
2.4
|
-2.1
|
-0.4
|