|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,131
|
2,033
|
1,614
|
992
|
1,072
|
609
|
1,149
|
380
|
323
|
443
|
714
|
861
|
1,027
|
1,096
|
1,178
|
690
|
699
|
699
|
710
|
760
|
949
|
1,329
|
1,318
|
1,284
|
827
|
1,585
|
|
株式報酬費用
|
-2
|
0
|
0
|
2
|
-
|
-
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
3
|
0
|
0
|
-
|
-
|
31
|
-2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
980
|
-2,157
|
2,677
|
-750
|
349
|
-1,121
|
-3,849
|
258
|
541
|
4,887
|
-5,343
|
-642
|
-1,666
|
1,088
|
-
|
-
|
-4,515
|
533
|
6,969
|
226
|
-4,758
|
-8,996
|
3,080
|
3,118
|
-2,145
|
9,180
|
1,264
|
-8,579
|
14,716
|
154
|
-13,597
|
19,661
|
5,387
|
-4,785
|
-10,294
|
-15,339
|
-3,335
|
-2,287
|
-8,821
|
-13,932
|
3,063
|
-13,394
|
-2,531
|
-11,415
|
10,131
|
20,724
|
3,484
|
12,413
|
7,248
|
-5,967
|
113
|
2,931
|
16,333
|
4,119
|
-1,095
|
-5,409
|
-18,496
|
|
資本的支出
|
-396
|
-211
|
-145
|
-253
|
-131
|
-91
|
-72
|
-83
|
-98
|
-47
|
-124
|
-1,016
|
-276
|
-1,279
|
-222
|
-158
|
-220
|
-294
|
-538
|
-196
|
-520
|
-392
|
-607
|
-829
|
-490
|
-7,770
|
-6,989
|
-4,969
|
-460
|
-19,514
|
18,962
|
-310
|
-298
|
-278
|
-442
|
-1,422
|
-586
|
-1,122
|
-136
|
-706
|
-363
|
-325
|
-351
|
-412
|
-245
|
-170
|
-404
|
-153
|
-121
|
-398
|
-339
|
-242
|
-351
|
-149
|
-231
|
-213
|
-783
|
|
投資キャッシュフロー
|
-345
|
-211
|
-107
|
-245
|
-127
|
-91
|
-68
|
-83
|
-98
|
-47
|
-85
|
-2,475
|
623
|
-4,815
|
2,180
|
-576
|
-1,271
|
-1,088
|
-1,653
|
-1,256
|
-233
|
-1,957
|
-622
|
-891
|
-3,419
|
-8,474
|
-6,723
|
-7,801
|
-6,717
|
-20,860
|
4,830
|
-259
|
-3,781
|
5,713
|
-9,042
|
16,004
|
-548
|
-67
|
-1,449
|
-927
|
-17,170
|
-13,842
|
-1,060
|
-716
|
-1,314
|
-3,078
|
-21
|
177
|
63
|
-2,718
|
2,008
|
-16,203
|
-2,605
|
-3,389
|
-2,724
|
16,660
|
-6,943
|
|
配当金の支払額
|
611
|
0
|
0
|
0
|
611
|
0
|
0
|
0
|
733
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
670
|
51
|
126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,400
|
0
|
18,441
|
17,600
|
3,400
|
18,314
|
825
|
5,186
|
0
|
13,001
|
14,448
|
8,500
|
9,478
|
1
|
-
|
-
|
11,413
|
18,152
|
6,177
|
2,000
|
0
|
2,450
|
-
|
-
|
-
|
-
|
-
|
-
|
14,850
|
27
|
10,850
|
0
|
55,420
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
600
|
1,636
|
2,380
|
1,404
|
1,785
|
3,597
|
8,943
|
7,026
|
10,873
|
18,287
|
11,251
|
2,437
|
2,438
|
1,042
|
970
|
897
|
904
|
836
|
3,276
|
8,188
|
15,550
|
1,261
|
14,177
|
1,678
|
11,225
|
2,519
|
4,346
|
21,802
|
6,373
|
1,752
|
9,286
|
-
|
|
財務キャッシュフロー
|
-491
|
-4
|
-2
|
-53
|
-612
|
0
|
0
|
0
|
-734
|
783
|
-2,059
|
-172
|
815
|
402
|
-1,224
|
5,026
|
-19
|
-3,600
|
-4,225
|
1,848
|
3,634
|
9,160
|
-3,055
|
-1,053
|
4,682
|
-1,249
|
12,099
|
13,203
|
-7,310
|
20,567
|
6,662
|
-10,375
|
2,008
|
10,318
|
13,837
|
-6,924
|
5,040
|
-1,378
|
5,819
|
9,606
|
13,654
|
30,175
|
4,573
|
12,184
|
-11,891
|
-17,246
|
-4,076
|
-13,153
|
-7,922
|
11,241
|
-1,291
|
13,785
|
-4,507
|
-12,788
|
12,577
|
-8,831
|
50,001
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,982
|
3,970
|
-1,326
|
-5,622
|
-19,279
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.5
|
6.0
|
-1.9
|
-8.8
|
-27.1
|