|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
405
|
411
|
376
|
383
|
341
|
345
|
306
|
337
|
310
|
326
|
315
|
-
|
512
|
526
|
503
|
522
|
455
|
491
|
521
|
598
|
625
|
630
|
574
|
602
|
715
|
746
|
933
|
1,600
|
1,543
|
1,545
|
1,545
|
1,519
|
1,584
|
1,558
|
1,550
|
1,592
|
1,568
|
1,565
|
1,438
|
1,412
|
1,425
|
849
|
796
|
924
|
912
|
908
|
801
|
1,295
|
1,055
|
1,089
|
1,014
|
1,108
|
911
|
1,305
|
1,298
|
1,266
|
1,290
|
1,280
|
855
|
|
株式報酬費用
|
77
|
40
|
42
|
46
|
47
|
78
|
180
|
174
|
161
|
112
|
133
|
156
|
131
|
128
|
122
|
130
|
143
|
301
|
391
|
375
|
314
|
232
|
185
|
288
|
171
|
409
|
544
|
458
|
363
|
466
|
510
|
547
|
601
|
451
|
525
|
199
|
495
|
601
|
591
|
132
|
478
|
469
|
398
|
148
|
337
|
235
|
405
|
313
|
356
|
398
|
311
|
282
|
325
|
481
|
353
|
219
|
306
|
499
|
754
|
|
営業キャッシュフロー
|
1,373
|
-181
|
2,882
|
1,396
|
1,108
|
-3
|
1,926
|
831
|
-6,973
|
974
|
1,005
|
1,427
|
-2,495
|
125
|
4,154
|
-293
|
2,972
|
1,187
|
4,086
|
-518
|
2,914
|
1,469
|
2,952
|
-382
|
-771
|
2,450
|
298
|
1,747
|
-2,113
|
-
|
3,897
|
2,107
|
987
|
25
|
-24
|
2,236
|
3,420
|
5,744
|
2,503
|
3,877
|
3,909
|
1,584
|
-1,645
|
-2,454
|
-1,614
|
-2,205
|
-3,636
|
4,519
|
2,642
|
2,076
|
1,184
|
6,452
|
6,904
|
162
|
-4,742
|
2,524
|
4,395
|
249
|
3,421
|
|
資本的支出
|
-444
|
-189
|
-340
|
-184
|
-192
|
-128
|
-209
|
-322
|
-113
|
-261
|
-536
|
-218
|
-292
|
-582
|
-845
|
-528
|
-654
|
-637
|
-882
|
-888
|
-195
|
-182
|
-520
|
-341
|
-359
|
-624
|
-736
|
-485
|
-541
|
-307
|
-1,054
|
-743
|
-586
|
-952
|
-884
|
-484
|
-626
|
-575
|
-901
|
-485
|
-544
|
-618
|
-345
|
-289
|
-50
|
-113
|
-59
|
-7
|
-48
|
-446
|
-785
|
404
|
-492
|
-338
|
-256
|
-79
|
-60
|
-47
|
-86
|
|
投資キャッシュフロー
|
-443
|
2,044
|
-1,036
|
-138
|
-1,450
|
790
|
2,981
|
16,144
|
-11,705
|
-554
|
233
|
-6,064
|
4,169
|
3,232
|
-3,594
|
1,938
|
-1,821
|
-4,746
|
3,003
|
22
|
1,591
|
-259
|
1,114
|
675
|
-7,802
|
-527
|
-13,740
|
1,288
|
570
|
-
|
-1,054
|
-743
|
-586
|
-952
|
-884
|
-484
|
-626
|
-575
|
-901
|
-485
|
-544
|
-618
|
-345
|
-289
|
-50
|
-113
|
-17,093
|
-7
|
-48
|
-446
|
-785
|
404
|
-492
|
-21,067
|
1,364
|
-79
|
-60
|
-47
|
14
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,200
|
0
|
0
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
10,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
276
|
276
|
1,776
|
1,132
|
1,104
|
750
|
1,578
|
1,210
|
1,210
|
1,210
|
-
|
-
|
802
|
1,052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-486
|
-490
|
-733
|
-211
|
-501
|
-500
|
-1,268
|
-767
|
-130
|
-428
|
-447
|
4
|
125
|
-298
|
-487
|
-6,741
|
-373
|
-452
|
-478
|
-293
|
-556
|
-487
|
-500
|
-460
|
8,824
|
-11,866
|
13,421
|
-1,322
|
-1,805
|
-
|
-1,026
|
-1,201
|
-2,215
|
-380
|
1,021
|
-2,168
|
3,981
|
-4,279
|
-3,282
|
-1,560
|
-3,419
|
-799
|
-663
|
-675
|
2,089
|
1,000
|
20,529
|
-4,863
|
-1,182
|
-2,668
|
-128
|
-6,993
|
-6,969
|
21,545
|
2,965
|
-2,163
|
-4,230
|
-1,738
|
-3,764
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,998
|
2,445
|
4,335
|
202
|
3,335
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.4
|
6.5
|
11.5
|
0.6
|
8.5
|