|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
|
株式報酬費用
|
799
|
1,078
|
1,121
|
1,092
|
997
|
1,237
|
1,152
|
1,271
|
1,599
|
1,389
|
1,395
|
1,506
|
1,488
|
1,609
|
1,626
|
1,234
|
1,640
|
-1,260
|
1,684
|
1,701
|
1,693
|
1,105
|
1,797
|
1,966
|
2,058
|
2,091
|
2,150
|
2,591
|
2,378
|
2,130
|
1,984
|
2,242
|
1,772
|
1,594
|
1,864
|
2,387
|
2,147
|
2,227
|
2,429
|
3,008
|
2,352
|
2,903
|
3,024
|
3,350
|
1,803
|
2,981
|
4,144
|
1,877
|
2,612
|
1,896
|
3,205
|
2,528
|
2,398
|
1,641
|
4,470
|
2,891
|
2,684
|
|
営業キャッシュフロー
|
3,044
|
2,669
|
6,789
|
-1,005
|
10,000
|
11,368
|
7,300
|
8,458
|
-
|
-
|
5,352
|
-2,147
|
12,231
|
-
|
4,699
|
9,579
|
12,394
|
-
|
7,440
|
14,947
|
14,365
|
-
|
3,036
|
10,165
|
4,315
|
-
|
-8,873
|
12,959
|
8,342
|
-
|
-6,534
|
5,937
|
-17,837
|
3,880
|
-5,425
|
11,448
|
5,871
|
12,199
|
-8,904
|
1,941
|
-8,791
|
8,560
|
-24,745
|
7,499
|
1,370
|
15,954
|
-25,899
|
5,266
|
-12,526
|
5,001
|
-18,253
|
2,473
|
-13,159
|
18,811
|
-15,914
|
4,661
|
-3,110
|
|
資本的支出
|
-541
|
-517
|
-821
|
-613
|
-2,921
|
-4,412
|
-2,903
|
-4,288
|
-1,812
|
-2,768
|
-5,104
|
-2,419
|
-3,515
|
-902
|
-743
|
-425
|
-727
|
-431
|
-481
|
-1,365
|
-412
|
-743
|
-501
|
-721
|
-425
|
-744
|
-682
|
-734
|
-887
|
-815
|
-1,391
|
-2,623
|
-1,742
|
-1,479
|
-1,824
|
-1,361
|
-1,382
|
-620
|
-1,021
|
-1,131
|
-1,106
|
-1,039
|
-809
|
-1,281
|
-666
|
-1,056
|
-791
|
-554
|
-607
|
-566
|
-1,092
|
-797
|
-1,798
|
-777
|
-731
|
-422
|
-1,015
|
|
投資キャッシュフロー
|
-284
|
-8,451
|
-16,705
|
-150,920
|
-11,387
|
-4,412
|
-6,769
|
-4,438
|
-
|
-
|
-5,258
|
-2,515
|
-4,269
|
-
|
-743
|
-400
|
-2,745
|
-
|
-481
|
-915
|
-412
|
-
|
-501
|
-721
|
-1,690
|
-
|
-37,682
|
-48,654
|
463
|
-
|
-1,541
|
-48,583
|
-11,742
|
-1,479
|
-1,824
|
-1,361
|
-1,382
|
-9,144
|
-9,092
|
-3,849
|
-2,593
|
-3,773
|
-3,576
|
-2,496
|
-2,146
|
-1,528
|
98,442
|
-1,793
|
29,404
|
-2,336
|
-2,405
|
-1,961
|
-3,189
|
-2,623
|
-1,551
|
-1,621
|
-1,507
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
5,700
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
552
|
1,118
|
0
|
0
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-55,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0
|
0
|
-
|
70,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
65
|
70
|
70
|
6,345
|
1,875
|
1,875
|
-
|
-
|
1,250
|
1,250
|
1,250
|
1,250
|
6,250
|
11,250
|
1,250
|
2,500
|
7,500
|
5,000
|
2,500
|
118,910
|
17,721
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
11,250
|
1,250
|
132,500
|
0
|
0
|
0
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
-
|
45,000
|
0
|
0
|
0
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,739
|
-1,728
|
992
|
141,335
|
-1,255
|
-1,757
|
-272
|
-10,912
|
-
|
-
|
-2,391
|
5,772
|
-2,740
|
-
|
-2,071
|
-10,299
|
-6,797
|
-
|
-1,797
|
-15,605
|
-14,014
|
-
|
-2,538
|
-7,724
|
-428
|
-
|
-2,645
|
53,899
|
-10,081
|
-
|
-135,749
|
0
|
15,560
|
24,947
|
491
|
-10
|
-8,022
|
-9,445
|
5,446
|
942
|
966
|
329
|
24,376
|
103
|
941
|
0
|
-59,590
|
-352
|
694
|
-5,000
|
-509
|
-1,123
|
7,147
|
-5,770
|
143
|
-92
|
621
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14,957
|
18,034
|
-16,645
|
4,239
|
-4,125
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.8
|
22.5
|
-22.0
|
5.3
|
-5.3
|