|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,077
|
1,111
|
1,174
|
1,254
|
1,407
|
1,355
|
1,384
|
1,264
|
1,129
|
1,051
|
1,056
|
-
|
1,421
|
1,428
|
1,307
|
1,168
|
905
|
1,004
|
923
|
1,317
|
1,473
|
1,169
|
1,341
|
463
|
900
|
|
株式報酬費用
|
1,000
|
1,300
|
1,400
|
1,500
|
1,500
|
1,800
|
1,400
|
1,700
|
1,500
|
700
|
600
|
600
|
600
|
400
|
700
|
500
|
500
|
400
|
500
|
436
|
458
|
488
|
565
|
600
|
574
|
580
|
535
|
668
|
436
|
502
|
458
|
327
|
407
|
401
|
507
|
371
|
571
|
818
|
765
|
767
|
863
|
761
|
840
|
1,370
|
1,838
|
1,659
|
1,638
|
1,585
|
1,834
|
1,825
|
1,886
|
1,796
|
1,664
|
1,974
|
1,988
|
1,441
|
1,555
|
1,348
|
|
営業キャッシュフロー
|
-6,600
|
-900
|
6,700
|
9,200
|
-9,200
|
12,700
|
2,000
|
2,900
|
-4,600
|
-13,000
|
-14,500
|
2,800
|
-4,700
|
-4,400
|
-400
|
500
|
1,800
|
4,600
|
700
|
-7,226
|
3,837
|
5,003
|
5,110
|
-4,545
|
4,904
|
4,267
|
-1,892
|
930
|
-6,810
|
6,244
|
5,906
|
-2,396
|
5,649
|
5,156
|
3,820
|
2,868
|
4,241
|
5,979
|
3,967
|
3,111
|
682
|
-2,845
|
-8,625
|
13,577
|
-6,314
|
-2,045
|
-646
|
7,361
|
13,980
|
-7,071
|
15,320
|
8,311
|
-27,165
|
20,751
|
1,624
|
10,511
|
-11,742
|
23,917
|
|
資本的支出
|
-2,800
|
-600
|
-1,000
|
-1,500
|
-1,300
|
-2,300
|
-2,300
|
-4,500
|
-3,800
|
-1,600
|
-2,400
|
-1,600
|
-1,200
|
-1,200
|
-600
|
-700
|
-400
|
-400
|
-500
|
-274
|
-1,323
|
-1,530
|
-342
|
-826
|
-1,378
|
-1,964
|
-1,706
|
-1,515
|
-1,802
|
-1,434
|
-847
|
-1,163
|
-1,302
|
-1,115
|
-1,528
|
-663
|
-1,018
|
-358
|
-1,023
|
-448
|
-349
|
-449
|
-230
|
-764
|
-474
|
-198
|
-4,383
|
-280
|
-717
|
-652
|
-497
|
-809
|
-5,421
|
-2,487
|
-2,795
|
-2,267
|
-1,727
|
-1,441
|
|
投資キャッシュフロー
|
-3,000
|
-1,600
|
-900
|
-1,900
|
-1,400
|
-2,200
|
-2,400
|
-4,500
|
-3,800
|
-1,600
|
-2,400
|
-1,600
|
-1,200
|
-1,200
|
-600
|
-700
|
-400
|
-400
|
-500
|
-496
|
-1,323
|
-1,530
|
-342
|
-843
|
-1,378
|
-1,964
|
-1,706
|
-1,251
|
-1,802
|
-1,434
|
-847
|
-1,163
|
-1,302
|
-1,115
|
-1,528
|
-663
|
-1,018
|
-358
|
-1,023
|
-448
|
-349
|
-449
|
-438
|
-6,551
|
-8,336
|
1,046
|
-4,371
|
-286
|
-717
|
-32,814
|
-1,422
|
-270
|
-21,175
|
-2,294
|
-2,795
|
-2,267
|
-1,727
|
-1,441
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
329
|
713
|
1,908
|
1,990
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
1,000
|
1,000
|
1,100
|
1,000
|
1,000
|
2,800
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
937
|
938
|
938
|
1,152
|
|
財務キャッシュフロー
|
-
|
-
|
-400
|
-900
|
-1,000
|
-1,000
|
-1,000
|
-900
|
-2,900
|
100
|
0
|
0
|
-100
|
3,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-998
|
3
|
4
|
1,012
|
7
|
4
|
4
|
-3
|
-379
|
-1,593
|
-429
|
-551
|
-1,490
|
-647
|
-388
|
-20
|
-8,705
|
1,023
|
-54
|
-312
|
-804
|
-1,589
|
-1,645
|
-836
|
-310
|
368
|
6,161
|
-6,900
|
180
|
50,116
|
-1,017
|
-578
|
34,289
|
-15,672
|
-1,032
|
1,095
|
18,504
|
-1,395
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,264
|
-1,171
|
8,244
|
-13,469
|
22,476
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
-1.0
|
7.1
|
-12.6
|
20.2
|