|
(単位:千ドル)
|
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
|
3Q05
|
1Q05
|
2Q05
|
3Q05
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
株式報酬費用
|
17
|
-
|
-
|
-
|
0
|
-
|
1
|
0
|
0
|
-
|
1
|
1
|
0
|
-
|
-1
|
3
|
0
|
-
|
0
|
0
|
0
|
-
|
3
|
0
|
0
|
-
|
1
|
31
|
2
|
-
|
1
|
1
|
-28
|
33
|
1
|
-
|
26
|
72
|
24
|
0
|
20
|
0
|
0
|
71
|
175
|
44
|
1
|
0
|
27
|
0
|
0
|
39
|
13
|
0
|
|
営業キャッシュフロー
|
14,865
|
6,006
|
5,679
|
6,475
|
8,708
|
-521
|
-1,344
|
11,998
|
1,160
|
3,732
|
2,872
|
-2,462
|
-1,809
|
5,232
|
782
|
1,483
|
-222
|
-1,553
|
716
|
-2,172
|
1,077
|
1,206
|
-1,266
|
-1,819
|
-3,592
|
1,692
|
557
|
-3,172
|
-873
|
-5,277
|
4,126
|
-2,571
|
-
|
15,581
|
-15,554
|
-4,488
|
-4,279
|
-423
|
263
|
11,591
|
-14,767
|
4,909
|
1,011
|
-1,666
|
-1,709
|
-5,306
|
3,301
|
-2,857
|
-2,349
|
-3,027
|
-1,045
|
-6,188
|
-230
|
-1,585
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-23
|
-33
|
-196
|
-321
|
-315
|
-509
|
-457
|
-708
|
-1,752
|
-401
|
-19
|
-457
|
-344
|
-1,067
|
-106
|
-39
|
-
|
-98
|
-36
|
-47
|
-11
|
-50
|
-73
|
-45
|
-57
|
-66
|
-99
|
-71
|
-124
|
-154
|
-106
|
-53
|
-18
|
-168
|
-116
|
|
投資キャッシュフロー
|
25,860
|
1,622
|
9,164
|
-16,701
|
17,802
|
-13,750
|
3,800
|
-16,001
|
6,771
|
141
|
-5,417
|
-18,240
|
-33,266
|
-49,867
|
238
|
-54,355
|
-27,694
|
30,009
|
27,448
|
32,276
|
-22,958
|
4,470
|
13,548
|
18,191
|
22,348
|
30,062
|
11,869
|
-7,777
|
3,777
|
21,253
|
9,100
|
-8,728
|
-
|
-28,491
|
-28,367
|
-16,801
|
-1,287
|
-25,623
|
-28,207
|
-23,962
|
26,956
|
-20,821
|
-10,521
|
-10,876
|
8,115
|
-18,014
|
-12,624
|
2,470
|
-3,600
|
8,870
|
10,137
|
-328
|
8,958
|
12,221
|
|
配当金の支払額
|
364
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
1,814
|
0
|
0
|
0
|
2,912
|
1,215
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,515
|
13,640
|
5,156
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
18,027
|
1,814
|
0
|
|
財務キャッシュフロー
|
-4,067
|
-22,607
|
4,463
|
-8,700
|
3,263
|
-2,933
|
751
|
1,992
|
4,524
|
384
|
1,390
|
1,654
|
-2,365
|
30,716
|
-6,182
|
64,714
|
16,320
|
-10,872
|
-45,798
|
-2,344
|
9,559
|
-7,982
|
-25,515
|
5,825
|
-9,765
|
26,163
|
-54,900
|
-20,606
|
-23,360
|
-24,821
|
-11,859
|
16,933
|
-
|
79,065
|
1,159
|
29,907
|
8,702
|
26,449
|
14,543
|
7,660
|
-29,826
|
68,076
|
-42,123
|
11,182
|
-7,267
|
33,818
|
32,364
|
-15,818
|
-6,732
|
2,358
|
-13,678
|
6,872
|
-15,208
|
-13,724
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,133
|
-1,098
|
-6,206
|
-398
|
-1,701
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-31.9
|
-16.0
|
-73.8
|
-4.3
|
-19.9
|