|
(単位:千ドル)
|
4Q11
|
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
|
|
減価償却費
|
1,281
|
1,380
|
1,400
|
1,496
|
1,633
|
1,607
|
1,686
|
1,718
|
1,356
|
1,689
|
1,689
|
1,735
|
1,813
|
1,968
|
1,997
|
2,003
|
2,070
|
2,103
|
2,183
|
2,221
|
2,305
|
2,293
|
2,282
|
3,023
|
3,093
|
3,211
|
3,350
|
3,235
|
3,246
|
3,392
|
3,378
|
3,403
|
3,460
|
3,567
|
4,079
|
4,204
|
4,243
|
4,294
|
4,077
|
4,554
|
4,646
|
4,312
|
4,093
|
4,067
|
4,117
|
4,166
|
4,287
|
4,362
|
4,467
|
4,555
|
2,078
|
2,042
|
1,928
|
1,942
|
1,859
|
1,855
|
1,827
|
1,754
|
|
株式報酬費用
|
56
|
66
|
144
|
114
|
93
|
116
|
75
|
97
|
88
|
93
|
210
|
214
|
210
|
211
|
508
|
1,302
|
87
|
462
|
557
|
558
|
557
|
1,827
|
831
|
831
|
831
|
1,832
|
942
|
942
|
917
|
966
|
860
|
884
|
883
|
931
|
1,786
|
852
|
918
|
907
|
1,357
|
554
|
1,132
|
556
|
812
|
755
|
1,016
|
1,253
|
2,150
|
979
|
828
|
941
|
505
|
388
|
326
|
272
|
323
|
283
|
279
|
1,773
|
|
営業キャッシュフロー
|
10,396
|
418
|
-550
|
18,380
|
3,475
|
1,368
|
2,115
|
12,141
|
-1,903
|
-6,620
|
-
|
14,222
|
-6,140
|
-1,631
|
16,391
|
17,768
|
4,755
|
9,040
|
17,305
|
28,696
|
6,927
|
1,689
|
21,592
|
17,904
|
-
|
7,897
|
13,291
|
18,780
|
8,458
|
10,371
|
16,232
|
33,879
|
11,617
|
-6,521
|
3,499
|
23,378
|
8,522
|
13,165
|
-2,742
|
1,973
|
1,176
|
2,388
|
18,944
|
20,852
|
8,049
|
-5,876
|
2,098
|
-15,420
|
4,732
|
58
|
2,092
|
11,433
|
10,836
|
-4,427
|
15,691
|
7,970
|
2,308
|
-8,658
|
|
資本的支出
|
-1,458
|
-1,523
|
-1,971
|
-2,643
|
-1,612
|
-1,548
|
-1,544
|
-1,851
|
-1,803
|
-1,674
|
-3,790
|
-1,621
|
-4,528
|
-3,689
|
-2,974
|
-7,192
|
-4,244
|
-4,411
|
-4,787
|
-6,574
|
-6,087
|
-31,223
|
-2,870
|
-6,985
|
-3,432
|
-5,394
|
-3,444
|
-2,713
|
-3,453
|
-3,867
|
-3,600
|
-4,234
|
-5,020
|
-3,331
|
-2,606
|
-2,412
|
-2,994
|
-4,768
|
-2,891
|
-1,980
|
-1,799
|
-2,044
|
-1,743
|
-3,951
|
-2,031
|
-5,185
|
-3,276
|
-1,631
|
-602
|
-1,030
|
-1,347
|
-142
|
-371
|
-282
|
-133
|
-651
|
-1,085
|
-788
|
|
投資キャッシュフロー
|
-3,421
|
-1,432
|
-1,921
|
-2,551
|
-1,257
|
-1,548
|
-1,544
|
-1,851
|
-2,803
|
-1,799
|
-
|
-10,164
|
-2,798
|
-3,689
|
-2,974
|
-10,258
|
-4,133
|
-383
|
-4,787
|
-7,874
|
-8,687
|
-32,715
|
-5,787
|
-9,988
|
-
|
-5,282
|
-3,324
|
-6,096
|
-15,502
|
-13,102
|
-586
|
-9,520
|
-8,642
|
-3,331
|
-22,479
|
-2,412
|
-3,709
|
-4,768
|
-4,217
|
520
|
-899
|
-2,044
|
-1,743
|
-3,951
|
16,419
|
-5,185
|
-3,276
|
-1,631
|
-602
|
-1,030
|
-1,347
|
-142
|
82,629
|
-282
|
-133
|
-651
|
-1,085
|
-788
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
1,158
|
872
|
2,217
|
990
|
1,053
|
558
|
2,322
|
1,472
|
964
|
964
|
2,262
|
970
|
1,047
|
1,040
|
2,173
|
838
|
823
|
808
|
539
|
39
|
34
|
-12
|
13
|
23
|
36
|
32
|
32
|
36
|
49
|
34
|
52
|
170
|
198
|
212
|
277
|
281
|
-
|
-
|
439
|
246
|
376
|
580
|
401
|
639
|
422
|
447
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-6,655
|
1,835
|
3,558
|
-15,387
|
-239
|
2,144
|
-2,519
|
-11,482
|
6,807
|
6,746
|
-
|
-14,536
|
6,246
|
3,708
|
-9,280
|
-11,243
|
1,013
|
-7,640
|
-12,818
|
-14,060
|
952
|
24,770
|
-12,923
|
-9,513
|
-
|
-6,298
|
-10,532
|
-13,032
|
6,535
|
5,422
|
-12,496
|
-26,552
|
-170
|
6,816
|
17,327
|
-20,677
|
-4,331
|
-4,284
|
4,373
|
-6,737
|
1,240
|
5,597
|
-22,731
|
-16,701
|
-24,800
|
9,724
|
3,579
|
15,016
|
-3,441
|
3,778
|
-2,130
|
-14,438
|
-37,560
|
-3,832
|
-3,687
|
-3,926
|
-3,822
|
-4,039
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,709
|
15,558
|
7,319
|
1,223
|
-9,446
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.1
|
8.2
|
4.1
|
1.0
|
-7.7
|