|
(単位:千ドル)
|
3Q11
|
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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
28
|
24
|
23
|
27
|
37
|
33
|
33
|
33
|
30
|
26
|
26
|
27
|
27
|
26
|
23
|
18
|
5
|
10
|
-
|
22
|
414
|
788
|
201
|
554
|
510
|
490
|
506
|
560
|
588
|
588
|
563
|
560
|
914
|
1,919
|
1,859
|
1,760
|
1,721
|
1,663
|
2,062
|
2,029
|
2,014
|
2,010
|
1,985
|
1,881
|
1,873
|
1,925
|
2,402
|
4,280
|
4,281
|
4,253
|
4,243
|
4,272
|
4,283
|
4,307
|
4,265
|
4,308
|
4,299
|
4,300
|
|
株式報酬費用
|
-
|
6
|
5
|
5
|
2
|
-6
|
-
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-
|
1,351
|
-1,325
|
441
|
-1,354
|
-544
|
731
|
-687
|
323
|
1,438
|
-702
|
960
|
1,280
|
127
|
-53
|
640
|
595
|
801
|
480
|
978
|
1,922
|
2,660
|
297
|
2,192
|
2,482
|
1,553
|
-394
|
4,390
|
3,997
|
6,084
|
-1,756
|
8,535
|
4,374
|
6,886
|
-2,884
|
3,546
|
10,045
|
8,744
|
-8,518
|
14,637
|
9,269
|
30,277
|
-16,155
|
1,340
|
10,056
|
6,002
|
7,973
|
-
|
16,036
|
5,071
|
5,230
|
4,630
|
12,435
|
-11,538
|
14,503
|
9,571
|
10,680
|
-4,770
|
|
資本的支出
|
-
|
-13
|
-34
|
-52
|
-51
|
69
|
-9
|
0
|
0
|
0
|
-6
|
-7
|
0
|
0
|
-94
|
-4
|
-71
|
27
|
-20
|
-15
|
-427
|
-36
|
-41
|
-633
|
-111
|
-279
|
-375
|
-213
|
17
|
-83
|
0
|
-4
|
-25
|
-376
|
-162
|
21
|
-11
|
0
|
-53
|
0
|
0
|
-50
|
-
|
-
|
-155
|
-628
|
-384
|
-
|
-45
|
-174
|
-292
|
-161
|
-209
|
-552
|
551
|
-212
|
-28
|
-39
|
|
投資キャッシュフロー
|
-
|
-13
|
-34
|
-52
|
-51
|
69
|
-9
|
0
|
0
|
0
|
-6
|
-7
|
0
|
0
|
-94
|
-4
|
-71
|
27
|
-20
|
-15
|
-32,693
|
-11
|
-291
|
-633
|
-111
|
-279
|
-375
|
-213
|
17
|
-83
|
0
|
-4
|
-66,545
|
-935
|
-162
|
21
|
-11
|
-32,678
|
-53
|
59
|
0
|
-50
|
-
|
-
|
-155
|
-628
|
-180,342
|
-
|
94
|
-174
|
-292
|
-161
|
-209
|
-552
|
551
|
-212
|
-28
|
-39
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
206
|
5
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,800
|
200
|
-
|
-
|
9,150
|
-
|
-
|
-
|
6,000
|
7,500
|
0
|
3,500
|
200,703
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,062
|
0
|
3,000
|
8,500
|
7,500
|
1,750
|
5,500
|
8,950
|
7,050
|
9,875
|
12,875
|
9,000
|
10,000
|
19,327
|
-
|
9,500
|
10,378
|
2,685
|
4,750
|
9,500
|
-
|
-
|
9,500
|
4,750
|
-
|
|
財務キャッシュフロー
|
-
|
-1,286
|
1,073
|
-264
|
3,930
|
437
|
-572
|
644
|
-209
|
-1,340
|
-134
|
-372
|
-586
|
-60
|
-3
|
-172
|
-8
|
-8
|
-23
|
-24
|
26,657
|
-2,042
|
-962
|
-939
|
-861
|
-945
|
-918
|
-3,834
|
-1,010
|
-6,236
|
-274
|
-7,395
|
62,715
|
-10,166
|
1,618
|
-2,805
|
-10,500
|
24,633
|
7,584
|
-14,646
|
-8,950
|
-6,915
|
-3,675
|
-5,113
|
-9,200
|
-6,206
|
173,505
|
-
|
-16,445
|
-4,981
|
-4,831
|
-4,284
|
-12,307
|
12,199
|
-15,309
|
-9,361
|
-10,721
|
4,941
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
-12,090
|
15,054
|
9,359
|
10,652
|
-4,809
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
-13.3
|
16.9
|
11.2
|
13.1
|
-7.0
|