|
(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
|
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
|
4Q26
|
|
株式報酬費用
|
486
|
16
|
393
|
150
|
331
|
-97
|
141
|
540
|
811
|
401
|
747
|
716
|
740
|
793
|
598
|
490
|
494
|
613
|
315
|
485
|
276
|
180
|
288
|
552
|
466
|
330
|
407
|
382
|
305
|
910
|
414
|
514
|
494
|
500
|
452
|
348
|
300
|
300
|
300
|
300
|
300
|
300
|
400
|
400
|
300
|
300
|
400
|
400
|
800
|
900
|
900
|
900
|
500
|
300
|
300
|
400
|
400
|
300
|
|
営業キャッシュフロー
|
-6,542
|
11,760
|
1,061
|
9,761
|
-2,458
|
21,531
|
-5,620
|
11,350
|
-11,228
|
30,396
|
-13,898
|
11,226
|
-12,704
|
29,181
|
-7,951
|
14,621
|
-11,721
|
23,441
|
-4,963
|
24,108
|
-11,093
|
26,908
|
-4,557
|
18,906
|
-9,101
|
25,711
|
-5,841
|
12,634
|
-8,066
|
17,014
|
-16,495
|
17,413
|
-15,322
|
30,207
|
-16,811
|
7,815
|
361
|
7,407
|
7,765
|
34,478
|
21,907
|
11,391
|
-1,543
|
25,392
|
6,320
|
29,775
|
-4,234
|
30,473
|
6,862
|
16,493
|
-1,125
|
17,097
|
-3,517
|
17,128
|
-12,030
|
9,916
|
-1,097
|
5,276
|
|
資本的支出
|
-6,169
|
-7,082
|
-5,571
|
-5,969
|
-9,795
|
-11,055
|
-8,028
|
-13,059
|
-17,092
|
-15,946
|
-11,086
|
-7,844
|
-11,905
|
-10,092
|
-9,568
|
-7,411
|
-8,373
|
-8,095
|
-6,132
|
-7,709
|
-7,958
|
-7,440
|
-6,934
|
-6,841
|
-4,654
|
-4,136
|
-3,308
|
-4,057
|
-2,477
|
-1,969
|
-3,734
|
-3,863
|
-3,376
|
-2,426
|
-1,590
|
-538
|
-810
|
-1,305
|
-803
|
-920
|
-1,079
|
-2,470
|
-1,184
|
-2,872
|
-3,797
|
-1,789
|
-1,709
|
-2,956
|
-5,739
|
-7,014
|
-5,863
|
-6,916
|
-6,626
|
-8,318
|
-6,740
|
-5,359
|
-4,901
|
-3,067
|
|
投資キャッシュフロー
|
-6,104
|
-7,031
|
-5,500
|
-5,905
|
-9,726
|
-10,986
|
-8,028
|
-13,059
|
-17,092
|
-15,946
|
-11,086
|
-7,844
|
-11,905
|
-10,092
|
-9,568
|
-7,411
|
-8,373
|
-8,095
|
-6,132
|
-7,709
|
-7,958
|
-7,440
|
-6,934
|
-6,841
|
-4,654
|
-4,136
|
-3,308
|
-4,057
|
-2,477
|
-3,119
|
-3,734
|
-3,863
|
-3,376
|
-2,426
|
-1,590
|
-538
|
-810
|
-1,305
|
-803
|
-920
|
-1,079
|
-2,470
|
-1,184
|
-2,872
|
-3,797
|
-1,789
|
-17,677
|
-30,395
|
-11,069
|
9,995
|
-9,954
|
-11,954
|
-623
|
-8,808
|
8,258
|
-3,860
|
2,101
|
3,937
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,735
|
2,946
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,847
|
7,881
|
0
|
0
|
-
|
-
|
4,036
|
9,691
|
211
|
0
|
10,210
|
3,309
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,645
|
7,303
|
1,609
|
15,011
|
-11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
784
|
1,387
|
1,620
|
1,633
|
1,838
|
1,862
|
1,875
|
1,887
|
1,865
|
1,949
|
1,891
|
1,523
|
1,949
|
2,386
|
1,822
|
1,722
|
1,158
|
680
|
11,571
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-3
|
-1
|
-
|
-
|
-
|
-7,581
|
11,588
|
753
|
28,406
|
-15,138
|
26,080
|
-3,455
|
25,108
|
-20,569
|
19,486
|
-7,965
|
19,896
|
-15,776
|
11,778
|
-16,488
|
19,631
|
-20,240
|
13,847
|
-13,446
|
12,999
|
-22,004
|
10,781
|
-9,355
|
10,703
|
-15,403
|
22,144
|
-14,840
|
18,667
|
-28,905
|
40,210
|
-13,010
|
1,452
|
-8,522
|
-20,116
|
-33,556
|
-19,736
|
-352
|
-5,239
|
-7,884
|
-1,214
|
603
|
-230
|
-10,765
|
-4,316
|
-9,621
|
-183
|
4
|
-10,227
|
-3,527
|
-47
|
-123
|
-425
|
0
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,810
|
-18,770
|
4,557
|
-5,998
|
2,209
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4
|
-17.8
|
3.9
|
-5.9
|
2.0
|