|
(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
|
1Q25
|
3Q26
|
|
株式報酬費用
|
263
|
263
|
316
|
381
|
381
|
381
|
405
|
381
|
373
|
373
|
359
|
326
|
327
|
327
|
332
|
325
|
326
|
325
|
339
|
340
|
340
|
342
|
333
|
334
|
335
|
335
|
327
|
347
|
362
|
361
|
358
|
307
|
353
|
351
|
338
|
326
|
269
|
310
|
1,166
|
636
|
642
|
355
|
467
|
469
|
561
|
1,294
|
686
|
685
|
684
|
-882
|
1,760
|
713
|
877
|
626
|
568
|
583
|
|
営業キャッシュフロー
|
14,220
|
-2,391
|
14,766
|
14,594
|
11,275
|
9,322
|
21,551
|
18,553
|
-1,533
|
-
|
13,312
|
19,026
|
14,060
|
18,871
|
30,732
|
29,943
|
18,476
|
8,012
|
15,047
|
14,031
|
13,482
|
16,327
|
12,346
|
6,830
|
14,642
|
11,472
|
11,890
|
12,360
|
12,417
|
14,668
|
15,671
|
12,047
|
16,715
|
12,786
|
14,850
|
13,304
|
12,625
|
12,038
|
11,887
|
12,620
|
9,788
|
16,383
|
14,237
|
7,518
|
12,242
|
12,779
|
21,726
|
13,208
|
17,566
|
16,569
|
23,105
|
11,836
|
18,156
|
12,758
|
7,960
|
16,434
|
|
資本的支出
|
-1,135
|
217
|
-133
|
-729
|
-863
|
-835
|
-669
|
-1,504
|
-1,870
|
-603
|
-305
|
-622
|
-697
|
-855
|
-1,219
|
-1,301
|
-2,120
|
-183
|
-428
|
-499
|
-985
|
-1,153
|
-731
|
-859
|
-502
|
-575
|
-1,205
|
-1,341
|
-1,232
|
-1,046
|
-802
|
-729
|
-1,207
|
-656
|
-1,125
|
-164
|
-1,252
|
-1,138
|
-707
|
-1,401
|
-2,035
|
-2,394
|
-1,036
|
-765
|
-1,537
|
-994
|
-2,101
|
-1,619
|
-1,164
|
-1,616
|
-2,510
|
-1,108
|
-632
|
-1,639
|
-1,368
|
-719
|
|
投資キャッシュフロー
|
-7,096
|
-39,749
|
-126
|
3,015
|
-859
|
-835
|
-662
|
-542
|
-63,708
|
-
|
-303
|
-11,111
|
-972
|
-17,024
|
-1,203
|
-1,621
|
-1,155
|
-137
|
106,037
|
-784
|
-334
|
-18,829
|
-711
|
-2,204
|
-491
|
-547
|
-5,937
|
-23,638
|
-1,280
|
-915
|
-9,661
|
-10,603
|
-1,205
|
23
|
-989
|
636
|
-490
|
-20,340
|
118
|
-5,323
|
-2,453
|
-2,394
|
-1,036
|
-765
|
-10,304
|
648
|
-7,129
|
-8,511
|
-27,535
|
-11,819
|
-5,052
|
29,022
|
9,696
|
5,281
|
-30,799
|
-4,699
|
|
自己株式の取得による支出
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1,836
|
869
|
1,182
|
4,501
|
482
|
-
|
-
|
-
|
-
|
-
|
-
|
5,971
|
686
|
3,310
|
0
|
3
|
0
|
680
|
0
|
3,880
|
251
|
1,212
|
433
|
826
|
0
|
423
|
0
|
812
|
0
|
-
|
-
|
-
|
2,848
|
1,119
|
0
|
-1
|
0
|
-
|
-
|
-
|
-
|
1,827
|
-3,183
|
0
|
9
|
5,011
|
5,903
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
0
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
5,000
|
15,000
|
10,000
|
7,500
|
12,500
|
10,000
|
2,500
|
0
|
-
|
-
|
2,500
|
10,000
|
21,000
|
22,500
|
18,000
|
5,000
|
5,000
|
5,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,035
|
35,586
|
-9,561
|
-19,550
|
-14,567
|
-11,537
|
-12,501
|
-14,542
|
55,955
|
-
|
-5,382
|
-7,256
|
-11,549
|
-90
|
-25,496
|
-27,016
|
-22,516
|
-9,562
|
-6,620
|
-50,443
|
-10,508
|
-4,897
|
-7,778
|
-5,084
|
-5,086
|
-7,625
|
-5,763
|
-5,659
|
-9,802
|
-6,129
|
-7,087
|
-36,309
|
-6,697
|
-5,864
|
-6,287
|
-5,866
|
-6,683
|
-5,866
|
-5,866
|
-6,525
|
-8,467
|
-9,352
|
-7,586
|
-6,454
|
-6,458
|
-6,459
|
-6,459
|
-6,463
|
-6,469
|
-7,055
|
-8,287
|
-3,246
|
-72,125
|
-6,743
|
-11,538
|
-12,338
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,728
|
17,524
|
11,119
|
6,592
|
15,715
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.8
|
17.6
|
12.0
|
6.8
|
15.7
|