|
(単位:千ドル)
|
2Q12
|
3Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q17
|
3Q17
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q23
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
997
|
-
|
817
|
-
|
735
|
889
|
949
|
999
|
967
|
908
|
823
|
843
|
839
|
979
|
959
|
974
|
983
|
-
|
928
|
-
|
1,259
|
928
|
955
|
580
|
-
|
1,923
|
1,150
|
1,164
|
1,168
|
1,846
|
1,438
|
952
|
1,416
|
2,647
|
2,055
|
-
|
2,192
|
1,700
|
1,657
|
-
|
1,830
|
-
|
1,768
|
2,046
|
1,814
|
1,806
|
-
|
2,077
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107
|
107
|
53
|
225
|
104
|
188
|
151
|
211
|
238
|
196
|
278
|
401
|
410
|
28
|
221
|
-
|
-
|
-
|
-50
|
21
|
141
|
213
|
513
|
110
|
289
|
578
|
-24
|
312
|
310
|
294
|
|
営業キャッシュフロー
|
-2,465
|
2,060
|
2,053
|
-
|
-
|
11,995
|
706
|
3,820
|
3,366
|
3,423
|
413
|
2,728
|
3,871
|
-
|
326
|
695
|
2,296
|
5,484
|
657
|
3,688
|
2,902
|
-
|
2,391
|
-
|
3,865
|
1,005
|
95
|
5,518
|
1,481
|
5,780
|
1,490
|
7,217
|
3,804
|
10,445
|
1,504
|
3,999
|
2,100
|
-
|
-816
|
-4,439
|
-3,557
|
-4,603
|
-13,883
|
-
|
6,860
|
6,698
|
-
|
26,806
|
3,578
|
6,683
|
-1,914
|
11,038
|
-1,849
|
3,757
|
3,111
|
3,844
|
|
資本的支出
|
-306
|
-1,092
|
-1,538
|
-
|
-
|
-1,283
|
-1,257
|
-1,458
|
-1,447
|
-1,364
|
-691
|
-919
|
-685
|
-1,341
|
-821
|
-790
|
-436
|
-
|
-339
|
-
|
-1,112
|
-819
|
-488
|
-222
|
-
|
-944
|
-606
|
-631
|
-1,614
|
-747
|
-744
|
-519
|
-635
|
-3,545
|
-829
|
-5,076
|
-920
|
-
|
-973
|
-
|
-573
|
-222
|
244
|
-1,253
|
-1,152
|
-828
|
-
|
-4,700
|
-1,777
|
-1,059
|
-4,800
|
-2,076
|
-850
|
-750
|
-45
|
-2,326
|
|
投資キャッシュフロー
|
-306
|
-1,090
|
-1,538
|
-
|
-
|
-1,240
|
-1,257
|
-1,458
|
-1,447
|
-1,361
|
-691
|
-919
|
-666
|
-
|
-821
|
-1,272
|
-436
|
-469
|
-339
|
-382
|
-736
|
-
|
-704
|
-
|
-798
|
1,175
|
-1,340
|
-6,337
|
-1,656
|
-1,075
|
-940
|
-346
|
-81,801
|
-2,687
|
-372
|
-1,794
|
1,142
|
-
|
-68
|
13,053
|
974
|
-484
|
1,001
|
-
|
1,081
|
-1,300
|
-
|
-6,215
|
-2,759
|
-588
|
-4,799
|
256
|
-1,566
|
3,375
|
-45
|
-2,276
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
675
|
672
|
668
|
664
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
748
|
-
|
-
|
-
|
-
|
368
|
737
|
-
|
-
|
-
|
-
|
766
|
656
|
-
|
-
|
-
|
-
|
-
|
490
|
234
|
247
|
-
|
-
|
1,400
|
722
|
851
|
754
|
|
長期借入れによる収入
|
-
|
-
|
5,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
0
|
178
|
357
|
-
|
714
|
357
|
357
|
357
|
357
|
357
|
357
|
357
|
714
|
357
|
0
|
357
|
0
|
714
|
714
|
0
|
-
|
357
|
-
|
-
|
1,489
|
4,387
|
-3,613
|
387
|
387
|
387
|
5,500
|
22,734
|
1,275
|
1,221
|
13,896
|
1,162
|
1,174
|
2,088
|
12,849
|
1,852
|
-
|
-
|
-
|
4,858
|
64,390
|
5,670
|
4,818
|
792
|
713
|
859
|
721
|
750
|
5,169
|
1,125
|
37,705
|
|
財務キャッシュフロー
|
-2,739
|
-117
|
1,200
|
-
|
-
|
-643
|
-980
|
-966
|
-1,042
|
-1,042
|
-1,042
|
-1,042
|
-1,291
|
-
|
-1,044
|
-687
|
-1,107
|
-688
|
-1,402
|
-1,402
|
-688
|
-
|
-1,046
|
-
|
-1,077
|
-1,077
|
-5,077
|
3,923
|
-7,393
|
-1,825
|
-1,075
|
-6,575
|
76,580
|
-1,961
|
-2,277
|
-5,712
|
-1,857
|
-
|
-9,666
|
-
|
1,601
|
5,166
|
-
|
-5,421
|
-5,088
|
-5,109
|
-6,663
|
-6,044
|
-1,742
|
-1,679
|
2,906
|
-4,311
|
-2,953
|
-6,832
|
-2,845
|
-3,670
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
8,962
|
-2,698
|
3,008
|
3,066
|
1,518
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
13.4
|
-4.3
|
4.3
|
5.5
|
2.6
|