|
(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
|
1Q22
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
株式報酬費用
|
3,000
|
3,000
|
4,000
|
4,000
|
5,000
|
5,000
|
6,000
|
4,000
|
5,000
|
5,000
|
8,000
|
5,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
5,000
|
6,000
|
5,000
|
5,000
|
6,000
|
6,000
|
5,000
|
5,000
|
3,000
|
3,000
|
4,000
|
5,000
|
4,000
|
7,000
|
6,000
|
7,000
|
6,000
|
6,000
|
-1,000
|
3,000
|
4,000
|
2,000
|
6,000
|
8,000
|
8,000
|
7,000
|
6,000
|
7,000
|
9,000
|
9,000
|
6,000
|
2,000
|
2,000
|
5,000
|
4,000
|
6,000
|
7,000
|
6,000
|
2,000
|
6,000
|
7,000
|
|
営業キャッシュフロー
|
58,000
|
205,000
|
154,000
|
-27,000
|
138,000
|
232,000
|
133,000
|
28,000
|
98,000
|
157,000
|
251,000
|
-11,000
|
87,000
|
203,000
|
272,000
|
90,000
|
77,000
|
-
|
213,000
|
121,000
|
80,000
|
-
|
212,000
|
157,000
|
85,000
|
362,000
|
159,000
|
-
|
245,000
|
317,000
|
415,000
|
12,000
|
-5,000
|
359,000
|
318,000
|
10,000
|
69,000
|
299,000
|
-116,000
|
722,000
|
66,000
|
390,000
|
398,000
|
4,000
|
96,000
|
168,000
|
-21,000
|
-
|
70,000
|
205,000
|
-118,000
|
-66,000
|
86,000
|
189,000
|
58,000
|
68,000
|
-28,000
|
247,000
|
-3,000
|
5,000
|
|
資本的支出
|
-22,000
|
-24,000
|
-29,000
|
-37,000
|
-45,000
|
-41,000
|
-39,000
|
-48,000
|
-33,000
|
-43,000
|
-50,000
|
-57,000
|
-50,000
|
-49,000
|
-49,000
|
-44,000
|
-45,000
|
-52,000
|
-60,000
|
-56,000
|
-57,000
|
-55,000
|
-65,000
|
-66,000
|
-62,000
|
-73,000
|
-75,000
|
-75,000
|
-54,000
|
-70,000
|
-64,000
|
-51,000
|
-38,000
|
-34,000
|
-45,000
|
-36,000
|
-45,000
|
-61,000
|
-52,000
|
-31,000
|
-33,000
|
-43,000
|
-51,000
|
8,000
|
-50,000
|
-72,000
|
-95,000
|
-
|
-62,000
|
-67,000
|
-59,000
|
-46,000
|
-60,000
|
-77,000
|
-76,000
|
-56,000
|
-53,000
|
-55,000
|
-58,000
|
-49,000
|
|
投資キャッシュフロー
|
-
|
-15,000
|
-29,000
|
-37,000
|
-45,000
|
-
|
-89,000
|
-48,000
|
-33,000
|
-42,000
|
-48,000
|
-141,000
|
-32,000
|
-27,000
|
-42,000
|
-42,000
|
-45,000
|
-
|
-60,000
|
-56,000
|
-58,000
|
-
|
-65,000
|
-66,000
|
-62,000
|
-73,000
|
-75,000
|
-
|
-54,000
|
-85,000
|
-63,000
|
-50,000
|
-44,000
|
-117,000
|
-90,000
|
-36,000
|
-48,000
|
-61,000
|
-58,000
|
-33,000
|
-33,000
|
-44,000
|
-54,000
|
-54,000
|
-824,000
|
-393,000
|
-105,000
|
-
|
-69,000
|
20,000
|
-59,000
|
-37,000
|
-49,000
|
-77,000
|
-76,000
|
-57,000
|
-52,000
|
-55,000
|
-52,000
|
-50,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,000
|
-
|
-
|
-
|
32,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
16,000
|
14,000
|
30,000
|
29,000
|
38,000
|
7,000
|
27,000
|
38,000
|
29,000
|
35,000
|
-
|
-
|
67,000
|
62,000
|
70,000
|
66,000
|
38,000
|
131,000
|
129,000
|
76,000
|
111,000
|
103,000
|
88,000
|
188,000
|
76,000
|
80,000
|
38,000
|
21,000
|
303,000
|
105,000
|
112,000
|
93,000
|
108,000
|
62,000
|
2,000
|
120,000
|
178,000
|
35,000
|
-
|
-
|
-
|
27,000
|
34,000
|
-48,000
|
129,000
|
178,000
|
89,000
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-30,000
|
-51,000
|
-44,000
|
-62,000
|
-
|
-36,000
|
-54,000
|
-39,000
|
-52,000
|
-20,000
|
-115,000
|
-91,000
|
-83,000
|
-86,000
|
-89,000
|
-65,000
|
-
|
-127,000
|
-82,000
|
-113,000
|
-
|
-112,000
|
-212,000
|
-97,000
|
-108,000
|
-79,000
|
-
|
-340,000
|
-141,000
|
-154,000
|
-127,000
|
-147,000
|
-99,000
|
-43,000
|
-158,000
|
-218,000
|
-74,000
|
288,000
|
-332,000
|
-21,000
|
-61,000
|
-61,000
|
-18,000
|
233,000
|
-306,000
|
-128,000
|
-
|
-38,000
|
-42,000
|
-46,000
|
-34,000
|
-40,000
|
0
|
-1,000
|
-4,000
|
-1,000
|
-1,000
|
-4,000
|
1,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
12,000
|
-81,000
|
192,000
|
-61,000
|
-44,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.6
|
-4.1
|
8.5
|
-3.4
|
-2.4
|