|
(単位:千ドル)
|
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
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,524
|
2,570
|
2,424
|
2,478
|
2,579
|
2,793
|
2,869
|
2,928
|
2,907
|
3,230
|
2,742
|
2,878
|
2,909
|
3,015
|
3,018
|
2,711
|
2,847
|
3,073
|
3,176
|
3,233
|
3,169
|
3,240
|
3,242
|
3,380
|
3,462
|
3,469
|
3,478
|
3,513
|
3,635
|
3,629
|
3,610
|
3,590
|
3,628
|
3,693
|
3,705
|
3,640
|
3,632
|
3,509
|
3,350
|
3,223
|
3,262
|
3,469
|
3,709
|
3,866
|
3,837
|
4,001
|
4,429
|
4,603
|
4,694
|
4,664
|
4,553
|
|
株式報酬費用
|
1,019
|
369
|
757
|
338
|
744
|
313
|
780
|
361
|
707
|
408
|
820
|
549
|
884
|
442
|
831
|
229
|
796
|
229
|
1,047
|
245
|
918
|
257
|
876
|
210
|
902
|
235
|
838
|
168
|
837
|
174
|
845
|
182
|
856
|
186
|
941
|
150
|
751
|
224
|
710
|
240
|
814
|
272
|
830
|
293
|
1,034
|
130
|
983
|
421
|
891
|
398
|
997
|
508
|
1,169
|
345
|
1,343
|
427
|
1,374
|
441
|
|
営業キャッシュフロー
|
-2,812
|
-729
|
12,313
|
-9,850
|
11,410
|
23,473
|
2,606
|
5,984
|
4,765
|
6,322
|
1,637
|
14,174
|
7,099
|
-9,513
|
7,685
|
18,153
|
19,449
|
12,391
|
11,357
|
21,906
|
8,882
|
3,794
|
13,294
|
4,463
|
-1,248
|
14,764
|
9,729
|
25,342
|
4,134
|
-22,768
|
-17,423
|
14,252
|
32,547
|
29,575
|
-2,967
|
18,020
|
11,596
|
13,950
|
15,289
|
36,223
|
4,416
|
13,631
|
6,435
|
-4,952
|
-9,444
|
33,006
|
46,565
|
23,755
|
38,874
|
21,834
|
1,377
|
18,767
|
16,229
|
18,983
|
-3,318
|
28,505
|
-17,007
|
-701
|
|
資本的支出
|
-1,645
|
-1,008
|
-2,997
|
-356
|
-3,705
|
-2,561
|
-1,163
|
-654
|
-652
|
-1,984
|
-980
|
-2,837
|
-3,154
|
-3,515
|
-1,072
|
-2,180
|
-386
|
-941
|
-3,393
|
-4,743
|
-3,900
|
-5,417
|
-5,239
|
-6,199
|
-3,720
|
-6,080
|
-3,236
|
-3,165
|
-5,968
|
-6,194
|
-1,913
|
-1,273
|
-1,132
|
-600
|
-1,768
|
-1,080
|
-3,666
|
-2,860
|
-5,908
|
-4,913
|
-3,819
|
-838
|
-7,779
|
-3,634
|
-3,649
|
-8,200
|
-7,200
|
-11,204
|
-4,098
|
-12,268
|
-1,957
|
-3,235
|
-1,689
|
-2,667
|
-2,226
|
-1,597
|
-1,723
|
-1,494
|
|
投資キャッシュフロー
|
1,425
|
-1,404
|
-2,916
|
-385
|
-3,486
|
-2,024
|
-1,118
|
-2,497
|
-655
|
-2,055
|
-930
|
-1,579
|
-35,811
|
-2,975
|
-1,046
|
-2,153
|
3,135
|
-873
|
-3,445
|
-4,709
|
-3,945
|
-5,638
|
-5,218
|
-6,229
|
-3,795
|
-9,533
|
-3,207
|
-3,180
|
-6,019
|
-5,663
|
-1,633
|
-1,113
|
-1,147
|
-642
|
-22,552
|
3,567
|
-3,547
|
-3,020
|
-5,903
|
-4,961
|
-3,921
|
-1,076
|
990
|
-2,653
|
-3,300
|
1,639
|
-7,103
|
-11,260
|
-4,172
|
-12,382
|
-2,204
|
-3,288
|
-1,763
|
-73,939
|
-2,399
|
-2,473
|
3,137
|
-1,617
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
916
|
1,009
|
403
|
0
|
539
|
303
|
994
|
0
|
617
|
1,125
|
224
|
307
|
745
|
|
長期借入れによる収入
|
40,199
|
41,520
|
10,374
|
27,785
|
11,471
|
3,494
|
891
|
116
|
101
|
118
|
99
|
114
|
18,884
|
47,757
|
12,717
|
398
|
106
|
65
|
107
|
101
|
55
|
97
|
79
|
146
|
82
|
90
|
79
|
121
|
82
|
90
|
17,536
|
26,613
|
94
|
67
|
68
|
88
|
99
|
45
|
89
|
96
|
67
|
45
|
88
|
87
|
46
|
67
|
75
|
113
|
68
|
67
|
67
|
96
|
68
|
69
|
66
|
88
|
68
|
67
|
|
長期借入金の返済による支出
|
39,543
|
38,868
|
18,757
|
17,170
|
18,611
|
14,969
|
891
|
116
|
101
|
118
|
99
|
114
|
18,884
|
37,757
|
12,717
|
10,398
|
106
|
65
|
107
|
101
|
55
|
97
|
79
|
146
|
82
|
90
|
79
|
121
|
82
|
90
|
12,171
|
31,978
|
94
|
67
|
68
|
88
|
99
|
45
|
89
|
96
|
67
|
45
|
88
|
87
|
46
|
67
|
75
|
113
|
68
|
67
|
67
|
96
|
68
|
69
|
66
|
88
|
68
|
67
|
|
財務キャッシュフロー
|
-612
|
2,133
|
-9,174
|
10,012
|
-7,924
|
-16,644
|
1,600
|
694
|
-754
|
-722
|
-511
|
-327
|
313
|
9,449
|
-478
|
-10,739
|
-759
|
843
|
-17,129
|
239
|
98
|
-9
|
-24,911
|
-571
|
-700
|
-
|
-
|
-394
|
594
|
-7
|
4,043
|
-6,180
|
-668
|
-
|
-
|
-579
|
-732
|
-29,436
|
-628
|
-375
|
-438
|
-39,419
|
-720
|
925
|
-1,985
|
-40,323
|
-1,944
|
-911
|
-772
|
-49,507
|
-843
|
-1,679
|
-673
|
-20,631
|
-1,810
|
-791
|
-1,165
|
-20,723
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,316
|
-5,544
|
26,908
|
-18,730
|
-2,195
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.6
|
-3.5
|
15.0
|
-10.6
|
-1.4
|