|
(単位:千ドル)
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
株式報酬費用
|
376
|
375
|
545
|
372
|
374
|
384
|
390
|
395
|
431
|
430
|
488
|
464
|
503
|
203
|
436
|
501
|
446
|
513
|
372
|
504
|
450
|
423
|
609
|
537
|
712
|
534
|
574
|
574
|
664
|
667
|
-286
|
711
|
808
|
1,052
|
1,589
|
1,126
|
959
|
1,061
|
983
|
953
|
971
|
218
|
304
|
598
|
-180
|
574
|
300
|
507
|
750
|
-284
|
522
|
806
|
|
営業キャッシュフロー
|
32,007
|
-32,028
|
-14,763
|
53,796
|
24,759
|
48,961
|
27,545
|
-35,408
|
-
|
48,758
|
26,405
|
-32,150
|
-25,692
|
55,793
|
20,105
|
-33,557
|
-1,938
|
62,428
|
16,501
|
-34,326
|
-11,884
|
72,096
|
-
|
-23,941
|
26,332
|
-39,195
|
-30,686
|
85,501
|
30,224
|
-29,088
|
97
|
-11,238
|
-717
|
69,566
|
707
|
-62,773
|
-41,875
|
18,235
|
24,269
|
-17,570
|
-525
|
63,305
|
-3,497
|
-33,687
|
-18,077
|
73,663
|
19,085
|
-36,909
|
-1,657
|
71,376
|
23,396
|
-38,415
|
|
資本的支出
|
-3,372
|
-1,974
|
-2,988
|
-3,968
|
-3,102
|
-4,851
|
-5,395
|
-3,355
|
-3,349
|
-3,122
|
-3,437
|
-1,753
|
-2,410
|
-2,444
|
-3,802
|
-2,547
|
-3,061
|
-3,007
|
-3,087
|
-2,666
|
-2,528
|
-2,953
|
-3,466
|
-6,454
|
-4,499
|
-4,081
|
-4,097
|
-3,853
|
-4,755
|
-3,307
|
-4,465
|
-4,390
|
-5,438
|
-5,653
|
-5,928
|
-6,244
|
-9,480
|
-9,438
|
-6,528
|
-6,649
|
-7,349
|
-5,429
|
-3,241
|
-5,004
|
-5,199
|
-6,246
|
-5,569
|
-4,084
|
-3,294
|
-4,448
|
-4,149
|
-4,293
|
|
投資キャッシュフロー
|
-7,328
|
-766
|
-2,988
|
-3,968
|
-3,067
|
-4,851
|
-5,395
|
-3,355
|
-
|
-3,122
|
-3,437
|
-1,753
|
-2,410
|
-2,429
|
-3,802
|
-7,797
|
-3,061
|
-6,646
|
-3,237
|
-2,666
|
-2,528
|
-42,748
|
-
|
34,945
|
-8,212
|
-7,505
|
28,088
|
-3,840
|
-4,754
|
-3,307
|
-4,455
|
-4,388
|
-5,434
|
-5,646
|
-5,913
|
-6,244
|
-9,478
|
-9,428
|
-6,528
|
-6,649
|
7,641
|
-46,125
|
-3,241
|
4,685
|
2,346
|
-3,806
|
1,809
|
-6,500
|
-1,249
|
-2,253
|
-1,854
|
-4,293
|
|
自己株式の取得による支出
|
-
|
98
|
0
|
9
|
0
|
0
|
0
|
638
|
0
|
0
|
-33
|
501
|
0
|
277
|
87
|
476
|
0
|
0
|
1,030
|
664
|
-1
|
0
|
0
|
675
|
0
|
707
|
1
|
0
|
0
|
460
|
0
|
495
|
0
|
0
|
0
|
461
|
48
|
0
|
0
|
444
|
0
|
497
|
-497
|
241
|
0
|
0
|
195
|
88
|
0
|
0
|
33
|
80
|
|
長期借入金の返済による支出
|
118
|
3,069
|
208
|
2,709
|
126
|
131
|
135
|
136
|
152
|
128
|
126
|
95
|
88
|
89
|
88
|
60
|
120
|
92
|
60
|
7,099
|
275
|
0
|
2
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,675
|
19,198
|
17,528
|
-38,959
|
-3,023
|
-43,090
|
-8,889
|
28,742
|
-
|
-42,895
|
-385
|
22,839
|
22,903
|
-48,989
|
-742
|
22,682
|
5,101
|
-30,661
|
-1,858
|
4,077
|
-8,893
|
-5,890
|
-
|
-1,721
|
-1,103
|
-2,091
|
-1,312
|
-1,391
|
-1,392
|
-2,149
|
-1,693
|
-2,589
|
-2,101
|
-2,102
|
-2,241
|
-3,466
|
-3,062
|
-2,686
|
-3,019
|
-3,570
|
-3,140
|
-2,881
|
-3,141
|
-3,588
|
-3,357
|
-3,191
|
-3,559
|
-3,450
|
-3,429
|
-3,263
|
-3,421
|
-3,479
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-40,993
|
-4,951
|
66,928
|
19,247
|
-42,708
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-38.1
|
-2.9
|
37.0
|
14.2
|
-30.3
|