|
(単位:千ドル)
|
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
|
4Q22
|
3Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
1,355
|
1,374
|
1,382
|
1,510
|
1,856
|
1,805
|
1,866
|
1,768
|
1,842
|
1,945
|
1,577
|
1,750
|
1,513
|
1,830
|
1,834
|
1,913
|
2,211
|
2,128
|
2,147
|
2,909
|
2,550
|
2,560
|
2,717
|
2,850
|
2,954
|
2,980
|
3,142
|
3,336
|
3,145
|
3,313
|
4,048
|
4,724
|
4,503
|
4,527
|
4,770
|
5,038
|
5,102
|
4,724
|
4,982
|
5,059
|
5,054
|
5,905
|
3,396
|
5,009
|
3,155
|
2,893
|
2,168
|
2,206
|
2,233
|
2,252
|
1,993
|
2,044
|
2,076
|
1,914
|
1,981
|
|
株式報酬費用
|
441
|
444
|
429
|
558
|
348
|
323
|
464
|
560
|
278
|
361
|
353
|
364
|
398
|
350
|
391
|
438
|
797
|
900
|
884
|
884
|
807
|
966
|
1,069
|
1,122
|
950
|
1,116
|
1,146
|
1,191
|
728
|
938
|
816
|
1,078
|
528
|
787
|
566
|
538
|
892
|
895
|
797
|
776
|
620
|
686
|
680
|
785
|
903
|
816
|
1,533
|
1,577
|
1,493
|
1,598
|
2,419
|
3,372
|
2,552
|
1,815
|
2,392
|
|
営業キャッシュフロー
|
4,358
|
-5,100
|
9,277
|
13,646
|
5,085
|
-2,701
|
11,091
|
7,755
|
4,538
|
-245
|
9,541
|
-
|
3,943
|
-593
|
10,026
|
12,779
|
-1,839
|
4,031
|
4,105
|
15,487
|
6,467
|
-940
|
17,654
|
6,146
|
-131
|
-
|
13,768
|
1,681
|
2,186
|
2,617
|
12,646
|
-1,429
|
-5,439
|
-9,483
|
10,584
|
-12,703
|
17,021
|
1,435
|
-7,856
|
4,417
|
831
|
-5,137
|
36
|
-1,533
|
-12,688
|
-272
|
-8,329
|
1,006
|
-1,534
|
8,640
|
-643
|
-6,110
|
1,200
|
5,347
|
1,762
|
|
資本的支出
|
-1,561
|
-1,481
|
-850
|
-1,479
|
-2,029
|
-1,251
|
-1,258
|
-4,339
|
-4,345
|
-3,336
|
-2,511
|
-4,694
|
-4,098
|
-3,037
|
-3,067
|
-7,309
|
-3,487
|
-11,716
|
-10,956
|
-14,708
|
-2,131
|
-2,607
|
-4,750
|
-13,104
|
-2,146
|
-5,285
|
-11,102
|
-15,057
|
-14,440
|
-4,148
|
-14,556
|
-11,590
|
-9,981
|
-6,048
|
-6,089
|
-4,568
|
-4,623
|
-2,784
|
-3,976
|
-12,386
|
-7,913
|
-5,097
|
-
|
-2,929
|
-6,137
|
-
|
-5,054
|
-3,979
|
-6,251
|
-
|
-3,392
|
-2,470
|
-5,456
|
-2,097
|
-1,737
|
|
投資キャッシュフロー
|
-5,549
|
6,395
|
-1,708
|
-43,211
|
-2,785
|
-2,454
|
-3,089
|
-2,094
|
-4,097
|
-2,039
|
-2,511
|
-
|
-15,098
|
-10,037
|
-2,145
|
-7,160
|
-3,396
|
-12,566
|
-10,920
|
-14,708
|
-2,122
|
-2,602
|
-4,690
|
-15,597
|
-3,288
|
-
|
-11,087
|
-15,045
|
-14,437
|
-3,953
|
-73,983
|
-4,424
|
-9,666
|
-5,970
|
-3,686
|
-4,566
|
232
|
5,246
|
-3,976
|
-12,358
|
38,269
|
-5,097
|
-19,389
|
206
|
6,394
|
-8,158
|
-5,054
|
-3,979
|
-6,251
|
-2,637
|
-3,392
|
-2,470
|
1,544
|
-2,097
|
-1,737
|
|
自己株式の取得による支出
|
-
|
-
|
202
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,070
|
4,124
|
0
|
3,820
|
-
|
-
|
16,776
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
20,000
|
-
|
-
|
-
|
-
|
-
|
146,633
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,000
|
1,330
|
1,000
|
999
|
1,369
|
1,721
|
1,386
|
2,536
|
1,383
|
1,745
|
1,397
|
1,408
|
1,411
|
1,930
|
1,733
|
1,793
|
1,916
|
2,362
|
7,872
|
2,502
|
1,909
|
52,788
|
1,269
|
1,270
|
1,271
|
1,272
|
1,262
|
1,271
|
1,271
|
1,272
|
21
|
2,528
|
2,530
|
2,532
|
3,032
|
3,031
|
8,030
|
12,032
|
94,033
|
35
|
41,388
|
38
|
35
|
27
|
3,123
|
120,491
|
-
|
-
|
193
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
298
|
-4,302
|
730
|
39,208
|
-14,428
|
-38
|
-2,915
|
-1,886
|
-5,262
|
-847
|
191
|
-
|
5,441
|
7,071
|
2,844
|
-7,187
|
-1,789
|
7,407
|
9,054
|
901
|
-5,613
|
-2,518
|
-2,796
|
2,126
|
6,201
|
-
|
600
|
8,605
|
10,719
|
1,491
|
61,605
|
5,211
|
16,015
|
15,057
|
-6,077
|
15,022
|
-17,024
|
-4,972
|
11,589
|
6,988
|
-38,948
|
9,878
|
19,142
|
3,906
|
2,414
|
24,571
|
2,934
|
-2,448
|
7,637
|
-614
|
1,093
|
12,515
|
-6,782
|
-402
|
-1,388
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
-4,035
|
-8,580
|
-4,256
|
3,250
|
25
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
-16.3
|
-26.3
|
-12.1
|
8.9
|
0.1
|