|
(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
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
2Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
79
|
96
|
146
|
198
|
238
|
443
|
499
|
479
|
499
|
498
|
530
|
591
|
585
|
580
|
573
|
547
|
531
|
452
|
441
|
471
|
412
|
414
|
398
|
419
|
350
|
322
|
270
|
383
|
441
|
437
|
478
|
539
|
536
|
709
|
708
|
824
|
1,132
|
650
|
861
|
817
|
793
|
812
|
838
|
818
|
841
|
-
|
1,837
|
918
|
962
|
895
|
806
|
797
|
806
|
803
|
750
|
610
|
752
|
|
株式報酬費用
|
250
|
189
|
307
|
440
|
489
|
562
|
584
|
534
|
768
|
707
|
694
|
784
|
474
|
495
|
536
|
301
|
192
|
388
|
997
|
1,044
|
939
|
576
|
277
|
855
|
623
|
830
|
657
|
1,086
|
1,333
|
1,720
|
1,083
|
1,389
|
1,372
|
1,546
|
1,163
|
838
|
464
|
983
|
668
|
-79
|
645
|
755
|
-38
|
406
|
602
|
-
|
1,640
|
978
|
750
|
796
|
756
|
917
|
1,722
|
1,521
|
1,542
|
826
|
553
|
|
営業キャッシュフロー
|
3,339
|
4,704
|
3,622
|
7,722
|
915
|
5,448
|
3,704
|
595
|
4,853
|
2,063
|
3,261
|
1,928
|
5,062
|
2,904
|
995
|
4,260
|
2,841
|
5,665
|
-2,308
|
-212
|
2,880
|
2,220
|
-479
|
1,976
|
2,503
|
2,179
|
3,103
|
5,471
|
2,366
|
4,576
|
3,863
|
6,984
|
-3,460
|
9,225
|
3,212
|
9,349
|
-1,053
|
5,893
|
3,059
|
8,374
|
465
|
4,043
|
671
|
2,780
|
-1,345
|
967
|
-
|
4,765
|
1,757
|
3,093
|
2,582
|
-583
|
9,199
|
2,228
|
1,034
|
-2,305
|
2,791
|
|
資本的支出
|
-355
|
-661
|
-729
|
-451
|
-1,567
|
-2,303
|
-755
|
-455
|
-295
|
-364
|
-1,012
|
-227
|
-236
|
-627
|
-240
|
-56
|
-3
|
-330
|
-166
|
-63
|
-94
|
-143
|
-227
|
-591
|
-1,176
|
-941
|
-1,250
|
-1,282
|
-86
|
-186
|
-1,417
|
-817
|
-752
|
-881
|
-474
|
-574
|
-960
|
-572
|
-1,729
|
-480
|
-378
|
-521
|
-365
|
-266
|
-727
|
-
|
-1,827
|
-1,133
|
-543
|
-291
|
-278
|
-349
|
-492
|
-331
|
-199
|
-439
|
-1,084
|
|
投資キャッシュフロー
|
-370
|
-330
|
-745
|
-454
|
-1,567
|
-2,303
|
-755
|
-455
|
-295
|
-364
|
-1,012
|
-577
|
-236
|
-627
|
-240
|
-56
|
-3
|
-330
|
-166
|
-63
|
-94
|
-143
|
-227
|
-591
|
-1,176
|
-941
|
-1,250
|
-1,282
|
-1,486
|
-786
|
-1,417
|
-817
|
-752
|
-881
|
-474
|
-574
|
-960
|
-572
|
-1,729
|
-473
|
-378
|
-521
|
-365
|
-266
|
-727
|
-
|
-1,827
|
-1,133
|
-543
|
-291
|
-278
|
-345
|
-492
|
-331
|
-199
|
-439
|
-4,827
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
377
|
-
|
764
|
5,534
|
455
|
448
|
503
|
500
|
502
|
503
|
562
|
571
|
575
|
|
自己株式の取得による支出
|
-
|
-
|
325
|
0
|
-
|
-
|
4,655
|
2,230
|
2,865
|
2,135
|
38,170
|
3,001
|
2,000
|
4,610
|
3,240
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
1,000
|
-
|
-
|
206
|
2,994
|
1,400
|
2,005
|
1,995
|
0
|
2,000
|
4,000
|
2,000
|
3,900
|
3,500
|
3,200
|
1,700
|
400
|
-
|
-
|
-
|
800
|
1,900
|
1,900
|
1,800
|
1,100
|
0
|
0
|
2,000
|
578
|
-1
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
1,175
|
1,175
|
1,175
|
5,675
|
3,116
|
3,697
|
14,812
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
2,500
|
500
|
500
|
500
|
500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
11
|
-360
|
637
|
455
|
1,187
|
76
|
-4,090
|
-1,196
|
-2,612
|
4,908
|
-1,088
|
-17,012
|
-3,140
|
-5,624
|
-4,035
|
-5,655
|
-3,135
|
-3,189
|
-4,931
|
-442
|
-495
|
-498
|
-1,847
|
882
|
-500
|
-750
|
-720
|
-1,529
|
-328
|
-1,988
|
-5,492
|
-3,313
|
-1,604
|
-6,818
|
-3,852
|
-148
|
-2,249
|
-3,675
|
-1,853
|
-3,676
|
-3,323
|
-3,185
|
-1,562
|
-882
|
-328
|
-400
|
-
|
-6,668
|
-2,544
|
-2,464
|
-2,741
|
-1,828
|
-1,400
|
-1,127
|
-3,243
|
-4,297
|
-738
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
8,707
|
1,897
|
835
|
-2,744
|
1,707
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
12.8
|
3.2
|
1.5
|
-5.8
|
3.5
|