|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,221
|
3,239
|
2,948
|
2,624
|
2,597
|
2,644
|
2,637
|
2,660
|
2,630
|
2,659
|
2,610
|
2,436
|
2,414
|
2,417
|
2,375
|
2,152
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,149
|
|
株式報酬費用
|
-1,018
|
73
|
313
|
508
|
829
|
942
|
1,281
|
1,024
|
1,217
|
1,185
|
816
|
864
|
520
|
1,116
|
451
|
695
|
909
|
2,343
|
775
|
1,117
|
648
|
1,009
|
811
|
484
|
420
|
1,069
|
998
|
418
|
667
|
1,221
|
669
|
330
|
1,619
|
982
|
968
|
441
|
1,083
|
894
|
853
|
388
|
448
|
1,008
|
712
|
588
|
1,782
|
1,307
|
1,649
|
958
|
685
|
1,657
|
1,206
|
957
|
927
|
1,513
|
1,031
|
1,131
|
960
|
1,572
|
|
営業キャッシュフロー
|
-9,754
|
-9,860
|
33,237
|
-16,918
|
-12,424
|
21,204
|
35,972
|
31,490
|
3,096
|
5,349
|
-12,127
|
-7,835
|
23,741
|
-22,728
|
-
|
22,690
|
-5,670
|
24,065
|
1,143
|
36,592
|
13,106
|
3,374
|
16,296
|
7,454
|
9,691
|
-14,060
|
3,453
|
-
|
-2,486
|
9,109
|
16,938
|
7,888
|
34,824
|
2,108
|
5,310
|
45,982
|
18,994
|
-25,176
|
7,097
|
-21,614
|
9,232
|
-27,833
|
14,825
|
-14,776
|
24,202
|
-549
|
56,063
|
49,800
|
77,239
|
83,898
|
16,993
|
13,761
|
-5,991
|
37,072
|
22,408
|
47,382
|
61,075
|
43,638
|
|
資本的支出
|
-3,275
|
-9,378
|
-9,501
|
-6,667
|
-3,517
|
-13,375
|
-19,895
|
-20,458
|
-20,641
|
-5,764
|
-2,700
|
-2,832
|
-5,199
|
-18,962
|
-9,730
|
-5,554
|
-473
|
-629
|
-497
|
-874
|
-1,044
|
-928
|
-774
|
-818
|
-1,116
|
-1,701
|
-1,114
|
-1,163
|
-524
|
-764
|
-1,199
|
-1,247
|
-1,045
|
-2,402
|
-1,067
|
-805
|
-856
|
-961
|
-629
|
-850
|
-451
|
-436
|
-680
|
-649
|
-686
|
-2,726
|
-630
|
-650
|
-3,813
|
-1,235
|
-903
|
-1,389
|
-8,456
|
-2,189
|
-4,074
|
-5,117
|
-1,769
|
-2,029
|
|
投資キャッシュフロー
|
-4,229
|
-8,320
|
-9,564
|
-6,504
|
-3,480
|
-13,351
|
-19,280
|
-20,386
|
-20,467
|
-5,764
|
12,179
|
-2,774
|
-5,199
|
-18,931
|
-
|
-5,546
|
-412
|
-617
|
-470
|
-791
|
-979
|
-15,802
|
-774
|
-66,598
|
27,870
|
-858
|
-2,222
|
-
|
2,069
|
4,997
|
259
|
-1,247
|
-1,045
|
3,744
|
-1,067
|
-8,135
|
-12,079
|
2,962
|
-4,125
|
-850
|
-451
|
-4,373
|
-3,251
|
7,605
|
6,484
|
975
|
-629
|
-15,744
|
-11,176
|
-1,485
|
-9,763
|
-1,728
|
-8,898
|
-9,494
|
14,058
|
-8,779
|
-4,127
|
12,924
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,993
|
2,999
|
3,003
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,764
|
8,736
|
3,740
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-143
|
-612
|
231
|
1,803
|
-151
|
-675
|
-23
|
-18
|
264
|
-3,933
|
-2,974
|
-2,955
|
-2,644
|
-3,982
|
-
|
-9,826
|
-12,142
|
-7,927
|
-2,942
|
-3,153
|
-3,350
|
-3,764
|
-2,968
|
-2,970
|
-2,971
|
-3,815
|
-2,977
|
-
|
-3,116
|
-4,123
|
-3,412
|
-3,007
|
-3,310
|
-4,024
|
-3,015
|
-3,025
|
-3,031
|
-4,060
|
-3,035
|
-3,039
|
-3,040
|
-4,108
|
-3,058
|
-3,067
|
-3,075
|
-3,497
|
-3,265
|
-3,112
|
-3,185
|
-7,876
|
-4,899
|
-3,176
|
-3,301
|
-15,180
|
-3,227
|
-3,263
|
-3,447
|
-17,271
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,883
|
18,334
|
42,265
|
59,306
|
41,609
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.4
|
6.6
|
14.8
|
19.9
|
16.6
|