|
(単位:千ドル)
|
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
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
2,531
|
2,465
|
2,268
|
2,491
|
2,665
|
3,410
|
3,323
|
3,473
|
3,855
|
4,453
|
3,563
|
3,587
|
3,807
|
4,259
|
5,174
|
4,730
|
4,761
|
7,508
|
4,702
|
4,853
|
4,987
|
4,974
|
4,948
|
4,986
|
5,058
|
4,578
|
4,156
|
4,188
|
4,058
|
4,138
|
4,170
|
4,493
|
5,193
|
4,591
|
4,353
|
4,027
|
2,428
|
2,675
|
2,286
|
2,228
|
2,255
|
2,546
|
2,192
|
2,179
|
2,314
|
2,169
|
2,086
|
1,984
|
1,918
|
1,980
|
1,935
|
1,910
|
2,365
|
2,321
|
2,188
|
1,912
|
1,830
|
1,835
|
|
株式報酬費用
|
454
|
475
|
625
|
806
|
767
|
565
|
806
|
1,014
|
1,037
|
93
|
980
|
982
|
981
|
570
|
1,404
|
1,111
|
1,235
|
1,277
|
842
|
1,201
|
1,068
|
921
|
1,278
|
825
|
419
|
549
|
899
|
1,714
|
1,084
|
1,230
|
1,238
|
1,255
|
1,539
|
1,908
|
59
|
1,251
|
2,177
|
2,164
|
1,814
|
1,558
|
1,047
|
511
|
543
|
901
|
1,149
|
648
|
691
|
910
|
764
|
577
|
804
|
572
|
893
|
1,407
|
754
|
-783
|
-58
|
957
|
|
営業キャッシュフロー
|
18,647
|
44,647
|
30,683
|
-5,222
|
-3,224
|
29,255
|
14,879
|
12,125
|
7,842
|
53,018
|
26,957
|
5,799
|
23,497
|
47,559
|
-770
|
-228
|
1,037
|
43,231
|
-3,997
|
19,771
|
10,720
|
38,692
|
-9,937
|
5,819
|
11,609
|
35,151
|
-1,846
|
18,456
|
-5,007
|
31,961
|
-5,215
|
6,306
|
-10,326
|
29,859
|
-24,746
|
24,669
|
1,707
|
19,072
|
-10,040
|
26,527
|
2,724
|
20,650
|
-11,082
|
-16,036
|
-9,640
|
23,337
|
-8,755
|
24,730
|
5,083
|
26,935
|
-14,549
|
1,398
|
-22,606
|
21,655
|
-17,902
|
-5,396
|
-4,003
|
17,330
|
|
資本的支出
|
-4,790
|
-7,520
|
-11,512
|
-11,192
|
-9,410
|
-3,779
|
-5,811
|
-6,165
|
-3,442
|
-7,444
|
-4,040
|
-8,191
|
-10,127
|
-14,770
|
-7,530
|
-7,829
|
-7,459
|
-3,504
|
-5,594
|
-6,057
|
-5,779
|
-3,348
|
-3,362
|
-2,695
|
-2,866
|
-2,899
|
-3,677
|
-2,180
|
-748
|
-1,543
|
-3,421
|
-4,668
|
-3,336
|
-1,892
|
-2,238
|
-2,034
|
-906
|
-565
|
-503
|
-1,778
|
-1,752
|
-1,456
|
-1,745
|
-2,646
|
-2,577
|
-1,271
|
-818
|
-909
|
-819
|
-1,224
|
-863
|
-2,786
|
-2,401
|
-4,323
|
-1,871
|
-742
|
-452
|
-225
|
|
投資キャッシュフロー
|
-4,790
|
-7,520
|
-11,512
|
-11,192
|
-9,410
|
-3,779
|
-5,811
|
-6,165
|
-3,442
|
-7,444
|
-4,040
|
-8,191
|
-10,127
|
-14,770
|
-7,530
|
-7,829
|
-7,459
|
-3,504
|
-35,594
|
-6,049
|
-5,779
|
-3,348
|
-337
|
-11,668
|
-3,730
|
-35,869
|
-4,976
|
4,746
|
-6,310
|
24,495
|
-4,633
|
-56,779
|
-5,598
|
-2,956
|
19,692
|
-791
|
-906
|
-315
|
-458
|
-1,213
|
-1,502
|
-981
|
-1,745
|
-2,646
|
-2,577
|
-1,271
|
-10,818
|
-909
|
-819
|
-1,224
|
-863
|
-2,786
|
-2,401
|
-4,323
|
-968
|
-608
|
-452
|
492
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,749
|
6,921
|
12,443
|
7,795
|
3,711
|
5,694
|
10,001
|
7,515
|
1,749
|
1,116
|
2,162
|
2,848
|
1,782
|
0
|
3,522
|
7,273
|
5,269
|
3,055
|
2,189
|
3,899
|
2,198
|
3,077
|
0
|
0
|
0
|
-
|
-
|
-
|
5,742
|
10,035
|
6,442
|
801
|
784
|
732
|
683
|
485
|
292
|
6,348
|
9,545
|
5,286
|
585
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
10,000
|
7,750
|
15,000
|
48,000
|
18,000
|
15,000
|
25,000
|
5,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
16,000
|
48,200
|
32,750
|
30,000
|
8,000
|
35,250
|
35,000
|
10,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-6,350
|
-40,472
|
-18,037
|
17,975
|
9,510
|
-20,275
|
-10,412
|
-4,849
|
-28
|
-24
|
-606
|
-36
|
-3,129
|
-9,833
|
-7,423
|
-12,471
|
-7,819
|
-3,818
|
-6,282
|
-10,071
|
-7,531
|
-1,831
|
-1,695
|
-2,178
|
-2,976
|
-1,800
|
-522
|
-3,527
|
-7,453
|
-5,269
|
-3,846
|
-2,505
|
-4,897
|
-3,037
|
37,413
|
-30,597
|
-615
|
-30,347
|
-2,300
|
-929
|
-2,186
|
-5,998
|
-11,591
|
-6,909
|
-821
|
-784
|
-1,674
|
-683
|
-515
|
-676
|
-6,704
|
-9,652
|
-5,515
|
-644
|
-171
|
9,971
|
-17
|
-10,016
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,332
|
-19,773
|
-6,138
|
-4,455
|
17,105
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.3
|
-38.3
|
-8.7
|
-7.2
|
20.2
|