|
(単位:千ドル)
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
62,000
|
61,000
|
59,000
|
61,000
|
78,000
|
79,000
|
81,000
|
83,000
|
79,000
|
77,000
|
77,000
|
76,000
|
75,000
|
75,000
|
75,000
|
68,000
|
63,000
|
63,000
|
64,000
|
61,000
|
65,000
|
69,000
|
71,000
|
56,000
|
68,000
|
69,000
|
66,000
|
66,000
|
71,000
|
61,000
|
62,000
|
67,000
|
71,000
|
77,000
|
79,000
|
79,000
|
81,000
|
89,000
|
87,000
|
82,000
|
84,000
|
83,000
|
86,000
|
79,000
|
81,000
|
83,000
|
80,000
|
83,000
|
86,000
|
90,000
|
96,000
|
104,000
|
99,000
|
|
株式報酬費用
|
-
|
-
|
-
|
4,000
|
3,000
|
0
|
2,000
|
3,000
|
0
|
-1,000
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
9,000
|
44,000
|
18,000
|
9,000
|
25,000
|
10,000
|
12,000
|
2,000
|
14,000
|
22,000
|
-7,000
|
167,000
|
440,000
|
8,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
102,000
|
-10,000
|
135,000
|
22,000
|
-52,000
|
131,000
|
-
|
89,000
|
35,000
|
107,000
|
-24,000
|
104,000
|
61,000
|
111,000
|
35,000
|
135,000
|
156,000
|
70,000
|
83,000
|
226,000
|
136,000
|
0
|
-
|
160,000
|
92,000
|
7,000
|
150,000
|
151,000
|
78,000
|
86,000
|
123,000
|
176,000
|
169,000
|
150,000
|
91,000
|
228,000
|
129,000
|
44,000
|
163,000
|
406,000
|
209,000
|
-6,000
|
146,000
|
338,000
|
293,000
|
-31,000
|
188,000
|
304,000
|
332,000
|
69,000
|
46,000
|
231,000
|
440,000
|
|
資本的支出
|
-8,000
|
-7,000
|
-6,000
|
-10,000
|
-12,000
|
-18,000
|
-16,000
|
-30,000
|
-24,000
|
-15,000
|
-12,000
|
-12,000
|
-10,000
|
-13,000
|
-8,000
|
-11,000
|
-8,000
|
-10,000
|
-11,000
|
-15,000
|
-16,000
|
-13,000
|
-11,000
|
-34,000
|
-26,000
|
-33,000
|
-23,000
|
-22,000
|
-15,000
|
-13,000
|
-
|
-
|
-18,000
|
-20,000
|
-20,000
|
-
|
-34,000
|
-28,000
|
-35,000
|
-
|
-21,000
|
-35,000
|
-33,000
|
-
|
-29,000
|
-26,000
|
-28,000
|
-33,000
|
-36,000
|
-36,000
|
-39,000
|
-28,000
|
-20,000
|
|
投資キャッシュフロー
|
-22,000
|
-15,000
|
-14,000
|
-47,000
|
-26,000
|
-49,000
|
-
|
-63,000
|
-37,000
|
-22,000
|
-20,000
|
-16,000
|
-18,000
|
23,000
|
-4,000
|
-9,000
|
-12,000
|
0
|
6,000
|
-120,000
|
-6,000
|
-22,000
|
-
|
-46,000
|
-238,000
|
-55,000
|
-47,000
|
-36,000
|
-32,000
|
-19,000
|
-36,000
|
-132,000
|
-343,000
|
-61,000
|
-162,000
|
-72,000
|
-624,000
|
-25,000
|
-114,000
|
-61,000
|
-10,000
|
-41,000
|
-53,000
|
-196,000
|
-92,000
|
-33,000
|
-76,000
|
-110,000
|
-81,000
|
-121,000
|
-71,000
|
-67,000
|
-52,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
30,000
|
-
|
-
|
300,000
|
500,000
|
-
|
-
|
32,000
|
30,750
|
206,000
|
38,000
|
37,000
|
63,000
|
62,000
|
63,000
|
62,000
|
78,000
|
78,000
|
78,000
|
79,000
|
83,000
|
84,000
|
83,000
|
84,000
|
89,000
|
89,000
|
89,000
|
89,000
|
94,000
|
94,000
|
95,000
|
94,000
|
100,000
|
100,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
0
|
1,000
|
13,000
|
26,000
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
3,000
|
4,000
|
3,000
|
3,000
|
3,000
|
4,000
|
299,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,000
|
-86,000
|
-11,000
|
-163,000
|
54,000
|
-59,000
|
-
|
-6,000
|
-3,000
|
-6,000
|
-6,000
|
-4,000
|
-6,000
|
-94,000
|
-5,000
|
-111,000
|
-38,000
|
-55,000
|
-4,000
|
-31,000
|
-3,000
|
-146,000
|
-
|
-502,000
|
182,000
|
-31,000
|
-32,000
|
-31,000
|
-207,000
|
-38,000
|
-43,000
|
-28,000
|
178,000
|
-64,000
|
-79,000
|
-96,000
|
448,000
|
-85,000
|
-83,000
|
-92,000
|
-70,000
|
-73,000
|
-90,000
|
-92,000
|
-93,000
|
-97,000
|
-90,000
|
-116,000
|
-127,000
|
-121,000
|
-96,000
|
-153,000
|
-159,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
296,000
|
33,000
|
7,000
|
203,000
|
420,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
17.8
|
2.2
|
0.4
|
10.9
|
22.8
|