|
(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
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
568
|
300
|
300
|
356
|
400
|
500
|
600
|
619
|
600
|
800
|
800
|
700
|
700
|
900
|
900
|
1,000
|
900
|
1,100
|
1,100
|
900
|
1,000
|
1,200
|
1,200
|
1,100
|
1,200
|
1,000
|
1,200
|
1,100
|
1,200
|
2,300
|
1,900
|
2,600
|
|
営業キャッシュフロー
|
31,169
|
27,697
|
19,900
|
13,669
|
9,702
|
-11,629
|
-3,553
|
-15,858
|
47,469
|
70,925
|
40,790
|
-
|
16,198
|
5,945
|
-2,290
|
-26,303
|
-18,285
|
13,281
|
43,726
|
68,981
|
72,604
|
73,733
|
40,964
|
-6,388
|
-57,315
|
-50,054
|
-60,935
|
2,403
|
-40,574
|
-13,216
|
-36,382
|
-16,782
|
69,065
|
37,664
|
40,187
|
62,714
|
39,659
|
32,120
|
17,346
|
29,838
|
-5,485
|
-13,284
|
-39,730
|
-17,046
|
-16,212
|
42,927
|
-1,248
|
35,801
|
57,710
|
24,595
|
17,686
|
73,495
|
31,779
|
44,624
|
35,293
|
34,602
|
172,493
|
172,330
|
|
資本的支出
|
-76
|
-1,603
|
-1,164
|
-2,627
|
-2,139
|
-1,335
|
-684
|
-174
|
-84
|
-211
|
-46
|
-153
|
-1,643
|
-1,094
|
-1,207
|
-1,296
|
-168
|
-447
|
-245
|
-1,367
|
-869
|
-330
|
-1,863
|
-939
|
-1,204
|
-820
|
-3,691
|
-1,674
|
-2,001
|
-1,233
|
-1,985
|
-1,058
|
-3,265
|
-750
|
-684
|
-449
|
-279
|
-285
|
-844
|
-167
|
-112
|
-299
|
-
|
-
|
-1,944
|
-790
|
-645
|
-386
|
-1,112
|
-613
|
-322
|
-2,349
|
-2,547
|
-1,365
|
-395
|
-1,694
|
-583
|
-1,205
|
|
投資キャッシュフロー
|
-18
|
-1,577
|
-1,164
|
-2,627
|
-2,137
|
-1,335
|
-684
|
-167
|
-74
|
-211
|
-46
|
-
|
-1,643
|
-1,094
|
-57,593
|
-66,725
|
12,585
|
-18,804
|
-14,245
|
-93,367
|
-55,869
|
-80,330
|
-41,863
|
-8,639
|
68,796
|
20,380
|
94,534
|
15,826
|
34,499
|
25,767
|
7,015
|
58,942
|
16,735
|
-118,750
|
59,316
|
74,551
|
-65,279
|
-285
|
15,636
|
29,268
|
-50,112
|
-1,830
|
-85,238
|
-400
|
23,306
|
-790
|
28,750
|
-20,292
|
-70,343
|
-5,722
|
-1,728
|
-42,834
|
-82,283
|
-66,770
|
24,916
|
-39,169
|
-37,136
|
-130,631
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,077
|
26,091
|
10,084
|
4,984
|
3,681
|
3,057
|
1,729
|
3,997
|
187
|
0
|
459
|
878
|
6,849
|
199
|
0
|
2,829
|
|
財務キャッシュフロー
|
7
|
-6,324
|
127
|
483
|
1,657
|
-7,950
|
-1,518
|
-445
|
6,038
|
-4,855
|
808
|
-
|
1,308
|
-32,181
|
720
|
636
|
402
|
-10,406
|
495
|
-3,778
|
-8,489
|
2,913
|
867
|
357
|
-15,220
|
374
|
-3,892
|
-3,878
|
-3,931
|
-3,839
|
-2,328
|
-3,908
|
-3,911
|
-3,844
|
-3,733
|
-19,041
|
-3,401
|
-19,231
|
-2,919
|
-3,942
|
-3,574
|
-24,173
|
-30,723
|
-29,571
|
-13,480
|
-9,029
|
-6,494
|
-5,996
|
-5,556
|
-8,004
|
-5,118
|
-5,562
|
-6,933
|
-8,447
|
-18,001
|
-6,926
|
-7,524
|
-10,141
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
43,259
|
34,898
|
32,908
|
171,910
|
171,125
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
18.6
|
18.0
|
13.8
|
68.4
|
65.3
|