|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
|
減価償却費
|
5,974
|
5,512
|
5,718
|
6,183
|
3,395
|
3,464
|
3,542
|
3,641
|
3,676
|
3,686
|
3,683
|
3,707
|
3,521
|
3,615
|
3,558
|
3,955
|
4,291
|
4,652
|
4,497
|
4,376
|
4,846
|
4,963
|
5,536
|
5,441
|
10,685
|
23,342
|
23,018
|
23,708
|
23,558
|
24,162
|
24,113
|
24,414
|
24,835
|
25,151
|
26,352
|
25,427
|
24,703
|
23,807
|
24,442
|
24,338
|
23,923
|
23,903
|
23,847
|
23,751
|
23,230
|
22,916
|
23,162
|
23,064
|
19,959
|
12,596
|
12,802
|
13,466
|
14,583
|
15,061
|
15,811
|
16,388
|
16,055
|
|
株式報酬費用
|
979
|
854
|
773
|
807
|
887
|
861
|
861
|
869
|
788
|
777
|
943
|
821
|
773
|
960
|
963
|
832
|
856
|
958
|
846
|
803
|
828
|
992
|
945
|
664
|
897
|
591
|
786
|
836
|
668
|
750
|
897
|
1,178
|
1,047
|
867
|
961
|
1,266
|
1,316
|
1,055
|
1,177
|
1,216
|
1,006
|
1,309
|
1,635
|
1,754
|
1,860
|
2,147
|
2,247
|
2,155
|
2,784
|
3,496
|
2,941
|
2,864
|
2,141
|
43
|
2,260
|
2,627
|
1,713
|
|
営業キャッシュフロー
|
4,208
|
3,671
|
5,543
|
2,631
|
4,390
|
21,891
|
2,260
|
13,552
|
7,732
|
16,991
|
9,267
|
9,370
|
17,360
|
22,740
|
15,017
|
24,333
|
11,573
|
20,855
|
32,947
|
7,199
|
11,518
|
25,416
|
26,570
|
15,268
|
7,043
|
37,894
|
52,937
|
54,730
|
30,283
|
52,895
|
62,612
|
23,620
|
25,976
|
65,334
|
40,000
|
36,568
|
30,941
|
44,254
|
6,588
|
-16,764
|
-2,875
|
37,496
|
37,295
|
18,131
|
55,377
|
88,034
|
86,721
|
57,001
|
43,711
|
43,317
|
40,811
|
11,922
|
10,954
|
44,760
|
33,078
|
11,173
|
-13,128
|
|
資本的支出
|
-1,261
|
-1,729
|
-2,225
|
-1,464
|
-2,538
|
-1,333
|
-1,851
|
-1,942
|
-1,760
|
-2,350
|
-2,477
|
-3,870
|
-5,553
|
-8,115
|
-11,133
|
-9,998
|
-4,036
|
-3,518
|
-4,227
|
-6,127
|
-3,300
|
-8,157
|
-10,643
|
-10,017
|
-10,538
|
-16,392
|
-9,309
|
-5,446
|
-11,539
|
-5,834
|
-4,360
|
-11,558
|
-9,645
|
-6,107
|
-5,183
|
-8,959
|
-11,337
|
-10,255
|
-11,871
|
-10,238
|
-7,703
|
-14,310
|
-3,386
|
-6,149
|
-7,599
|
-25,466
|
-13,798
|
-19,511
|
-21,621
|
-36,118
|
-11,300
|
-10,815
|
-8,639
|
-8,965
|
-7,809
|
-10,535
|
-7,885
|
|
投資キャッシュフロー
|
-2,087
|
-2,553
|
-2,948
|
-2,330
|
-3,091
|
-1,546
|
-2,950
|
-2,846
|
-2,481
|
-1,306
|
-3,272
|
-22,712
|
-17,532
|
-13,090
|
-15,295
|
-10,500
|
-7,884
|
-7,094
|
-40,571
|
-9,846
|
-1,317
|
-2,010
|
-21,178
|
-9,958
|
2,781
|
-15,961
|
-16,406
|
-3,311
|
-11,582
|
-6,624
|
-5,580
|
-12,708
|
-11,925
|
-8,703
|
-7,836
|
-11,094
|
-10,434
|
-13,065
|
-14,706
|
-12,392
|
-8,668
|
-15,806
|
-4,560
|
-6,406
|
-8,294
|
-26,077
|
-14,223
|
-19,614
|
-21,876
|
-36,478
|
-11,394
|
-11,193
|
-9,605
|
-10,466
|
-8,124
|
-12,097
|
-8,748
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,064
|
989
|
0
|
0
|
1,768
|
5,232
|
4,996
|
4,597
|
5,100
|
5,343
|
2,964
|
0
|
5,562
|
17,938
|
5,500
|
0
|
0
|
13,199
|
27,751
|
9,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
22,128
|
30,000
|
19,633
|
15,891
|
24,039
|
32,454
|
12,625
|
27,582
|
12,407
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
391
|
750
|
1,253
|
684
|
790
|
734
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
10,430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
154
|
155
|
465
|
247
|
494
|
189
|
224
|
232
|
600
|
3,460
|
282
|
332
|
327
|
368
|
370
|
382
|
387
|
408
|
426
|
428
|
436
|
10,441
|
455
|
421
|
20,521
|
75,175
|
63,516
|
30,544
|
6,571
|
21,574
|
42,589
|
30,609
|
18,635
|
6,635
|
634
|
40,621
|
40,634
|
350,619
|
29,105
|
10,600
|
583
|
10,603
|
20,591
|
587
|
46,100
|
65,616
|
622
|
656
|
708
|
763
|
781
|
626
|
1,921
|
1,990
|
1,934
|
1,919
|
1,916
|
|
財務キャッシュフロー
|
-1,423
|
-155
|
-449
|
7,092
|
1,655
|
10,622
|
4,159
|
7,358
|
2,298
|
-6,038
|
-3,574
|
6,084
|
1,834
|
7,366
|
3,757
|
-1,881
|
-3,982
|
-3,977
|
-4,276
|
-4,272
|
-2,629
|
-9,644
|
-6,773
|
-18,362
|
-32,745
|
-83,147
|
-64,755
|
-43,743
|
-34,554
|
-30,624
|
-43,639
|
-30,526
|
-18,423
|
-6,635
|
-1,168
|
-40,969
|
-41,275
|
-31,910
|
-55,135
|
9,345
|
4,407
|
-236
|
-21,364
|
-587
|
-46,100
|
-66,042
|
-24,580
|
-30,656
|
-20,387
|
-17,270
|
-27,550
|
-33,277
|
-14,582
|
-29,583
|
-18,235
|
-1,924
|
-1,929
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,315
|
35,795
|
25,269
|
638
|
-21,013
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
8.9
|
6.3
|
0.2
|
-6.5
|