|
(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
|
|
減価償却費
|
6,739
|
6,631
|
6,528
|
6,585
|
6,704
|
6,712
|
6,511
|
6,664
|
6,401
|
6,974
|
6,766
|
6,977
|
7,815
|
7,865
|
7,741
|
7,761
|
7,834
|
7,912
|
7,720
|
8,235
|
8,315
|
11,337
|
11,423
|
13,639
|
14,712
|
15,069
|
14,050
|
12,407
|
11,921
|
11,420
|
11,102
|
11,657
|
11,922
|
12,114
|
12,540
|
12,744
|
12,716
|
13,440
|
12,980
|
12,828
|
12,545
|
11,640
|
10,849
|
10,599
|
10,477
|
10,478
|
10,282
|
10,379
|
10,524
|
10,403
|
9,976
|
9,688
|
11,134
|
13,810
|
12,436
|
12,507
|
12,513
|
|
株式報酬費用
|
1,331
|
1,069
|
1,028
|
1,290
|
1,196
|
881
|
1,118
|
1,188
|
1,165
|
1,190
|
1,250
|
1,332
|
1,123
|
1,088
|
1,040
|
1,374
|
1,272
|
1,237
|
1,390
|
1,545
|
1,468
|
1,597
|
1,403
|
1,660
|
1,582
|
1,560
|
1,514
|
1,605
|
1,605
|
1,562
|
1,618
|
1,582
|
1,400
|
2,000
|
1,400
|
2,300
|
2,500
|
2,400
|
1,700
|
1,600
|
1,500
|
1,500
|
1,600
|
1,800
|
2,600
|
2,700
|
2,200
|
2,300
|
2,100
|
3,121
|
2,700
|
2,900
|
2,400
|
2,625
|
2,300
|
500
|
3,800
|
|
営業キャッシュフロー
|
9,997
|
32,701
|
-7,623
|
18,153
|
12,514
|
17,672
|
-2,167
|
14,429
|
30,444
|
10,215
|
1,196
|
15,424
|
20,460
|
31,483
|
20,855
|
41,243
|
24,069
|
37,784
|
-858
|
42,066
|
29,273
|
53,520
|
5,912
|
34,897
|
25,430
|
61,224
|
25,343
|
22,586
|
22,715
|
25,779
|
-9,742
|
-
|
35,799
|
53,661
|
23,976
|
61,354
|
35,182
|
21,351
|
6,883
|
48,024
|
31,384
|
14,180
|
-30,462
|
27,819
|
53,755
|
51,584
|
21,287
|
41,277
|
66,688
|
74,902
|
5,453
|
58,679
|
30,998
|
30,032
|
-19,782
|
57,062
|
29,342
|
|
資本的支出
|
-2,629
|
-3,444
|
-9,509
|
-6,170
|
-5,586
|
-13,399
|
-1,512
|
-6,724
|
-9,019
|
-24,597
|
-8,738
|
-4,529
|
-5,392
|
-8,561
|
-8,753
|
-10,613
|
-7,391
|
-15,280
|
-17,725
|
-13,749
|
-13,074
|
-23,513
|
-11,430
|
-15,395
|
-12,121
|
-14,250
|
-9,327
|
-14,914
|
-9,626
|
-26,850
|
-11,198
|
-11,361
|
-18,617
|
-10,252
|
-8,606
|
-5,618
|
-2,892
|
-9,049
|
-4,705
|
-5,416
|
-2,949
|
-8,771
|
-5,125
|
-4,130
|
-8,864
|
-27,058
|
-7,398
|
-7,620
|
-11,938
|
-16,224
|
-7,229
|
-8,433
|
-9,034
|
-10,897
|
-7,167
|
-4,660
|
-6,488
|
|
投資キャッシュフロー
|
-3,849
|
-2,579
|
-29,780
|
-9,294
|
-2,276
|
-15,782
|
14,341
|
6,761
|
-64,045
|
-1,031
|
-7,355
|
159
|
-9,126
|
-8,153
|
-43,666
|
-29,826
|
-17,926
|
13,562
|
-20,318
|
-28,987
|
-9,897
|
-124,556
|
-2,852
|
-200,967
|
-11,791
|
-10,124
|
-16,230
|
-13,569
|
2,862
|
-26,759
|
-12,022
|
-10,988
|
-18,432
|
-5,596
|
-9,688
|
-5,529
|
20,735
|
-7,665
|
-4,148
|
-4,615
|
-2,884
|
20,930
|
-938
|
-3,745
|
-7,301
|
-15,726
|
-6,932
|
-8,137
|
-11,239
|
-17,367
|
-7,329
|
-8,121
|
-241,651
|
-8,792
|
-6,982
|
-3,901
|
-4,891
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
863
|
6,031
|
0
|
0
|
0
|
0
|
7,257
|
17,654
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
22,843
|
-
|
-
|
23,313
|
20,013
|
20,010
|
0
|
0
|
5,130
|
4,731
|
0
|
16,000
|
12,147
|
12,625
|
9,794
|
6,745
|
71,250
|
74,312
|
0
|
0
|
0
|
5,193
|
6,628
|
0
|
0
|
15,061
|
0
|
0
|
30,303
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
1,156
|
-1,946
|
1,199
|
-231
|
-618
|
-
|
1,893
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
39
|
39
|
10,015
|
14
|
39
|
14
|
12
|
13
|
13
|
12
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,000
|
63,000
|
56,700
|
-150,855
|
92,000
|
104,500
|
81,500
|
-
|
55,500
|
252,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,640
|
-1,829
|
6,327
|
-2,164
|
-2,494
|
-1,437
|
-12,834
|
-2,283
|
-2,117
|
-342
|
-5,528
|
-8,157
|
-1,271
|
-4,817
|
-435
|
-3,507
|
-10,874
|
-21,597
|
-2,491
|
-3,280
|
-14,717
|
39,150
|
402
|
171,118
|
-29,846
|
-43,340
|
-7,131
|
5,873
|
-19,913
|
-11,155
|
21,622
|
-26,328
|
-26,196
|
-43,612
|
-17,334
|
-48,728
|
-19,636
|
-22,178
|
-14,257
|
-17,960
|
-11,777
|
-76,578
|
17,624
|
-17,160
|
-52,061
|
-39,426
|
-11,263
|
-38,877
|
-50,301
|
-44,166
|
-4,926
|
-29,707
|
203,652
|
-22,970
|
17,645
|
-46,775
|
-22,779
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,964
|
19,135
|
-26,949
|
52,402
|
22,854
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.4
|
5.5
|
-7.8
|
14.6
|
6.6
|