|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q17
|
4Q17
|
1Q17
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q25
|
|
減価償却費
|
8,256
|
8,644
|
9,228
|
9,526
|
10,060
|
10,562
|
-
|
11,469
|
11,940
|
12,465
|
18,859
|
13,452
|
13,822
|
13,981
|
14,132
|
14,361
|
14,554
|
15,093
|
15,409
|
15,598
|
16,040
|
16,292
|
16,345
|
16,749
|
17,052
|
17,430
|
17,434
|
17,454
|
17,620
|
17,686
|
-
|
17,642
|
17,839
|
18,163
|
19,246
|
18,345
|
18,353
|
18,037
|
18,389
|
18,203
|
18,233
|
18,224
|
18,093
|
17,976
|
17,565
|
17,356
|
17,488
|
17,612
|
17,708
|
17,879
|
-
|
17,873
|
18,163
|
18,193
|
19,546
|
18,277
|
18,736
|
19,311
|
22,342
|
|
株式報酬費用
|
-
|
1,236
|
1,303
|
1,075
|
947
|
1,127
|
-
|
1,167
|
-
|
-
|
1,177
|
1,242
|
1,420
|
1,123
|
1,070
|
1,259
|
1,269
|
1,412
|
1,455
|
1,550
|
1,556
|
-
|
947
|
1,636
|
-
|
1,741
|
1,675
|
2,283
|
-
|
1,879
|
-
|
2,084
|
2,295
|
-
|
2,660
|
1,543
|
2,240
|
3,019
|
2,989
|
2,419
|
2,564
|
2,449
|
2,899
|
2,712
|
-
|
2,609
|
2,490
|
2,642
|
2,778
|
2,669
|
2,813
|
2,477
|
2,766
|
913
|
-
|
1,950
|
1,907
|
2,233
|
1,959
|
|
営業キャッシュフロー
|
-
|
15,933
|
34,720
|
22,232
|
10,690
|
-
|
-
|
37,125
|
-
|
36,888
|
10,841
|
29,381
|
20,003
|
25,052
|
25,604
|
30,829
|
25,643
|
43,160
|
27,592
|
46,817
|
24,127
|
-
|
29,728
|
21,426
|
-
|
17,434
|
37,982
|
25,754
|
-
|
-
|
55,250
|
22,056
|
42,331
|
13,280
|
-
|
1,208
|
13,370
|
21,644
|
4,319
|
14,212
|
39,286
|
-7,256
|
18,043
|
609
|
-
|
3,578
|
17,332
|
31,899
|
9,701
|
32,011
|
-
|
22,330
|
20,202
|
27,310
|
27,861
|
4,621
|
62,279
|
25,060
|
40,672
|
|
資本的支出
|
-
|
-27,282
|
-29,761
|
-18,732
|
-25,832
|
-
|
-13,511
|
-30,260
|
-
|
-37,029
|
-
|
-24,648
|
-23,537
|
-19,418
|
-20,521
|
-15,750
|
-23,153
|
-24,185
|
-22,982
|
-25,333
|
-24,618
|
-
|
-28,681
|
-26,254
|
-
|
-12,188
|
-13,378
|
-14,064
|
-11,078
|
-
|
4,562
|
-17,674
|
-
|
-36,774
|
-
|
-16,275
|
-8,587
|
-7,123
|
-11,340
|
-6,877
|
-7,414
|
-10,875
|
-17,023
|
-12,096
|
-
|
-19,840
|
-27,647
|
-26,966
|
-25,946
|
-29,056
|
-16,946
|
-21,882
|
-19,467
|
-19,679
|
-
|
-16,683
|
-20,373
|
-21,457
|
-8,584
|
|
投資キャッシュフロー
|
-
|
-36,069
|
-22,411
|
-19,952
|
-30,900
|
-24,865
|
-
|
-28,580
|
-
|
-
|
-5,510
|
-20,178
|
-19,405
|
-5,086
|
-20,521
|
-15,750
|
-23,153
|
-20,707
|
-22,982
|
-25,333
|
-24,618
|
-
|
-24,170
|
-26,254
|
-
|
-7,449
|
-212
|
-14,064
|
-
|
-
|
10,063
|
-17,674
|
-21,083
|
-26,769
|
-
|
-16,271
|
-8,587
|
-3,317
|
-7,541
|
-6,877
|
-7,393
|
-10,875
|
-17,023
|
-11,530
|
-
|
-19,756
|
-21,598
|
-26,962
|
-25,946
|
-29,056
|
-
|
-21,882
|
-19,467
|
-19,679
|
5,071
|
-16,647
|
-20,372
|
-21,455
|
-8,541
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61,633
|
28,571
|
6,774
|
39,771
|
18,794
|
30,210
|
24,530
|
0
|
-
|
47,610
|
28,995
|
-
|
25,422
|
9,639
|
5,566
|
-
|
-24,450
|
-
|
11,894
|
25,575
|
-
|
76,069
|
15,014
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
6,699
|
-
|
-
|
8,248
|
-
|
14,099
|
15,131
|
33,175
|
50,691
|
|
財務キャッシュフロー
|
-
|
151
|
-1,843
|
-1,782
|
-
|
2,497
|
-
|
267
|
646
|
-
|
-1,178
|
2,671
|
-9,574
|
-21,460
|
1,201
|
-19,801
|
-2,995
|
-21,337
|
3,422
|
-29,138
|
-3,529
|
-
|
-8,745
|
5,629
|
-
|
-3,966
|
-42,129
|
-7,320
|
-
|
-25,334
|
-15,753
|
-7,933
|
-23,545
|
-
|
-
|
72,978
|
1,649
|
-40,144
|
-10,038
|
31,248
|
-34,165
|
-10,029
|
-22,308
|
-405
|
-
|
-2,404
|
9,960
|
-512
|
-7,000
|
2,957
|
1,826
|
-10,698
|
-3,370
|
-5,394
|
-
|
4,932
|
-34,945
|
-4,138
|
-23,798
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
-12,062
|
41,906
|
3,603
|
32,088
|
|
FCFマージン(%)
|
-
|
|
|
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
-3.5
|
11.5
|
1.1
|
8.3
|