|
(単位:千ドル)
|
2Q12
|
3Q12
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
2Q15
|
3Q16
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
1Q18
|
2Q18
|
3Q19
|
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
|
-
|
504
|
644
|
800
|
-
|
467
|
1,022
|
775
|
555
|
1,195
|
928
|
1,441
|
-
|
394
|
1,462
|
1,188
|
449
|
1,329
|
592
|
1,830
|
-
|
691
|
1,505
|
1,254
|
1,219
|
650
|
1,253
|
1,107
|
1,082
|
306
|
1,600
|
1,093
|
1,091
|
624
|
1,404
|
-511
|
1,089
|
958
|
1,234
|
997
|
981
|
-38
|
878
|
741
|
702
|
193
|
394
|
550
|
535
|
|
営業キャッシュフロー
|
9,495
|
-
|
57,966
|
-
|
-55
|
49,089
|
26,662
|
1,246
|
54,127
|
29,411
|
6,342
|
748
|
-
|
36,160
|
18,847
|
-8,753
|
15,600
|
27,803
|
31,628
|
24,829
|
-
|
14,668
|
30,513
|
4,125
|
4,090
|
-71,335
|
23,106
|
22,164
|
-4,645
|
44,500
|
37,457
|
-2,547
|
-19,622
|
-765
|
17,741
|
2,322
|
-5,928
|
9,895
|
11,684
|
-9,909
|
-11,193
|
5,706
|
3,130
|
-22,102
|
-6,479
|
3,868
|
11,772
|
-12,395
|
-4,706
|
|
資本的支出
|
-
|
-6,686
|
-9,353
|
-10,569
|
-
|
-5,605
|
-5,001
|
-13,175
|
-7,423
|
-9,851
|
-7,414
|
-6,823
|
-11,030
|
-6,030
|
-3,922
|
-14,091
|
-3,446
|
-2,980
|
-675
|
-1,204
|
-1,345
|
-995
|
-1,222
|
-2,729
|
-3,360
|
-5,311
|
-4,490
|
-1,428
|
-2,728
|
-554
|
-570
|
-665
|
-2,315
|
-4,440
|
-5,944
|
-3,998
|
-5,051
|
-6,170
|
-2,300
|
-1,801
|
-2,261
|
-3,261
|
-1,538
|
-1,710
|
-1,363
|
-1,019
|
-1,343
|
-530
|
-871
|
|
投資キャッシュフロー
|
-8,203
|
-
|
-15,747
|
-
|
-4,223
|
-7,807
|
-2,016
|
-14,490
|
-5,972
|
-5,420
|
-6,703
|
-55,769
|
-23,134
|
-32,312
|
-22,117
|
-
|
18,429
|
15,163
|
-29,062
|
-40,837
|
-
|
7,917
|
-31,353
|
1,222
|
-419
|
76,943
|
14,066
|
-33,087
|
6,584
|
-34,232
|
-30,651
|
13,611
|
25,940
|
19,597
|
-9,449
|
-9,947
|
15,822
|
15,337
|
8,473
|
-17,677
|
13,643
|
14,614
|
-7,941
|
14,827
|
7,465
|
7,948
|
-8,833
|
857
|
-1,275
|
|
配当金の支払額
|
-
|
4,981
|
6,707
|
7,320
|
-
|
1,464
|
1,475
|
1,451
|
8,748
|
8,379
|
8,381
|
8,047
|
-
|
8,318
|
9,171
|
9,038
|
8,677
|
8,527
|
8,186
|
8,152
|
-
|
8,118
|
8,173
|
8,170
|
8,131
|
7,990
|
0
|
-78
|
0
|
-
|
-
|
3,788
|
3,696
|
3,638
|
3,632
|
3,600
|
3,499
|
3,455
|
3,507
|
3,495
|
3,497
|
3,523
|
3,527
|
3,466
|
0
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
10,244
|
5
|
350
|
-
|
5,774
|
6
|
3
|
39,681
|
2,934
|
0
|
-39,134
|
-1,548
|
7,100
|
596
|
-
|
20,464
|
9,154
|
760
|
9,701
|
-
|
2,834
|
0
|
2,198
|
4,573
|
9,875
|
0
|
6,948
|
2,831
|
5,629
|
854
|
8,669
|
6,881
|
9,162
|
434
|
1,965
|
3,655
|
2,267
|
296
|
0
|
-1
|
2,237
|
0
|
161
|
1,479
|
935
|
60
|
0
|
0
|
|
財務キャッシュフロー
|
-8,357
|
-14,238
|
-6,408
|
-
|
-
|
-6,996
|
-1,442
|
-1,260
|
-48,114
|
-11,212
|
-8,137
|
31,166
|
-
|
-14,917
|
-9,669
|
-37,303
|
-28,839
|
-17,644
|
-8,718
|
-17,608
|
-
|
-10,691
|
-8,115
|
-10,124
|
-12,641
|
12,385
|
-30,000
|
-6,729
|
-2,831
|
-5,501
|
-3,323
|
-12,428
|
-10,549
|
-12,709
|
-4,010
|
-5,433
|
-7,126
|
-5,556
|
-3,771
|
-3,336
|
-3,469
|
-5,599
|
-3,497
|
-3,480
|
-1,479
|
-873
|
-60
|
82
|
0
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7,842
|
2,849
|
10,429
|
-12,925
|
-5,577
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-5.0
|
1.7
|
5.9
|
-8.3
|
-3.7
|