|
(単位:千ドル)
|
1Q12
|
2Q12
|
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
|
3Q22
|
1Q23
|
2Q23
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
2,974
|
2,737
|
2,898
|
3,253
|
3,110
|
3,111
|
2,895
|
2,999
|
2,992
|
3,332
|
3,242
|
3,814
|
3,708
|
3,609
|
3,288
|
3,957
|
3,972
|
4,549
|
5,351
|
6,659
|
6,001
|
5,927
|
5,767
|
7,467
|
8,660
|
9,095
|
9,118
|
9,263
|
8,832
|
8,030
|
7,901
|
7,912
|
7,403
|
7,344
|
7,244
|
7,135
|
7,081
|
7,129
|
6,993
|
6,950
|
10,467
|
10,502
|
10,276
|
10,679
|
10,469
|
-
|
-
|
10,890
|
11,592
|
11,893
|
11,840
|
12,188
|
12,202
|
11,957
|
12,266
|
12,219
|
12,135
|
|
株式報酬費用
|
620
|
827
|
799
|
667
|
664
|
985
|
825
|
860
|
717
|
1,041
|
949
|
926
|
836
|
1,083
|
1,072
|
904
|
911
|
1,131
|
1,326
|
695
|
1,147
|
1,392
|
1,488
|
1,887
|
1,069
|
1,882
|
1,316
|
1,319
|
1,335
|
1,759
|
1,531
|
1,573
|
1,556
|
1,955
|
-1
|
997
|
2,071
|
1,649
|
1,716
|
2,182
|
2,262
|
2,762
|
2,741
|
4,207
|
751
|
2,878
|
3,094
|
1,981
|
-
|
3,566
|
1,101
|
3,074
|
2,502
|
-421
|
1,842
|
2,784
|
3,153
|
|
営業キャッシュフロー
|
907
|
3,511
|
9,045
|
10,124
|
-3,889
|
11,463
|
18,713
|
16,091
|
-1,908
|
3,617
|
16,249
|
11,549
|
6,471
|
6,268
|
17,111
|
8,404
|
3,202
|
915
|
28,785
|
19,743
|
7,205
|
18,444
|
22,871
|
11,930
|
14,440
|
20,343
|
16,460
|
18,418
|
8,118
|
19,471
|
26,207
|
25,703
|
-2,160
|
40,040
|
32,372
|
36,543
|
9,516
|
37,427
|
25,005
|
26,942
|
-7,396
|
25,338
|
5,785
|
25,154
|
-11,177
|
17,326
|
-
|
-17,247
|
-
|
38,607
|
-10,758
|
9,388
|
11,370
|
35,612
|
-18,153
|
18,401
|
20,347
|
|
資本的支出
|
-3,161
|
-4,064
|
-3,239
|
-3,301
|
-1,716
|
-2,364
|
-3,059
|
-7,740
|
-3,614
|
-4,419
|
-5,451
|
-7,362
|
-4,616
|
-2,969
|
-3,758
|
-5,900
|
-4,079
|
-4,628
|
-6,811
|
-6,802
|
-4,301
|
-4,149
|
-2,824
|
-3,094
|
-1,928
|
-4,154
|
-3,302
|
-5,131
|
-2,338
|
-2,509
|
-2,389
|
-5,052
|
-1,854
|
-2,989
|
-1,918
|
-2,671
|
1,088
|
1,691
|
3,125
|
-
|
3,648
|
-10,400
|
-
|
-
|
-2,953
|
-15
|
-2,759
|
-5,273
|
-
|
-8,479
|
-4,629
|
-5,439
|
-5,198
|
-6,145
|
-3,202
|
-3,321
|
-3,824
|
|
投資キャッシュフロー
|
-3,623
|
-2,753
|
-3,820
|
-3,345
|
-1,482
|
49
|
-1,166
|
-7,488
|
-10,122
|
-2,631
|
-4,745
|
-22,927
|
-4,964
|
-2,416
|
-21,966
|
-4,733
|
-4,029
|
-186,300
|
-6,163
|
-6,737
|
3,366
|
-3,418
|
-8,086
|
-215,901
|
-16,587
|
-4,332
|
-6,031
|
-5,348
|
-2,052
|
-2,374
|
2,578
|
4,334
|
-2,420
|
-3,239
|
-1,318
|
-2,985
|
5,429
|
-2,893
|
-1,690
|
-6,394
|
-480,433
|
-364
|
-70,136
|
-3,378
|
-4,832
|
-
|
-
|
-112,684
|
-114,197
|
-7,399
|
-4,041
|
-4,867
|
-5,314
|
-5,669
|
-3,217
|
-3,128
|
-485
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
923
|
921
|
1,153
|
1,164
|
1,167
|
1,168
|
1,404
|
1,420
|
1,421
|
1,425
|
1,427
|
1,433
|
1,434
|
1,439
|
1,439
|
1,706
|
-
|
556
|
1,996
|
2,005
|
2,861
|
2,004
|
-
|
2,017
|
2,016
|
2,022
|
2,001
|
2,003
|
2,003
|
2,011
|
2,011
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
55
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
650,000
|
0
|
75,000
|
0
|
-
|
-
|
-
|
120,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-208
|
1,497
|
42
|
-857
|
-117
|
105
|
-766
|
-308
|
250
|
499
|
450
|
540
|
27
|
-2,518
|
-6,257
|
-39,639
|
-4,883
|
175,123
|
-19,093
|
-14,144
|
-17,945
|
-12,206
|
-6,355
|
226,627
|
-15,002
|
-12,626
|
-15,453
|
-16,421
|
-8,062
|
-16,164
|
-27,542
|
-16,010
|
-10,942
|
-18,642
|
-20,847
|
-1,120
|
21,719
|
-3,183
|
-26,216
|
-2,509
|
373,755
|
-6,895
|
66,392
|
-12,552
|
-12,881
|
-
|
-
|
103,985
|
98,675
|
-19,570
|
-30,583
|
-17,256
|
-21,660
|
-17,248
|
-977
|
-17,745
|
-11,798
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
-
|
|
-
|
|
|
|
6,172
|
29,467
|
-21,355
|
15,080
|
16,523
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
-
|
|
-
|
|
|
|
2.6
|
11.9
|
-9.1
|
5.8
|
6.4
|