|
(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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
538
|
565
|
594
|
632
|
662
|
696
|
712
|
756
|
777
|
795
|
835
|
878
|
918
|
929
|
935
|
1,048
|
1,010
|
1,038
|
1,008
|
1,152
|
1,096
|
1,080
|
1,059
|
1,037
|
1,079
|
1,108
|
1,057
|
1,006
|
985
|
979
|
985
|
1,020
|
967
|
971
|
975
|
926
|
938
|
928
|
906
|
947
|
915
|
958
|
950
|
1,210
|
1,151
|
1,309
|
1,537
|
1,605
|
1,693
|
1,696
|
1,712
|
1,770
|
1,884
|
1,926
|
1,890
|
1,947
|
2,139
|
2,102
|
2,040
|
|
株式報酬費用
|
731
|
469
|
481
|
491
|
807
|
377
|
341
|
327
|
644
|
246
|
257
|
244
|
266
|
146
|
193
|
175
|
665
|
284
|
287
|
283
|
532
|
251
|
237
|
273
|
626
|
362
|
270
|
345
|
1,094
|
594
|
582
|
1,433
|
1,620
|
592
|
938
|
1,582
|
2,320
|
1,395
|
1,254
|
993
|
2,972
|
977
|
757
|
790
|
1,978
|
820
|
1,356
|
1,160
|
2,451
|
-712
|
1,143
|
1,292
|
1,324
|
3,919
|
-1,458
|
923
|
1,157
|
1,189
|
969
|
|
営業キャッシュフロー
|
1,243
|
-2,359
|
-4,864
|
17,676
|
1,185
|
-742
|
-14,634
|
12,855
|
1,223
|
-53
|
-2,794
|
23,499
|
4,057
|
-3,504
|
-1,307
|
13,141
|
42
|
5,601
|
-10,902
|
19,545
|
-4,295
|
-
|
1,303
|
15,973
|
2,790
|
-
|
-3,977
|
15,125
|
414
|
-2,959
|
7,390
|
20,057
|
-2,092
|
-6,287
|
8,365
|
20,930
|
-7,398
|
-22,335
|
-9,726
|
-14,353
|
-31,395
|
-38,556
|
-32,720
|
-11,613
|
-59,074
|
-33,604
|
-30,661
|
-12,389
|
-45,399
|
-30,731
|
12,958
|
-10,726
|
-14,972
|
-22,234
|
-30,776
|
19,218
|
-5,918
|
9,059
|
-5,919
|
|
資本的支出
|
-734
|
-1,295
|
-1,199
|
-1,224
|
-925
|
-1,035
|
-1,478
|
-2,288
|
-1,786
|
-2,193
|
-1,562
|
-1,554
|
-987
|
-876
|
-942
|
-1,204
|
-1,398
|
-1,524
|
-1,279
|
-325
|
-523
|
-352
|
-549
|
-163
|
-613
|
-345
|
-628
|
-672
|
-685
|
-852
|
-1,505
|
-987
|
-1,010
|
-651
|
-1,583
|
-2,178
|
-2,851
|
-2,192
|
-1,968
|
-1,941
|
-1,689
|
-5,155
|
-7,037
|
-7,040
|
-8,248
|
-8,204
|
-5,623
|
-31
|
-1,379
|
-770
|
-2,715
|
-1,282
|
-986
|
-1,352
|
-751
|
-801
|
-459
|
-784
|
-278
|
|
投資キャッシュフロー
|
-734
|
-1,295
|
-1,199
|
-1,207
|
-925
|
-1,035
|
-1,279
|
-2,279
|
-1,786
|
-2,191
|
-1,562
|
-1,554
|
-987
|
-856
|
-942
|
-1,112
|
-1,398
|
-1,524
|
-1,279
|
-318
|
-523
|
-
|
371
|
-155
|
-613
|
-
|
-363
|
-406
|
-685
|
-852
|
-1,505
|
-845
|
-1,010
|
-642
|
-1,583
|
-6,651
|
-2,851
|
-1,549
|
-2,001
|
-1,857
|
-1,689
|
-5,380
|
-8,130
|
-7,045
|
-8,248
|
-8,419
|
-8,367
|
-2,537
|
-850
|
-738
|
-7,741
|
-1,316
|
-8,513
|
-1,328
|
-751
|
-783
|
-439
|
-687
|
-241
|
|
配当金の支払額
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
自己株式の取得による支出
|
11,096
|
15,330
|
3,524
|
9,417
|
9,417
|
5,250
|
2,581
|
57
|
384
|
147
|
8,208
|
4,015
|
2,760
|
7,517
|
3,351
|
6,392
|
2,311
|
1,678
|
6,496
|
3,729
|
7,165
|
894
|
116
|
12,311
|
3,745
|
16,343
|
6,207
|
16,006
|
7,377
|
6,495
|
10,215
|
2,490
|
4,715
|
9,981
|
1,127
|
186
|
-
|
-
|
3,740
|
796
|
11,618
|
8,345
|
6,540
|
8,195
|
5,196
|
0
|
0
|
0
|
68
|
0
|
268
|
29
|
24
|
388
|
20
|
2
|
71
|
205
|
23
|
|
財務キャッシュフロー
|
-513
|
3,765
|
6,142
|
-16,602
|
-337
|
1,978
|
16,378
|
-11,169
|
579
|
2,297
|
4,271
|
-21,912
|
-3,050
|
4,308
|
3,556
|
-12,803
|
1,301
|
-3,426
|
11,385
|
-19,215
|
4,587
|
-
|
-1,590
|
-15,638
|
-2,110
|
-
|
4,516
|
-14,231
|
90
|
3,649
|
-4,940
|
-19,084
|
2,990
|
7,763
|
6,242
|
29,782
|
1,307
|
-7,201
|
-3,645
|
14,942
|
32,910
|
43,341
|
41,329
|
58,642
|
66,618
|
37,234
|
67,404
|
17,490
|
70,416
|
33,761
|
-5,121
|
11,900
|
27,659
|
54,625
|
28,201
|
-20,256
|
3,247
|
121,172
|
-7,834
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-31,527
|
18,417
|
-6,377
|
8,275
|
-6,197
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.7
|
3.3
|
-1.9
|
2.4
|
-2.2
|