|
(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
|
3,396
|
3,591
|
3,626
|
4,110
|
4,359
|
3,585
|
3,910
|
3,885
|
4,012
|
4,107
|
4,082
|
4,210
|
4,117
|
4,601
|
4,544
|
4,733
|
4,945
|
4,971
|
4,992
|
5,044
|
5,051
|
5,359
|
5,207
|
5,331
|
5,303
|
5,237
|
5,473
|
5,762
|
5,633
|
5,642
|
5,821
|
5,888
|
8,967
|
8,783
|
-932
|
5,698
|
5,828
|
5,815
|
5,907
|
5,886
|
5,900
|
5,945
|
6,056
|
6,015
|
6,319
|
6,326
|
6,219
|
6,257
|
6,364
|
6,461
|
6,744
|
6,683
|
6,726
|
7,712
|
7,497
|
7,601
|
7,587
|
7,844
|
8,068
|
|
株式報酬費用
|
658
|
671
|
541
|
406
|
297
|
90
|
263
|
347
|
405
|
465
|
676
|
594
|
717
|
-64
|
432
|
-
|
616
|
488
|
498
|
590
|
516
|
612
|
608
|
696
|
922
|
607
|
853
|
782
|
1,179
|
908
|
1,023
|
1,239
|
1,225
|
1,198
|
1,143
|
919
|
995
|
1,238
|
1,251
|
1,494
|
1,345
|
1,356
|
1,183
|
1,314
|
1,379
|
950
|
1,698
|
1,532
|
1,312
|
1,301
|
1,077
|
1,292
|
1,070
|
1,482
|
1,824
|
1,338
|
1,417
|
1,398
|
1,362
|
|
営業キャッシュフロー
|
15,179
|
694
|
12,152
|
7,647
|
13,466
|
10,393
|
19,731
|
11,229
|
16,793
|
11,727
|
17,091
|
-
|
9,674
|
5,964
|
17,472
|
11,206
|
15,124
|
9,466
|
12,222
|
14,499
|
8,143
|
12,404
|
15,082
|
16,423
|
21,379
|
9,218
|
19,281
|
-
|
22,805
|
25,795
|
19,303
|
10,736
|
26,362
|
20,077
|
19,858
|
14,529
|
15,411
|
24,096
|
34,263
|
20,609
|
14,460
|
20,739
|
15,196
|
16,827
|
30,021
|
9,734
|
29,749
|
12,784
|
36,626
|
17,993
|
29,373
|
15,245
|
40,439
|
22,308
|
41,647
|
22,921
|
55,011
|
25,024
|
46,137
|
|
資本的支出
|
-6,963
|
-4,695
|
-5,057
|
-6,499
|
-3,404
|
-2,930
|
-2,872
|
-5,681
|
-5,477
|
-3,510
|
-3,690
|
-5,667
|
-4,588
|
-5,285
|
-4,933
|
-8,062
|
-4,696
|
-3,329
|
-3,876
|
-4,855
|
-5,285
|
-5,558
|
-6,330
|
-13,868
|
-5,299
|
-6,129
|
-4,908
|
-11,353
|
-2,969
|
-3,504
|
-3,835
|
-4,966
|
-8,030
|
-9,512
|
-10,204
|
-4,614
|
-3,607
|
-3,330
|
-6,358
|
-3,948
|
-6,463
|
-5,154
|
-6,824
|
-11,378
|
-8,380
|
-5,016
|
-5,768
|
-7,156
|
-5,049
|
-7,227
|
-6,917
|
-10,047
|
-7,673
|
-9,886
|
-9,535
|
-8,661
|
-15,463
|
-9,753
|
-10,966
|
|
投資キャッシュフロー
|
-6,963
|
-4,695
|
-5,102
|
-6,499
|
-3,404
|
-2,930
|
-2,872
|
-5,681
|
-5,477
|
-3,510
|
-3,690
|
-
|
-5,388
|
-5,285
|
-5,533
|
-8,062
|
-5,296
|
-3,329
|
-3,876
|
-4,855
|
-5,285
|
-5,808
|
-6,330
|
-13,584
|
-5,299
|
-6,129
|
-4,908
|
-
|
-2,969
|
-3,504
|
-3,835
|
-4,966
|
-8,030
|
-9,512
|
-10,204
|
-4,614
|
-3,607
|
-3,330
|
-6,358
|
-3,948
|
-6,463
|
-5,154
|
-6,824
|
-11,378
|
-8,380
|
-5,016
|
-5,768
|
-7,156
|
-5,049
|
-7,227
|
-6,917
|
-10,047
|
-7,673
|
-9,886
|
-9,535
|
-8,661
|
-15,463
|
-9,753
|
-10,966
|
|
自己株式の取得による支出
|
3,673
|
6,332
|
6,259
|
5,379
|
3,673
|
3,300
|
16,700
|
7,051
|
7,308
|
12,400
|
4,200
|
3,204
|
5,725
|
7,433
|
9,495
|
9,145
|
9,076
|
9,699
|
8,003
|
4,747
|
1,648
|
2,551
|
10,926
|
12,874
|
11,187
|
0
|
0
|
0
|
3,486
|
7,816
|
11,289
|
12,576
|
9,119
|
19,197
|
19,196
|
18,096
|
2,398
|
12,042
|
7,685
|
10,546
|
14,196
|
25,559
|
25,536
|
24,794
|
26,688
|
25,598
|
22,795
|
18,594
|
17,787
|
9,418
|
9,324
|
9,181
|
9,526
|
9,589
|
9,494
|
8,996
|
9,617
|
12,838
|
13,553
|
|
財務キャッシュフロー
|
-2,908
|
-5,442
|
-5,119
|
-4,616
|
-2,091
|
-2,017
|
-16,104
|
-6,495
|
-6,104
|
-11,059
|
-2,847
|
-
|
-5,018
|
-6,651
|
-9,072
|
-8,657
|
-8,242
|
-8,352
|
-6,729
|
-3,369
|
597
|
-1,968
|
-10,805
|
-13,037
|
-9,682
|
35
|
1,087
|
-
|
-2,267
|
-5,498
|
-9,118
|
-10,540
|
-5,620
|
-17,070
|
-17,946
|
-16,320
|
-916
|
-8,795
|
-5,158
|
-5,774
|
-9,051
|
-23,172
|
-23,909
|
-23,483
|
-24,837
|
-23,401
|
-21,575
|
-12,330
|
-16,313
|
-5,610
|
-7,211
|
-6,629
|
-6,421
|
-5,981
|
-7,517
|
-6,620
|
-8,107
|
-9,843
|
-12,591
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,112
|
14,260
|
39,548
|
15,271
|
35,171
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
6.4
|
14.9
|