|
(単位:千ドル)
|
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
|
6,351
|
6,454
|
6,569
|
6,145
|
6,038
|
5,970
|
5,797
|
5,595
|
5,667
|
5,454
|
5,258
|
5,160
|
5,108
|
5,038
|
4,871
|
4,813
|
4,620
|
4,589
|
4,555
|
4,444
|
4,294
|
4,223
|
4,129
|
4,298
|
4,589
|
4,976
|
5,020
|
4,974
|
4,676
|
4,600
|
4,636
|
4,614
|
4,607
|
4,520
|
4,794
|
4,946
|
4,933
|
4,703
|
4,677
|
4,697
|
4,994
|
5,527
|
5,175
|
5,445
|
5,272
|
5,076
|
4,802
|
4,681
|
4,708
|
4,749
|
4,852
|
4,793
|
4,782
|
4,755
|
4,491
|
4,370
|
4,548
|
4,627
|
|
株式報酬費用
|
-
|
554
|
381
|
544
|
683
|
753
|
763
|
968
|
804
|
800
|
783
|
1,190
|
926
|
927
|
964
|
1,363
|
885
|
930
|
970
|
1,040
|
647
|
627
|
609
|
317
|
435
|
439
|
441
|
584
|
546
|
556
|
552
|
706
|
348
|
392
|
675
|
469
|
536
|
497
|
1,410
|
1,087
|
814
|
982
|
1,893
|
2,277
|
-338
|
332
|
1,364
|
935
|
1,049
|
1,018
|
1,093
|
884
|
694
|
856
|
868
|
968
|
1,483
|
1,550
|
|
営業キャッシュフロー
|
-
|
-5,932
|
-
|
24,590
|
-10,567
|
-13,235
|
1,554
|
30,217
|
6,213
|
-572
|
-490
|
26,014
|
-2,121
|
5,690
|
10,743
|
19,015
|
-6,195
|
3,890
|
10,778
|
20,565
|
-8,582
|
6,287
|
21,473
|
25,659
|
-
|
8,346
|
17,948
|
10,503
|
3,781
|
23
|
16,103
|
8,897
|
11,169
|
1,045
|
21,498
|
12,820
|
42,573
|
7,650
|
47,815
|
61,739
|
-4,933
|
-1,953
|
19,466
|
-18,879
|
-19,301
|
15,121
|
28,813
|
-13,055
|
-16,906
|
-2,907
|
23,291
|
-19,614
|
5,618
|
-18,352
|
28,499
|
-10,969
|
3,855
|
8,581
|
|
資本的支出
|
-
|
-10,552
|
-4,671
|
-1,851
|
-1,675
|
-2,272
|
-1,534
|
-3,020
|
-2,817
|
-1,992
|
-640
|
-1,846
|
-3,803
|
-3,440
|
-1,913
|
-1,866
|
-6,977
|
-4,987
|
-5,771
|
-3,461
|
-6,528
|
-6,678
|
-7,265
|
-4,758
|
-8,142
|
-5,485
|
-2,601
|
-1,978
|
-3,737
|
-3,294
|
-4,247
|
-2,287
|
-6,087
|
-4,853
|
-10,948
|
-3,981
|
-1,858
|
-6,049
|
-5,068
|
-5,936
|
-6,067
|
-8,805
|
-8,899
|
-8,012
|
-10,426
|
-780
|
-3,069
|
-950
|
-5,955
|
-4,663
|
-3,307
|
-1,590
|
-3,962
|
-2,054
|
-2,502
|
-2,104
|
-5,601
|
-7,814
|
|
投資キャッシュフロー
|
-
|
-10,344
|
-
|
-1,834
|
-1,658
|
-2,255
|
-368
|
-2,513
|
-8,999
|
-13,121
|
11,849
|
-2,506
|
-8,530
|
-10,298
|
-2,184
|
-5,604
|
-26,232
|
-8,421
|
-4,608
|
-4,442
|
-3,947
|
-8,032
|
-8,246
|
-144
|
-
|
-2,483
|
-3,137
|
-238
|
2,640
|
-7,524
|
-10,221
|
6,034
|
-9,354
|
1,322
|
-5,608
|
39,251
|
-1,858
|
-6,044
|
-4,652
|
-5,745
|
-30,669
|
-19,664
|
26,563
|
38,192
|
-9,747
|
34,805
|
-3,069
|
-950
|
-5,955
|
-3,145
|
-3,308
|
-1,590
|
-3,962
|
-2,054
|
-2,502
|
-2,104
|
5,605
|
-7,814
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
900
|
887
|
871
|
880
|
880
|
882
|
881
|
1,181
|
1,084
|
1,086
|
1,085
|
1,081
|
1,023
|
1,018
|
958
|
954
|
938
|
915
|
831
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
-1
|
2,672
|
18,302
|
4,053
|
15,373
|
1,640
|
2,904
|
5,123
|
18,778
|
6,254
|
0
|
9,888
|
16,719
|
45,470
|
18,907
|
42,829
|
8,079
|
5,317
|
4,683
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,315
|
0
|
0
|
|
財務キャッシュフロー
|
-
|
5
|
-
|
-778
|
-9
|
-45
|
-118
|
-902
|
-37
|
36
|
-16
|
-1,003
|
-75
|
-108
|
-36
|
-1,117
|
-1
|
-8,264
|
-8,639
|
-2,207
|
-897
|
-905
|
-930
|
-1,731
|
-
|
-1,192
|
-1,226
|
-4,738
|
-19,407
|
-5,113
|
-16,397
|
-3,310
|
-3,874
|
-6,061
|
-19,698
|
36,136
|
-2,104
|
-51,585
|
-16,748
|
-47,895
|
-18,923
|
-43,111
|
-8,264
|
-7,444
|
-4,695
|
-69
|
-20
|
-783
|
-26
|
-42
|
-3
|
-333
|
-523
|
-24
|
-3,784
|
-6,456
|
-619
|
-66
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20,406
|
25,997
|
-13,073
|
-1,746
|
767
|
|
FCFマージン(%)
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.4
|
12.3
|
-6.5
|
-0.9
|
0.4
|