|
(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
|
|
減価償却費
|
4,989
|
4,593
|
4,510
|
4,489
|
4,606
|
4,360
|
4,548
|
4,494
|
4,289
|
4,410
|
4,577
|
4,654
|
4,719
|
4,675
|
4,820
|
4,928
|
4,783
|
4,806
|
5,042
|
4,722
|
4,999
|
5,000
|
5,024
|
5,092
|
5,086
|
4,954
|
4,915
|
4,876
|
5,000
|
4,925
|
4,924
|
4,788
|
3,976
|
4,454
|
4,415
|
4,014
|
4,140
|
4,005
|
4,214
|
4,026
|
4,325
|
3,862
|
3,853
|
3,947
|
3,857
|
3,838
|
3,978
|
3,941
|
3,947
|
4,060
|
4,029
|
3,920
|
3,872
|
3,982
|
3,816
|
3,853
|
3,844
|
3,835
|
|
株式報酬費用
|
253
|
490
|
475
|
484
|
390
|
383
|
342
|
286
|
373
|
320
|
297
|
335
|
317
|
312
|
316
|
291
|
427
|
487
|
733
|
709
|
804
|
778
|
579
|
-902
|
444
|
638
|
-115
|
-13
|
491
|
316
|
179
|
-865
|
151
|
-28
|
77
|
134
|
254
|
457
|
288
|
269
|
277
|
349
|
157
|
356
|
268
|
495
|
382
|
143
|
357
|
364
|
364
|
365
|
375
|
410
|
309
|
433
|
293
|
329
|
|
営業キャッシュフロー
|
6,252
|
4,713
|
16,868
|
9,868
|
6,689
|
11,491
|
26,265
|
16,856
|
21,145
|
1,461
|
17,413
|
19,870
|
6,808
|
3,652
|
11,991
|
32,655
|
16,054
|
4,985
|
17,563
|
19,767
|
27,516
|
-41
|
26,294
|
24,864
|
17,632
|
-3,477
|
20,935
|
7,407
|
24,440
|
7,035
|
12,832
|
10,940
|
23,396
|
-8
|
15,296
|
14,012
|
42,190
|
23,728
|
36,202
|
27,792
|
16,989
|
5,712
|
17,300
|
29,355
|
38,422
|
2,517
|
33,419
|
26,306
|
16,700
|
13,590
|
23,664
|
26,241
|
15,080
|
11,619
|
10,180
|
24,817
|
16,832
|
-1,827
|
|
資本的支出
|
-3,375
|
-8,017
|
-8,444
|
-3,048
|
-8,318
|
-5,247
|
-2,980
|
-2,460
|
-3,305
|
-5,253
|
-4,030
|
-6,717
|
-5,410
|
-7,705
|
-4,413
|
-2,259
|
-3,138
|
-4,236
|
-6,450
|
-9,143
|
-7,440
|
-3,814
|
-3,858
|
-2,533
|
-2,653
|
-2,328
|
-4,140
|
-9,652
|
-2,777
|
-2,177
|
-2,036
|
-2,130
|
-3,414
|
-4,573
|
-4,470
|
-3,252
|
-2,439
|
-3,439
|
-4,464
|
-1,687
|
-1,529
|
-2,201
|
-5,301
|
-4,356
|
-3,179
|
-5,294
|
-2,206
|
-3,206
|
-3,697
|
-1,544
|
-2,295
|
-2,070
|
-3,589
|
-3,782
|
-1,981
|
-1,916
|
-2,404
|
-2,896
|
|
投資キャッシュフロー
|
-353
|
-5,772
|
-9,300
|
-732
|
-9,943
|
-11,390
|
-822
|
554
|
-23
|
-12,084
|
3,788
|
-3,739
|
1,523
|
-261
|
-1,985
|
4,151
|
-728
|
-2,327
|
-4,083
|
-5,388
|
-5,622
|
-3,765
|
-3,840
|
-3,156
|
-2,318
|
-1,968
|
-4,110
|
-2,516
|
-2,745
|
-2,114
|
-2,006
|
-2,635
|
6,940
|
-3,765
|
-4,539
|
-3,252
|
-2,439
|
-2,214
|
-776
|
-1,687
|
-1,529
|
6,005
|
-12,415
|
-6,032
|
-33,525
|
-10,292
|
-41,775
|
-15,931
|
1,989
|
-6,360
|
-5,710
|
-9,910
|
-2,778
|
-3,501
|
8,524
|
-4,602
|
-1,102
|
1,889
|
|
配当金の支払額
|
2,017
|
2,014
|
2,015
|
2,016
|
2,594
|
17,023
|
0
|
2,603
|
2,605
|
2,897
|
2,897
|
2,898
|
2,900
|
3,481
|
3,483
|
3,484
|
3,992
|
3,992
|
3,926
|
4,736
|
4,738
|
4,722
|
5,285
|
5,286
|
5,239
|
5,243
|
13,801
|
5,226
|
5,065
|
5,072
|
31,779
|
5,074
|
5,075
|
5,610
|
5,496
|
5,288
|
-
|
-
|
6,324
|
31,678
|
25,372
|
0
|
14,742
|
8,186
|
20,879
|
0
|
16,304
|
9,217
|
21,928
|
9,189
|
9,192
|
9,991
|
20,184
|
9,967
|
9,967
|
9,982
|
16,363
|
9,974
|
|
自己株式の取得による支出
|
847
|
0
|
0
|
503
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,761
|
-
|
-
|
7,585
|
328
|
-
|
-
|
0
|
6,878
|
1,100
|
0
|
0
|
22,020
|
-
|
-
|
-
|
-
|
-
|
-
|
16,156
|
0
|
-
|
-
|
-
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,190
|
9,938
|
17
|
59
|
62
|
62
|
63
|
25,917
|
118
|
120
|
120
|
122
|
150
|
138
|
133,171
|
251
|
809
|
17,416
|
10,813
|
5,802
|
829
|
916
|
10,857
|
15,799
|
14,059
|
136
|
111
|
150
|
165
|
145
|
8,133
|
8,135
|
-
|
-
|
-
|
-
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,054
|
-11,655
|
-1,829
|
-2,340
|
-2,609
|
-16,799
|
1,027
|
-28,185
|
-2,583
|
-2,936
|
-2,924
|
-2,809
|
-3,046
|
-4,521
|
-64,316
|
-19,080
|
-4,354
|
-32,463
|
-21,808
|
-10,489
|
-5,261
|
-8,214
|
-16,060
|
-27,808
|
-20,394
|
-5,246
|
-13,908
|
-27,343
|
-4,593
|
-5,580
|
-23,933
|
-13,232
|
-5,194
|
-13,879
|
78,204
|
-55,434
|
-50,148
|
-3,797
|
-6,458
|
-30,586
|
-26,282
|
653
|
-15,126
|
-8,245
|
-21,777
|
-95
|
-16,415
|
-9,304
|
-23,847
|
-9,312
|
-9,141
|
-10,031
|
-22,476
|
-10,054
|
-10,057
|
-10,012
|
-18,299
|
-10,067
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,837
|
8,199
|
22,901
|
14,428
|
-4,723
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
5.7
|
14.3
|
9.8
|
-3.2
|