|
(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
|
2,725
|
2,683
|
2,555
|
2,688
|
2,953
|
2,806
|
2,676
|
2,567
|
2,948
|
2,883
|
3,078
|
2,799
|
3,048
|
3,005
|
2,820
|
2,707
|
3,020
|
3,035
|
3,016
|
2,985
|
3,102
|
3,255
|
3,243
|
3,234
|
3,531
|
3,556
|
3,186
|
2,953
|
3,955
|
3,400
|
4,170
|
3,914
|
4,446
|
4,500
|
4,469
|
3,819
|
4,627
|
4,606
|
4,496
|
4,368
|
4,679
|
4,555
|
4,477
|
4,833
|
5,461
|
4,975
|
5,116
|
4,489
|
4,956
|
4,985
|
5,148
|
5,072
|
5,393
|
5,140
|
4,784
|
5,484
|
5,405
|
5,586
|
5,609
|
|
株式報酬費用
|
106
|
24
|
94
|
66
|
86
|
70
|
27
|
47
|
37
|
-13
|
32
|
39
|
51
|
80
|
81
|
95
|
63
|
65
|
54
|
46
|
49
|
49
|
48
|
62
|
41
|
39
|
39
|
42
|
40
|
77
|
62
|
72
|
62
|
64
|
63
|
-64
|
41
|
78
|
171
|
172
|
171
|
179
|
174
|
171
|
170
|
172
|
165
|
170
|
171
|
170
|
163
|
377
|
160
|
151
|
154
|
141
|
135
|
112
|
96
|
|
営業キャッシュフロー
|
14,774
|
3,347
|
380
|
19,195
|
12,339
|
3,806
|
10,825
|
13,294
|
18,171
|
5,334
|
8,802
|
20,075
|
18,200
|
13,030
|
5,484
|
21,306
|
20,598
|
16,563
|
12,661
|
29,133
|
30,422
|
-
|
28,231
|
32,353
|
43,542
|
-
|
34,420
|
47,963
|
59,280
|
16,892
|
30,860
|
32,410
|
50,611
|
36,543
|
38,056
|
52,482
|
51,529
|
59,348
|
34,294
|
48,599
|
56,658
|
29,306
|
6,588
|
40,581
|
40,617
|
41,621
|
30,015
|
49,412
|
70,143
|
31,916
|
35,406
|
60,442
|
57,499
|
42,591
|
46,531
|
60,075
|
59,089
|
25,712
|
50,925
|
|
資本的支出
|
-1,805
|
-1,978
|
-2,389
|
-3,733
|
-1,397
|
-1,829
|
-2,799
|
-3,668
|
-2,397
|
-1,974
|
-3,638
|
-4,115
|
-1,593
|
-2,964
|
-2,604
|
-4,469
|
-1,998
|
-2,415
|
-3,404
|
-4,323
|
-3,495
|
-4,973
|
-3,366
|
-2,181
|
-4,054
|
-6,263
|
-8,369
|
-13,288
|
-6,226
|
-10,076
|
-11,154
|
-10,877
|
-4,156
|
-5,486
|
-6,205
|
-8,043
|
-3,668
|
-6,701
|
-6,628
|
-8,311
|
-4,770
|
-1,858
|
-9,431
|
-12,956
|
-2,609
|
-5,365
|
-4,308
|
-9,697
|
-5,474
|
-7,286
|
-6,704
|
-10,836
|
-3,704
|
-6,907
|
-10,204
|
-15,466
|
-3,095
|
-5,807
|
-6,296
|
|
投資キャッシュフロー
|
-1,794
|
-1,970
|
-2,379
|
-3,709
|
-1,388
|
-1,828
|
-2,787
|
-3,613
|
-2,397
|
-1,957
|
-3,621
|
-4,087
|
255
|
-2,964
|
-2,604
|
-4,412
|
-1,998
|
-2,410
|
-3,366
|
-4,250
|
-3,480
|
-
|
-3,366
|
-2,168
|
-4,045
|
-
|
-8,350
|
-13,283
|
-6,225
|
-10,076
|
-11,145
|
-10,869
|
-4,150
|
-5,484
|
-6,203
|
-8,044
|
-3,667
|
-6,687
|
-6,628
|
-8,332
|
-4,770
|
-1,857
|
-9,431
|
-12,946
|
-2,606
|
-5,341
|
-4,324
|
-9,681
|
-5,448
|
-7,284
|
-6,687
|
-10,829
|
-3,703
|
-6,906
|
-10,204
|
-15,462
|
-3,093
|
-5,807
|
-6,266
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,914
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
171
|
43
|
17
|
179
|
28
|
123
|
-38,249
|
-9,909
|
-5,143
|
-5,209
|
-5,132
|
-13,171
|
-11,100
|
-5,008
|
-4,778
|
-4,885
|
-4,765
|
-4,656
|
1,018
|
-5,407
|
57
|
-
|
-69,687
|
521
|
46
|
-
|
117
|
161
|
123
|
202
|
78
|
-135,194
|
7
|
140
|
-4,060
|
-1,580
|
139
|
264
|
-279,804
|
16
|
58
|
53
|
-229,822
|
-19,957
|
-30,000
|
285
|
7
|
19
|
-
|
-
|
563
|
473
|
-303,803
|
112
|
58
|
0
|
-
|
-
|
0
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,327
|
44,609
|
55,994
|
19,905
|
44,629
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.6
|
14.2
|
16.9
|
6.9
|
16.9
|