|
(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
|
2,043
|
2,056
|
2,139
|
2,220
|
2,328
|
2,433
|
2,463
|
3,024
|
3,316
|
3,432
|
2,930
|
2,927
|
2,984
|
3,087
|
3,179
|
3,765
|
3,564
|
3,386
|
3,518
|
5,043
|
5,075
|
5,209
|
5,169
|
5,422
|
5,831
|
5,519
|
5,409
|
5,631
|
5,507
|
5,498
|
5,393
|
5,358
|
5,353
|
5,386
|
5,442
|
5,403
|
5,484
|
5,581
|
5,670
|
5,934
|
5,935
|
5,954
|
5,970
|
6,270
|
6,558
|
6,813
|
7,002
|
7,067
|
7,107
|
7,399
|
8,343
|
8,954
|
9,329
|
9,927
|
10,112
|
10,580
|
12,291
|
13,262
|
13,410
|
|
株式報酬費用
|
209
|
375
|
361
|
405
|
398
|
442
|
395
|
386
|
251
|
345
|
350
|
376
|
405
|
362
|
466
|
398
|
457
|
412
|
408
|
429
|
535
|
539
|
576
|
477
|
409
|
438
|
362
|
162
|
470
|
514
|
590
|
436
|
509
|
636
|
685
|
443
|
700
|
686
|
917
|
1,040
|
799
|
862
|
1,046
|
1,111
|
595
|
1,085
|
1,084
|
1,061
|
959
|
1,260
|
1,287
|
1,374
|
1,467
|
1,832
|
1,723
|
1,476
|
2,212
|
2,375
|
1,851
|
|
営業キャッシュフロー
|
7,197
|
5,061
|
8,197
|
13,227
|
14,045
|
9,414
|
6,545
|
5,470
|
1,310
|
13,486
|
10,116
|
9,700
|
1,424
|
8,167
|
7,450
|
3,623
|
7,926
|
12,599
|
3,267
|
12,541
|
14,419
|
13,626
|
2,948
|
13,862
|
-11,947
|
16,422
|
10,085
|
12,789
|
6,815
|
18,040
|
6,175
|
16,960
|
10,110
|
17,006
|
17,875
|
13,911
|
1,553
|
18,585
|
6,468
|
17,187
|
14,821
|
25,261
|
-1,373
|
4,128
|
-9,395
|
28,198
|
25,738
|
32,859
|
34,866
|
57,764
|
24,980
|
41,889
|
17,586
|
41,630
|
21,036
|
30,844
|
31,490
|
39,541
|
35,561
|
|
資本的支出
|
-3,626
|
-2,583
|
-7,618
|
-6,230
|
-4,248
|
-7,635
|
-8,200
|
-6,577
|
-4,063
|
-2,466
|
-3,960
|
-1,772
|
-3,298
|
-2,944
|
-3,844
|
-4,466
|
-5,181
|
-4,488
|
-7,444
|
-7,070
|
-6,264
|
-3,991
|
-5,556
|
-5,805
|
-6,556
|
-6,618
|
-3,828
|
-2,701
|
-2,371
|
-1,840
|
-2,994
|
-5,413
|
-9,159
|
-4,929
|
-5,338
|
-5,123
|
-4,848
|
-3,272
|
-5,080
|
-7,594
|
-2,155
|
-4,749
|
-8,796
|
-12,812
|
-11,640
|
-9,028
|
-11,639
|
-16,014
|
-7,873
|
-9,049
|
-11,326
|
-11,903
|
-10,649
|
-10,637
|
-8,722
|
-11,088
|
-13,544
|
-10,798
|
-14,321
|
|
投資キャッシュフロー
|
189
|
-4,944
|
-9,452
|
-6,199
|
-5,174
|
-14,781
|
-8,333
|
-2,094
|
-8,812
|
-2,208
|
-7,542
|
-4,549
|
-7,558
|
-3,760
|
-11,338
|
-3,764
|
-110
|
54
|
293
|
-12,322
|
180
|
38
|
46
|
-5,745
|
49
|
76
|
173
|
-2,635
|
-2,336
|
-1,766
|
-2,936
|
-5,305
|
-9,096
|
-4,783
|
-5,221
|
-5,103
|
-4,787
|
-28,228
|
-15,048
|
-23,369
|
-2,129
|
-5,794
|
-10,122
|
-31,711
|
-11,527
|
-8,845
|
-11,583
|
-9,275
|
-7,829
|
-12,113
|
-86,438
|
-16,124
|
-35,804
|
-10,525
|
-26,493
|
-55,130
|
-164,545
|
-21,268
|
-18,798
|
|
財務キャッシュフロー
|
-3,042
|
313
|
-3,179
|
2,258
|
-3,352
|
989
|
-3,336
|
756
|
-4,116
|
736
|
-3,825
|
475
|
-5,549
|
491
|
-3,819
|
-214
|
-4,969
|
-3,719
|
126,102
|
-1,020
|
-4,923
|
-14,250
|
-5,707
|
-9,637
|
14,363
|
-8,875
|
-2,570
|
-12,799
|
-4,292
|
-17,412
|
22
|
-9,756
|
-4,606
|
-13,774
|
-9,445
|
-11,796
|
3,467
|
8,293
|
13,389
|
1,211
|
-10,468
|
-17,887
|
28,131
|
7,641
|
23,421
|
-21,424
|
-11,933
|
-22,164
|
-27,553
|
-41,727
|
56,225
|
-24,353
|
19,952
|
-32,466
|
6,236
|
21,084
|
142,454
|
-22,360
|
-18,969
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,314
|
19,756
|
17,946
|
28,743
|
21,240
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.4
|
8.1
|
6.1
|
10.2
|
8.7
|