|
(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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
株式報酬費用
|
898
|
931
|
782
|
1,328
|
1,219
|
1,132
|
1,101
|
1,121
|
1,180
|
1,011
|
1,027
|
989
|
1,099
|
952
|
548
|
733
|
906
|
628
|
906
|
620
|
935
|
880
|
983
|
800
|
1,001
|
886
|
1,055
|
949
|
1,303
|
1,100
|
823
|
969
|
1,160
|
1,415
|
1,543
|
1,498
|
1,583
|
2,464
|
974
|
1,165
|
1,222
|
1,189
|
1,650
|
1,397
|
1,473
|
1,616
|
1,686
|
1,754
|
1,552
|
1,505
|
1,977
|
1,977
|
2,017
|
2,088
|
1,370
|
1,653
|
|
営業キャッシュフロー
|
6,207
|
-1,342
|
21,031
|
26,543
|
13,457
|
12,735
|
14,694
|
-
|
5,928
|
26,519
|
33,472
|
-
|
5,695
|
9,889
|
19,801
|
13,297
|
8,450
|
-13,477
|
25,276
|
12,823
|
8,104
|
2,618
|
13,744
|
14,983
|
-4,970
|
-3,927
|
-
|
25,759
|
-14,316
|
-25,531
|
20,219
|
23,425
|
1,541
|
-3,726
|
18,148
|
30,071
|
15,373
|
-4,245
|
19,532
|
13,308
|
-24,179
|
-11,672
|
10,917
|
27,982
|
4,682
|
3,205
|
51,281
|
60,539
|
30,514
|
53,111
|
21,603
|
12,277
|
34,994
|
64,036
|
-597
|
24,563
|
|
資本的支出
|
-2,632
|
-2,091
|
-2,850
|
-2,317
|
-2,215
|
-3,127
|
-2,807
|
-2,987
|
-2,387
|
-2,966
|
-2,483
|
-9,879
|
-3,649
|
-2,927
|
-4,652
|
-4,016
|
-4,705
|
-2,687
|
-2,681
|
-1,423
|
-1,390
|
-2,804
|
-2,025
|
-2,644
|
-1,991
|
-2,724
|
-2,205
|
-4,134
|
-5,701
|
-6,000
|
-8,509
|
-3,001
|
-4,322
|
-1,013
|
-6,933
|
-9,177
|
-5,614
|
-10,942
|
-5,976
|
-3,979
|
-3,061
|
-3,865
|
-5,296
|
-3,373
|
-3,798
|
-3,424
|
-6,061
|
-5,492
|
-4,754
|
-5,452
|
-9,142
|
-9,776
|
-9,333
|
-14,245
|
-14,476
|
-12,985
|
|
投資キャッシュフロー
|
-2,156
|
-912
|
-3,161
|
-620
|
-3,308
|
-3,939
|
-1,396
|
-
|
-3,287
|
-3,597
|
-2,670
|
-
|
-2,089
|
-71,236
|
-46
|
-6,214
|
-4,237
|
-277
|
-4,843
|
-541
|
-1,415
|
-1,071
|
-2,490
|
-5,003
|
-2,992
|
-3,452
|
-
|
27,772
|
-4,731
|
-5,715
|
-7,769
|
-3,004
|
-3,206
|
-15,810
|
-9,897
|
-9,601
|
-5,842
|
-11,844
|
-7,281
|
-2,652
|
-14,158
|
-1,458
|
5,566
|
1,100
|
-4,182
|
-1,529
|
-13,228
|
-28,478
|
-1,559
|
6,448
|
-8,806
|
-30,425
|
-9,212
|
-131
|
-15,628
|
-13,071
|
|
配当金の支払額
|
1,143
|
1,143
|
1,145
|
1,463
|
1,476
|
1,476
|
1,480
|
1,673
|
1,681
|
3,342
|
3,325
|
3,378
|
3,276
|
3,214
|
3,120
|
3,162
|
3,134
|
3,049
|
2,978
|
3,083
|
3,089
|
3,092
|
3,099
|
3,210
|
3,216
|
3,228
|
3,227
|
3,335
|
3,344
|
3,344
|
3,344
|
3,343
|
3,352
|
3,359
|
3,466
|
3,468
|
3,477
|
3,490
|
3,599
|
3,600
|
3,621
|
3,621
|
3,623
|
3,734
|
3,742
|
3,743
|
3,743
|
3,854
|
3,833
|
3,904
|
3,912
|
3,912
|
3,910
|
4,014
|
3,918
|
3,847
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,148
|
23,306
|
29,986
|
19,377
|
29,101
|
18,419
|
9,249
|
22,966
|
16,120
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,554
|
-
|
-
|
1,248
|
8,857
|
30,252
|
25,237
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,071
|
1,071
|
1,072
|
1,072
|
1,072
|
1,070
|
1,072
|
1,071
|
-
|
-
|
-
|
-
|
-
|
-
|
59
|
37
|
48
|
48
|
48
|
49
|
49
|
49
|
49
|
50
|
50
|
50
|
50
|
51
|
51
|
51
|
51
|
52
|
52
|
52
|
70
|
53
|
35
|
53
|
53
|
54
|
54
|
54
|
55
|
55
|
55
|
55
|
56
|
56
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,658
|
-1,798
|
-2,123
|
-2,224
|
-1,722
|
-1,565
|
-2,268
|
-
|
-3,243
|
-9,346
|
-14,342
|
-
|
-34,460
|
91,785
|
-32,032
|
-21,381
|
-13,025
|
-26,015
|
-19,146
|
-3,132
|
-3,773
|
-2,494
|
-1,340
|
-2,695
|
-3,962
|
-627
|
-
|
-3,386
|
-4,338
|
-3,399
|
-3,510
|
-3,395
|
-4,515
|
-1,866
|
-3,536
|
-3,521
|
-4,725
|
215
|
-3,574
|
-3,581
|
-2,321
|
-3,154
|
-3,521
|
-3,696
|
-6,170
|
-3,658
|
-3,691
|
-3,780
|
-21,649
|
-8,401
|
-5,310
|
-4,475
|
-4,574
|
-12,492
|
-35,372
|
-28,031
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,501
|
25,661
|
49,791
|
-15,073
|
11,578
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.3
|
15.1
|
32.4
|
-9.7
|
7.3
|