|
(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
|
1,965
|
1,979
|
1,908
|
1,953
|
1,850
|
1,826
|
1,738
|
1,783
|
1,408
|
1,561
|
1,614
|
1,643
|
1,586
|
1,552
|
1,590
|
1,603
|
1,576
|
1,598
|
1,729
|
1,774
|
1,835
|
1,770
|
2,084
|
2,573
|
2,572
|
2,552
|
2,516
|
2,582
|
2,643
|
2,592
|
2,552
|
2,434
|
2,399
|
2,152
|
2,080
|
2,023
|
2,033
|
1,990
|
1,920
|
2,171
|
2,563
|
2,538
|
2,531
|
2,486
|
2,421
|
2,419
|
2,455
|
2,369
|
2,371
|
2,357
|
4,680
|
2,856
|
2,940
|
3,018
|
3,061
|
3,555
|
3,200
|
3,227
|
|
株式報酬費用
|
10
|
12
|
14
|
12
|
12
|
24
|
8
|
13
|
48
|
48
|
48
|
49
|
47
|
49
|
48
|
47
|
49
|
64
|
55
|
2,735
|
1,741
|
-53
|
604
|
757
|
-
|
-
|
291
|
1,258
|
551
|
176
|
224
|
30
|
398
|
199
|
-103
|
105
|
505
|
397
|
415
|
660
|
556
|
1,130
|
780
|
822
|
551
|
864
|
893
|
1,390
|
1,220
|
814
|
927
|
853
|
1,047
|
1,141
|
1,007
|
969
|
1,109
|
1,001
|
|
営業キャッシュフロー
|
9,088
|
10,860
|
5,366
|
-954
|
3,475
|
6,211
|
1,839
|
-2,675
|
4,164
|
4,383
|
2,282
|
730
|
-183
|
10,901
|
11,070
|
-858
|
2,952
|
2,538
|
9,748
|
2,547
|
339
|
-
|
8,325
|
8,088
|
-
|
-
|
7,685
|
4,606
|
2,188
|
5,440
|
-1,243
|
5,106
|
6,359
|
14,544
|
-3,806
|
12,615
|
7,639
|
5,778
|
11,217
|
3,375
|
-7,889
|
-8,654
|
3,875
|
8,805
|
10,583
|
9,479
|
12,486
|
17,040
|
10,592
|
9,276
|
12,429
|
11,095
|
11,846
|
9,891
|
6,882
|
9,499
|
676
|
24,983
|
|
資本的支出
|
-792
|
-885
|
-869
|
-890
|
-1,336
|
-1,797
|
-2,544
|
-1,894
|
-1,230
|
-1,491
|
-1,807
|
-717
|
-970
|
-1,434
|
-882
|
-1,315
|
-1,362
|
-2,022
|
-5,026
|
-1,801
|
-1,960
|
-784
|
-790
|
-3,099
|
-498
|
-692
|
-988
|
-1,228
|
-648
|
-931
|
-769
|
-270
|
-355
|
-764
|
-419
|
-1,201
|
-405
|
-475
|
-637
|
-716
|
-297
|
-448
|
-531
|
-846
|
-434
|
-561
|
-759
|
-1,454
|
-1,393
|
-1,956
|
-1,277
|
-762
|
-759
|
-1,066
|
-690
|
-950
|
-967
|
-1,684
|
|
投資キャッシュフロー
|
-791
|
-885
|
-3,840
|
-890
|
-1,305
|
-1,797
|
-2,536
|
-1,895
|
-1,205
|
-1,476
|
-1,597
|
-712
|
1,474
|
-1,432
|
-1,034
|
-1,262
|
-1,362
|
-2,018
|
-4,906
|
-1,857
|
-1,960
|
-
|
-92,787
|
-3,085
|
-
|
-
|
-989
|
-1,216
|
-648
|
-921
|
-779
|
-238
|
11,983
|
-762
|
7,281
|
-1,091
|
-405
|
-475
|
-637
|
-91,441
|
-297
|
52
|
-531
|
-797
|
-434
|
-560
|
-759
|
-1,450
|
-1,393
|
-1,930
|
-1,271
|
-50,659
|
-818
|
-1,020
|
-23,483
|
-2,646
|
-707
|
-1,682
|
|
自己株式の取得による支出
|
124
|
11
|
9
|
10
|
121
|
20
|
16
|
18
|
130
|
20
|
16
|
22
|
110
|
29
|
26
|
40
|
228
|
49
|
40
|
46
|
344
|
46
|
56
|
48
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,132
|
-
|
-
|
22,404
|
21,512
|
23,831
|
31,247
|
32,863
|
32,671
|
35,252
|
35,390
|
67,407
|
27,086
|
-
|
-
|
-
|
-
|
52,659
|
43,533
|
33,814
|
43,068
|
45,073
|
40,304
|
35,147
|
33,386
|
42,831
|
40,090
|
599
|
75,392
|
40,561
|
39,661
|
66,446
|
47,449
|
54,997
|
32,311
|
|
長期借入金の返済による支出
|
8
|
9
|
1,082
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,400
|
-
|
-
|
29,264
|
21,441
|
23,039
|
29,027
|
37,423
|
36,942
|
51,612
|
48,134
|
69,925
|
35,005
|
-
|
-
|
-
|
-
|
42,533
|
35,204
|
35,458
|
48,432
|
47,123
|
55,029
|
48,395
|
47,759
|
49,362
|
47,238
|
5,766
|
37,518
|
47,101
|
49,164
|
49,272
|
54,253
|
52,878
|
55,049
|
|
財務キャッシュフロー
|
-1,324
|
-1,462
|
-2,521
|
-1,448
|
-1,554
|
-5,786
|
48
|
-1,331
|
-1,548
|
-1,327
|
-1,209
|
-1,421
|
-1,557
|
-162
|
-124
|
563
|
386
|
-142
|
174
|
-634
|
-1,500
|
-
|
55,814
|
-6,339
|
-
|
-
|
-7,818
|
-2,267
|
-556
|
882
|
-5,855
|
-5,588
|
-17,729
|
-14,113
|
-3,688
|
-8,866
|
-1,331
|
-1,276
|
-600
|
66,785
|
8,505
|
6,940
|
-3,043
|
-6,769
|
-3,590
|
-15,189
|
-13,206
|
-15,164
|
-7,439
|
-8,289
|
-6,673
|
36,709
|
-8,060
|
-11,080
|
15,928
|
-8,219
|
3,914
|
-24,280
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,825
|
6,192
|
8,549
|
-291
|
23,299
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.0
|
4.7
|
5.5
|
-0.2
|
15.8
|