|
(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
|
541
|
561
|
534
|
579
|
784
|
891
|
910
|
847
|
811
|
828
|
1,043
|
1,162
|
1,359
|
1,362
|
1,441
|
1,494
|
1,504
|
1,935
|
1,768
|
1,967
|
2,170
|
2,241
|
2,198
|
2,128
|
2,278
|
2,253
|
2,450
|
2,490
|
2,455
|
2,434
|
2,273
|
2,266
|
2,181
|
2,263
|
3,057
|
5,489
|
3,908
|
4,425
|
4,600
|
4,727
|
4,572
|
4,277
|
6,837
|
24,606
|
8,134
|
8,055
|
8,580
|
9,055
|
8,134
|
8,096
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
96
|
96
|
157
|
115
|
149
|
289
|
459
|
215
|
149
|
208
|
272
|
211
|
279
|
237
|
260
|
217
|
327
|
330
|
344
|
326
|
429
|
412
|
380
|
190
|
540
|
445
|
438
|
249
|
739
|
990
|
695
|
1,788
|
868
|
1,182
|
3,260
|
215
|
1,268
|
2,008
|
3,611
|
2,381
|
2,197
|
2,039
|
3,703
|
3,452
|
3,432
|
4,371
|
2,056
|
2,679
|
2,968
|
3,183
|
2,993
|
2,792
|
2,928
|
3,837
|
3,239
|
3,138
|
3,881
|
3,812
|
3,382
|
|
営業キャッシュフロー
|
2,888
|
-
|
4,334
|
3,580
|
3,412
|
1,514
|
3,525
|
2,951
|
2,805
|
2,774
|
3,895
|
2,899
|
426
|
3,318
|
2,432
|
4,640
|
2,861
|
6,101
|
991
|
6,950
|
3,632
|
-2,303
|
5,442
|
979
|
2,681
|
-
|
7,805
|
9,641
|
6,543
|
3,657
|
10,092
|
10,262
|
724
|
6,414
|
11,018
|
8,403
|
2,068
|
10,542
|
10,943
|
13,520
|
9,589
|
4,434
|
15,898
|
9,302
|
-2,811
|
10,557
|
7,718
|
12,519
|
9,939
|
9,776
|
11,535
|
12,883
|
10,433
|
5,271
|
18,439
|
12,665
|
1,893
|
8,222
|
18,754
|
|
資本的支出
|
-161
|
-182
|
-202
|
-138
|
-185
|
-185
|
-286
|
-252
|
-415
|
-356
|
-37
|
-233
|
-393
|
-515
|
-1,304
|
-616
|
-1,675
|
-3,360
|
-1,256
|
-1,438
|
-3,456
|
-3,213
|
-2,698
|
-2,238
|
-1,505
|
-507
|
-528
|
-259
|
-300
|
-549
|
-358
|
-55
|
-226
|
-
|
-392
|
-563
|
-216
|
-491
|
-247
|
-1,038
|
-653
|
-938
|
-2,059
|
-782
|
-225
|
-1,639
|
-1,654
|
-1,026
|
-270
|
-634
|
-1,128
|
-535
|
-891
|
-1,788
|
-813
|
-757
|
-1,009
|
-1,092
|
-732
|
|
投資キャッシュフロー
|
-187
|
-
|
-944
|
-163
|
-16,845
|
-185
|
-286
|
-252
|
-415
|
-1,416
|
-21,074
|
-233
|
-14,210
|
-515
|
-6,537
|
-2,109
|
-1,675
|
-24,047
|
-3,768
|
-2,350
|
-6,021
|
-4,049
|
-5,915
|
-2,420
|
-1,567
|
-
|
-15,899
|
-344
|
-300
|
1,673
|
-5,198
|
-55
|
-2,781
|
-317
|
-181,939
|
-548
|
-216
|
-491
|
-247
|
-1,038
|
-653
|
-938
|
-302,852
|
-782
|
-225
|
-1,639
|
-6,604
|
-1,026
|
-270
|
-634
|
-80,828
|
426
|
-891
|
-1,788
|
-813
|
-1,007
|
-1,009
|
-1,092
|
-732
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
580
|
579
|
583
|
586
|
591
|
595
|
601
|
600
|
606
|
606
|
610
|
616
|
617
|
619
|
624
|
697
|
698
|
703
|
704
|
818
|
819
|
824
|
824
|
834
|
837
|
844
|
843
|
852
|
855
|
856
|
859
|
862
|
862
|
864
|
863
|
866
|
869
|
870
|
873
|
882
|
884
|
|
自己株式の取得による支出
|
27
|
53
|
-20
|
32
|
43
|
14
|
0
|
41
|
15
|
0
|
0
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-193
|
-
|
-2,651
|
-1,917
|
10,835
|
-3,150
|
-3,289
|
-1,415
|
-2,807
|
-1,523
|
15,915
|
749
|
11,409
|
-2,346
|
1,956
|
-1,947
|
-1,259
|
21,461
|
624
|
-2,206
|
1,327
|
6,771
|
707
|
1,903
|
-3,888
|
-
|
3,926
|
-9,908
|
-4,442
|
-6,858
|
-4,757
|
-5,615
|
-915
|
232,166
|
-368
|
394
|
146,885
|
219
|
171
|
-1,047
|
265
|
1,158
|
61,200
|
-10,047
|
-1,407
|
-18,646
|
-8,883
|
-4,392
|
-9,519
|
-5,560
|
60,848
|
-12,933
|
-9,109
|
-8,610
|
-10,597
|
-16,193
|
-8,427
|
-7,883
|
-9,785
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,626
|
11,908
|
884
|
7,130
|
18,022
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.0
|
19.2
|
1.5
|
11.7
|
27.7
|