|
(単位:千ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
2,891
|
2,617
|
3,051
|
2,641
|
2,344
|
2,572
|
2,756
|
3,013
|
2,924
|
3,540
|
3,022
|
3,075
|
3,098
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
441
|
383
|
481
|
764
|
820
|
823
|
572
|
1,053
|
1,074
|
1,088
|
1,180
|
1,432
|
1,523
|
1,618
|
1,520
|
1,580
|
1,396
|
1,627
|
2,409
|
1,617
|
1,637
|
1,618
|
1,243
|
1,190
|
1,211
|
1,230
|
1,214
|
1,609
|
1,464
|
1,755
|
1,638
|
1,444
|
1,576
|
1,715
|
1,572
|
1,155
|
1,121
|
1,241
|
1,554
|
1,230
|
1,181
|
1,343
|
1,418
|
1,485
|
1,597
|
1,982
|
1,950
|
1,838
|
1,017
|
1,239
|
1,192
|
1,042
|
1,291
|
1,631
|
|
営業キャッシュフロー
|
20,394
|
53,326
|
-24,391
|
22,300
|
7,883
|
32,991
|
-17,780
|
17,585
|
16,811
|
37,900
|
-12,053
|
-
|
7,028
|
58,247
|
-11,174
|
13,748
|
7,666
|
64,350
|
-20,981
|
6,808
|
3,499
|
69,092
|
-16,554
|
6,532
|
596
|
64,150
|
-2,620
|
-
|
22,715
|
59,324
|
-25,615
|
-6,979
|
-11,976
|
76,640
|
-25,581
|
14,205
|
4,670
|
75,116
|
-15,373
|
38,051
|
16,016
|
-20,752
|
-4,640
|
1,743
|
-21,497
|
30,723
|
-1,858
|
-18,074
|
-17,836
|
-4,717
|
-7,214
|
-3,802
|
12,282
|
56,655
|
|
資本的支出
|
-1,351
|
-3,635
|
-837
|
-1,609
|
-4,078
|
-9,454
|
-6,469
|
-3,737
|
-1,689
|
-4,812
|
-1,523
|
-2,771
|
-3,191
|
-3,647
|
-1,461
|
-2,207
|
-2,159
|
-2,243
|
-538
|
-1,258
|
-2,051
|
-2,073
|
-397
|
-1,608
|
-1,570
|
-2,235
|
-1,686
|
-3,374
|
-3,146
|
-2,429
|
-2,204
|
-4,744
|
-3,075
|
-2,690
|
-926
|
-965
|
-537
|
-590
|
-407
|
-1,379
|
-1,851
|
-1,381
|
-1,606
|
-1,716
|
-2,257
|
-2,363
|
-2,007
|
-1,624
|
-2,289
|
-2,455
|
-1,533
|
-1,293
|
-686
|
-1,000
|
|
投資キャッシュフロー
|
-1,439
|
-3,659
|
-837
|
-1,719
|
-4,219
|
-9,488
|
-4,359
|
-3,815
|
-1,750
|
-37,971
|
-1,543
|
-
|
-4,434
|
-3,690
|
-1,555
|
-2,251
|
-2,214
|
-3,135
|
-1,990
|
-1,379
|
-2,081
|
-2,106
|
-437
|
-80,004
|
-1,607
|
-2,291
|
-1,854
|
-
|
-96,099
|
-7,633
|
-2,267
|
-4,780
|
-2,928
|
-3,392
|
-967
|
342
|
-604
|
-636
|
-451
|
-1,468
|
-3,011
|
-3,253
|
-2,074
|
-2,267
|
-2,883
|
-3,198
|
-2,699
|
-4,796
|
-3,509
|
-3,616
|
-2,837
|
-1,917
|
-1,543
|
-1,793
|
|
配当金の支払額
|
746
|
748
|
1,256
|
13,827
|
1,262
|
20,339
|
1,272
|
1,277
|
2,055
|
2,033
|
2,523
|
2,536
|
2,532
|
2,513
|
2,636
|
2,603
|
2,541
|
2,532
|
2,983
|
2,987
|
2,981
|
2,979
|
2,982
|
2,985
|
2,986
|
2,981
|
4,604
|
4,625
|
4,626
|
4,614
|
4,591
|
4,605
|
4,600
|
4,604
|
-
|
-
|
-
|
-
|
6,962
|
4,656
|
4,608
|
7,940
|
7,857
|
7,803
|
29,901
|
7,749
|
7,749
|
7,773
|
7,774
|
7,772
|
-
|
-
|
7,749
|
7,746
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
467
|
2,843
|
4,140
|
3,038
|
5,312
|
2,372
|
5,466
|
13,232
|
22,154
|
16,975
|
6,803
|
2,816
|
943
|
1,915
|
405
|
601
|
1,028
|
627
|
1,349
|
627
|
1,186
|
871
|
1,874
|
3,487
|
2,616
|
1,583
|
0
|
0
|
-
|
-
|
-
|
-
|
316
|
9,659
|
7,048
|
14,439
|
7,100
|
6,611
|
381
|
52
|
1,916
|
1,086
|
0
|
1,542
|
-
|
-
|
0
|
2,306
|
|
財務キャッシュフロー
|
-359
|
258
|
-806
|
-13,853
|
-225
|
-23,491
|
-2,342
|
-3,660
|
-5,718
|
-4,795
|
-8,301
|
-
|
-8,068
|
-16,681
|
-261
|
-4,554
|
-9,484
|
-9,423
|
-10,233
|
-2,003
|
-4,721
|
-10,718
|
-4,702
|
-3,653
|
-4,228
|
-8,303
|
-27,685
|
-
|
43,834
|
-8,685
|
-8,441
|
-6,188
|
-4,615
|
-4,621
|
30,512
|
-37,179
|
-10,950
|
-16,766
|
-19,803
|
-23,960
|
-10,229
|
-22,869
|
-14,957
|
-14,089
|
-30,282
|
-7,893
|
-10,426
|
-9,917
|
-7,791
|
-9,340
|
-467
|
-17,151
|
-7,756
|
-10,905
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7,172
|
-8,747
|
-5,095
|
11,596
|
55,655
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.9
|
-6.6
|
-3.1
|
6.2
|
29.1
|