|
(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
|
2,826
|
2,912
|
2,930
|
2,817
|
2,826
|
2,970
|
3,415
|
3,571
|
3,720
|
3,831
|
5,394
|
5,573
|
5,771
|
5,769
|
5,792
|
6,148
|
5,429
|
5,291
|
5,419
|
5,302
|
4,904
|
5,084
|
5,851
|
5,763
|
5,593
|
5,313
|
4,640
|
4,801
|
4,543
|
4,583
|
4,497
|
4,601
|
4,779
|
4,923
|
4,686
|
4,736
|
4,639
|
4,648
|
4,352
|
4,219
|
4,052
|
3,789
|
3,716
|
3,697
|
3,642
|
3,535
|
3,322
|
3,195
|
2,911
|
2,781
|
2,645
|
2,686
|
2,515
|
2,510
|
2,513
|
2,474
|
2,461
|
2,232
|
|
株式報酬費用
|
969
|
766
|
920
|
849
|
866
|
946
|
1,018
|
1,001
|
1,087
|
1,428
|
1,390
|
1,783
|
1,457
|
1,711
|
1,562
|
1,572
|
1,658
|
1,851
|
1,514
|
1,294
|
1,652
|
1,895
|
1,920
|
1,994
|
2,086
|
2,267
|
2,135
|
2,130
|
2,585
|
3,153
|
3,307
|
2,863
|
3,024
|
2,789
|
2,302
|
1,785
|
2,218
|
1,981
|
2,214
|
1,787
|
1,869
|
1,866
|
2,088
|
2,077
|
2,055
|
1,692
|
1,407
|
1,646
|
1,755
|
2,030
|
1,980
|
1,980
|
2,311
|
2,257
|
2,186
|
2,150
|
1,921
|
2,142
|
|
営業キャッシュフロー
|
-12,121
|
6,293
|
6,303
|
2,466
|
-20,998
|
31,952
|
25,243
|
20,887
|
18,450
|
32,014
|
-30,309
|
56,833
|
5,112
|
266
|
31,597
|
-12,537
|
-14,451
|
20,893
|
14,878
|
9,006
|
-49,588
|
18,680
|
5,299
|
6,863
|
6,830
|
22,750
|
16,322
|
28,769
|
8,819
|
4,665
|
-14,600
|
42,510
|
56,104
|
-17,479
|
-7,138
|
12,598
|
-15,020
|
20,844
|
-19,036
|
10,241
|
-19,153
|
30,538
|
-33,902
|
-31,679
|
-35,229
|
17,644
|
19,988
|
7,844
|
-28,875
|
29,604
|
24,838
|
47,004
|
11,918
|
33,598
|
31,247
|
40,708
|
-25,899
|
7,454
|
|
資本的支出
|
-2,988
|
-3,771
|
-2,857
|
-3,918
|
-5,092
|
-6,949
|
-4,599
|
-6,591
|
-5,763
|
-6,202
|
-5,869
|
-5,755
|
-3,656
|
-4,055
|
-3,364
|
-4,698
|
-3,941
|
-3,575
|
-4,230
|
-2,193
|
-1,826
|
-2,382
|
-4,267
|
-3,433
|
-1,878
|
-2,173
|
-2,099
|
-2,561
|
-2,482
|
-3,573
|
-7,666
|
-5,837
|
-8,684
|
-5,808
|
-3,158
|
-889
|
-2,777
|
-291
|
-829
|
-457
|
-219
|
-350
|
-766
|
-2,010
|
-1,578
|
-1,265
|
-3,369
|
-2,797
|
-478
|
-381
|
-4,830
|
-1,305
|
-1,944
|
-915
|
-2,566
|
-2,260
|
-2,011
|
-1,176
|
|
投資キャッシュフロー
|
-2,822
|
-3,760
|
-2,600
|
-3,513
|
-5,055
|
-15,163
|
-4,501
|
-7,720
|
-5,484
|
-57,553
|
-5,868
|
-5,738
|
-8,758
|
-4,214
|
-3,001
|
-4,601
|
-3,806
|
-3,565
|
-17,166
|
-2,029
|
-1,673
|
-42,137
|
-4,339
|
-3,270
|
-1,630
|
-3,688
|
-1,662
|
-2,356
|
1,478
|
-2,725
|
-7,530
|
-5,671
|
-8,533
|
-5,582
|
-2,517
|
-484
|
-1,703
|
269
|
-679
|
-151
|
-116
|
-345
|
376
|
35,758
|
-1,574
|
-1,238
|
-3,290
|
3,559
|
2,140
|
-193
|
-2,101
|
-791
|
-1,944
|
-752
|
-2,492
|
-2,257
|
-1,789
|
-914
|
|
自己株式の取得による支出
|
4,872
|
3,254
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,001
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,960
|
10
|
-
|
-
|
7,132
|
-45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,025
|
-4,188
|
1,638
|
-1,775
|
3,082
|
-601
|
-2,967
|
248
|
2,800
|
19,399
|
23,468
|
-33,438
|
-279
|
237
|
6,157
|
-5,321
|
9,489
|
-3,254
|
-8,099
|
-8,721
|
15,437
|
54,928
|
-27,994
|
361
|
-3,334
|
8,728
|
-41,706
|
-9,000
|
180
|
-4,640
|
245
|
3,108
|
2,801
|
-6,779
|
-12,131
|
70
|
-1,454
|
-10,391
|
-335
|
-144
|
-1,817
|
60
|
-93
|
14,549
|
-245
|
71
|
64
|
-4,948
|
-411
|
-9,954
|
41
|
-48
|
-1,189
|
56
|
47
|
46
|
-4,329
|
55
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,683
|
28,681
|
38,448
|
-27,910
|
6,278
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.5
|
14.3
|
17.8
|
-13.2
|
3.0
|