|
(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
|
1,379
|
1,532
|
1,578
|
1,684
|
1,626
|
1,665
|
1,812
|
2,308
|
2,029
|
2,141
|
2,471
|
2,539
|
2,515
|
2,655
|
2,682
|
2,797
|
2,704
|
2,976
|
3,149
|
3,711
|
3,476
|
3,562
|
3,653
|
4,000
|
3,993
|
4,275
|
4,414
|
4,376
|
4,271
|
4,326
|
4,431
|
4,596
|
4,435
|
4,550
|
4,557
|
4,854
|
4,720
|
4,803
|
5,584
|
5,934
|
5,682
|
5,829
|
6,322
|
5,861
|
5,729
|
26,738
|
27,471
|
28,439
|
28,734
|
29,469
|
29,650
|
28,864
|
29,800
|
30,049
|
29,373
|
30,261
|
29,055
|
28,927
|
|
株式報酬費用
|
600
|
472
|
685
|
698
|
682
|
724
|
792
|
866
|
789
|
906
|
994
|
997
|
907
|
1,052
|
1,228
|
1,263
|
1,297
|
1,248
|
1,462
|
1,461
|
1,516
|
1,218
|
1,198
|
1,329
|
1,401
|
1,265
|
1,026
|
1,217
|
1,431
|
1,400
|
1,306
|
1,406
|
1,543
|
1,612
|
1,640
|
1,673
|
1,681
|
1,511
|
1,581
|
1,664
|
1,690
|
1,748
|
1,607
|
2,109
|
1,867
|
2,632
|
2,812
|
2,866
|
2,638
|
3,512
|
3,679
|
3,939
|
3,982
|
4,819
|
4,160
|
4,330
|
4,962
|
4,338
|
|
営業キャッシュフロー
|
1,347
|
4,827
|
7,061
|
9,042
|
4,444
|
6,890
|
8,385
|
6,842
|
5,508
|
5,221
|
6,433
|
4,506
|
10,425
|
12,942
|
10,104
|
10,321
|
6,600
|
14,261
|
7,151
|
7,319
|
20,276
|
9,273
|
15,639
|
15,086
|
18,671
|
8,736
|
19,169
|
-
|
16,082
|
16,501
|
10,382
|
20,877
|
23,719
|
16,753
|
19,778
|
25,628
|
25,134
|
22,390
|
11,596
|
21,969
|
23,210
|
17,847
|
6,591
|
20,390
|
-14,143
|
-18,726
|
-17,069
|
90,966
|
23,009
|
15,714
|
-30,206
|
26,747
|
-17,914
|
40,253
|
19,363
|
16,542
|
10,853
|
19,444
|
|
資本的支出
|
-6,827
|
-2,070
|
-1,923
|
-1,593
|
-1,923
|
-1,447
|
-3,432
|
-2,095
|
-2,041
|
-2,450
|
-2,856
|
-4,196
|
-2,511
|
-2,194
|
-2,156
|
-2,758
|
-2,821
|
-4,994
|
-3,330
|
-3,077
|
-3,446
|
-2,792
|
-6,764
|
-1,576
|
-4,415
|
-5,994
|
-5,888
|
-4,649
|
-1,918
|
-4,802
|
-5,157
|
-2,784
|
-6,469
|
-6,337
|
-3,516
|
-7,730
|
-4,248
|
-6,844
|
-8,301
|
-7,319
|
-1,295
|
-3,940
|
-6,656
|
-12,538
|
-12,996
|
-12,106
|
-15,151
|
-25,504
|
-30,630
|
-24,416
|
-32,121
|
-24,254
|
-38,433
|
-17,157
|
-32,869
|
-16,136
|
-24,002
|
-11,669
|
|
投資キャッシュフロー
|
-16,724
|
8,619
|
-1,926
|
-5,754
|
-12,342
|
-10,875
|
-3,008
|
-11,727
|
-17,483
|
-9,230
|
-10,095
|
-14,484
|
-1,330
|
-17,315
|
-3,613
|
-6,197
|
-36,473
|
11,567
|
-13,047
|
-23,196
|
-3,946
|
-5,999
|
-49,244
|
-2,947
|
-39,881
|
-16,338
|
-4,567
|
-
|
-7,574
|
-15,698
|
-20,361
|
-75,515
|
-15,361
|
-18,265
|
-42,951
|
-12,208
|
-35,732
|
22,796
|
-60,918
|
-31,710
|
-25,407
|
-39,337
|
-15,386
|
-17,099
|
81,638
|
93,002
|
19,523
|
6,876
|
-8,684
|
11,536
|
-14,638
|
-17,523
|
-33,662
|
-17,157
|
-32,447
|
-15,929
|
97,725
|
-11,669
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
0
|
|
財務キャッシュフロー
|
1,568
|
1,453
|
685
|
3,170
|
3,236
|
760
|
2,397
|
6,098
|
5,447
|
3,641
|
3,140
|
7,380
|
3,798
|
582
|
2,101
|
4,552
|
6,173
|
2,881
|
1,980
|
4,274
|
4,781
|
8,040
|
6,694
|
5,555
|
1,956
|
14,439
|
2,521
|
-
|
8,992
|
1,276
|
349
|
3,282
|
8,708
|
10,505
|
8,702
|
1,490
|
5,095
|
7,563
|
10,143
|
10,743
|
1,048
|
5,571
|
1,223
|
-1,029
|
905
|
-79,261
|
-39,977
|
252
|
1,062
|
-310
|
1,247
|
-81
|
979
|
-1,409
|
945
|
-2,113
|
-99,393
|
-451
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,096
|
-13,506
|
406
|
-13,149
|
7,775
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
-6.1
|
0.2
|
-6.3
|
3.5
|