|
(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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
3,679
|
3,713
|
3,831
|
3,932
|
-7,752
|
15,943
|
4,118
|
4,302
|
4,428
|
4,580
|
4,646
|
4,872
|
5,195
|
5,350
|
5,574
|
5,804
|
5,754
|
5,946
|
5,853
|
5,920
|
5,925
|
6,001
|
5,835
|
6,126
|
5,983
|
5,860
|
5,633
|
5,586
|
5,332
|
5,292
|
4,277
|
4,118
|
4,257
|
4,298
|
3,831
|
4,035
|
4,168
|
4,080
|
4,315
|
4,611
|
4,761
|
5,065
|
4,677
|
5,739
|
6,207
|
6,573
|
6,697
|
7,125
|
7,371
|
7,601
|
7,385
|
7,731
|
7,646
|
8,303
|
8,335
|
8,425
|
8,585
|
9,003
|
|
株式報酬費用
|
591
|
-278
|
692
|
2,196
|
-2,885
|
4,045
|
957
|
914
|
791
|
633
|
786
|
1,026
|
-1,520
|
772
|
892
|
860
|
843
|
1,107
|
635
|
1,488
|
1,315
|
384
|
46
|
881
|
1,146
|
1,900
|
1,191
|
2,212
|
4,201
|
2,558
|
1,958
|
1,482
|
1,767
|
1,279
|
1,054
|
838
|
989
|
1,002
|
1,227
|
1,459
|
1,432
|
1,413
|
1,240
|
1,501
|
1,795
|
898
|
1,209
|
1,117
|
1,222
|
1,339
|
1,757
|
1,817
|
1,630
|
2,493
|
1,546
|
2,100
|
2,018
|
1,648
|
|
営業キャッシュフロー
|
13,234
|
20,770
|
28,704
|
-
|
-
|
25,831
|
-2,789
|
13,030
|
6,743
|
21,636
|
2,882
|
6,289
|
9,056
|
39,427
|
16,851
|
-19,912
|
-
|
35,250
|
4,400
|
8,192
|
8,860
|
42,337
|
-9,713
|
-
|
35,464
|
31,384
|
8,478
|
5,655
|
23,647
|
36,361
|
-9,314
|
19,331
|
18,015
|
38,914
|
-42,863
|
69,071
|
-26,038
|
63,225
|
76,520
|
3,327
|
40,631
|
27,415
|
17,703
|
-8,785
|
10,029
|
31,491
|
2,052
|
20,300
|
46,998
|
53,406
|
17,059
|
23,683
|
17,346
|
44,550
|
-9,637
|
13,259
|
33,637
|
34,041
|
|
資本的支出
|
-5,629
|
-3,466
|
-8,545
|
-7,826
|
16,350
|
-25,957
|
-6,935
|
-8,494
|
-9,791
|
-5,746
|
-8,794
|
-10,936
|
-7,803
|
-6,010
|
-7,342
|
-9,337
|
-5,634
|
-5,588
|
-4,161
|
-7,749
|
-5,516
|
-4,406
|
-7,477
|
-5,260
|
-3,971
|
-2,945
|
-963
|
-1,698
|
-2,360
|
-2,392
|
-9,199
|
-2,291
|
-3,591
|
-3,420
|
-3,189
|
-4,017
|
-2,877
|
-2,313
|
-4,083
|
-8,054
|
-8,213
|
-11,037
|
-26,907
|
-23,291
|
-13,450
|
-13,645
|
-15,005
|
-15,624
|
-12,972
|
-12,680
|
-10,192
|
-5,530
|
-9,056
|
-8,383
|
-13,346
|
-11,062
|
-13,926
|
-6,382
|
|
投資キャッシュフロー
|
-5,628
|
-3,466
|
-8,545
|
-
|
-
|
-25,757
|
-6,935
|
-8,294
|
-9,791
|
-5,746
|
-8,794
|
-10,686
|
-6,967
|
-6,010
|
-7,342
|
-9,087
|
-
|
-5,588
|
-4,161
|
-7,749
|
-5,516
|
-4,406
|
-7,477
|
-
|
-3,971
|
-2,945
|
-963
|
-1,415
|
-1,154
|
-883
|
-9,196
|
-2,286
|
-3,591
|
-2,678
|
-2,995
|
-4,017
|
-2,877
|
-2,204
|
-4,083
|
-25,536
|
-8,227
|
-81,401
|
-23,873
|
-23,296
|
-12,054
|
-14,811
|
-15,026
|
-15,644
|
-13,002
|
-10,967
|
-54,786
|
-5,355
|
-8,117
|
-9,414
|
-14,024
|
-8,912
|
-13,923
|
-7,159
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-1,021
|
23,457
|
1,216
|
1,217
|
1,217
|
1,217
|
1,219
|
1,211
|
1,201
|
1,197
|
1,199
|
1,298
|
1,285
|
1,255
|
1,247
|
1,286
|
1,247
|
1,248
|
1,169
|
1,220
|
1,214
|
1,216
|
1,169
|
1,224
|
1,200
|
1,170
|
2,006
|
1,244
|
1,216
|
1,205
|
1,320
|
1,268
|
1,268
|
1,272
|
2,054
|
1,985
|
1,986
|
1,973
|
2,576
|
2,488
|
2,460
|
2,448
|
2,941
|
2,734
|
3,253
|
3,262
|
3,705
|
3,667
|
3,667
|
3,672
|
4,418
|
4,113
|
4,102
|
4,115
|
|
自己株式の取得による支出
|
0
|
582
|
0
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,643
|
1,596
|
23,642
|
10,190
|
7,176
|
19,151
|
10,192
|
455
|
0
|
19,043
|
0
|
20,003
|
7,000
|
14,012
|
0
|
16,903
|
6,853
|
0
|
0
|
0
|
-
|
-
|
-
|
3,176
|
0
|
20,515
|
0
|
10,000
|
0
|
0
|
0
|
5,445
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,295
|
301
|
1,530
|
-
|
-
|
-24,918
|
-1,910
|
-1,068
|
-1,180
|
-1,199
|
-1,087
|
-4,171
|
-5,686
|
-1,130
|
-1,131
|
-1,252
|
-
|
-9,883
|
-3,055
|
-24,892
|
-11,384
|
-8,496
|
-20,493
|
-
|
-28,974
|
-1,235
|
-20,422
|
-1,182
|
-21,199
|
-8,156
|
-26,895
|
-1,203
|
-18,175
|
-8,044
|
-2,957
|
-1,253
|
-1,230
|
-1,229
|
-4,326
|
-5,928
|
-5,546
|
-1,935
|
-25,094
|
-2,478
|
-12,427
|
-2,476
|
-5,811
|
-2,681
|
-8,663
|
-3,334
|
-4,354
|
-3,614
|
-3,627
|
-3,691
|
-6,543
|
-4,104
|
-4,064
|
-4,160
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,167
|
-22,983
|
2,197
|
19,711
|
27,659
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.8
|
-8.3
|
0.7
|
6.6
|
10.9
|