|
(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
|
1,652
|
1,679
|
1,752
|
1,726
|
1,758
|
1,773
|
1,843
|
2,116
|
2,112
|
2,055
|
2,046
|
2,054
|
2,112
|
2,149
|
2,206
|
2,348
|
2,396
|
2,679
|
2,528
|
2,518
|
2,760
|
2,887
|
2,807
|
2,964
|
3,095
|
3,572
|
3,884
|
4,034
|
4,047
|
4,076
|
4,420
|
4,616
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
174
|
197
|
251
|
203
|
76
|
394
|
286
|
306
|
354
|
276
|
250
|
248
|
389
|
311
|
313
|
310
|
498
|
372
|
377
|
378
|
428
|
364
|
362
|
354
|
371
|
250
|
250
|
259
|
385
|
241
|
241
|
266
|
413
|
211
|
165
|
207
|
208
|
374
|
193
|
197
|
396
|
238
|
239
|
267
|
611
|
263
|
265
|
327
|
505
|
479
|
240
|
243
|
188
|
891
|
760
|
886
|
669
|
1,125
|
|
営業キャッシュフロー
|
-208
|
5,418
|
4,643
|
7,388
|
1,703
|
4,273
|
1,953
|
7,736
|
-4,140
|
10,907
|
-
|
2,207
|
9,235
|
8,449
|
5,911
|
7,864
|
4,011
|
-791
|
5,198
|
-200
|
5,029
|
4,972
|
2,156
|
10,985
|
354
|
684
|
2,664
|
-
|
7,797
|
11,925
|
4,999
|
5,220
|
15,008
|
5,600
|
9,326
|
-4,510
|
7,300
|
9,756
|
8,340
|
9,754
|
-9,647
|
9,665
|
11,765
|
-1,347
|
4,701
|
4,034
|
-1,223
|
2,583
|
-3,872
|
-3,042
|
-309
|
19,488
|
11,337
|
9,444
|
20,720
|
30,176
|
11,327
|
13,881
|
|
資本的支出
|
-3,492
|
-2,797
|
-3,296
|
-
|
-2,711
|
-2,477
|
-2,617
|
-4,710
|
-2,876
|
-3,574
|
-2,931
|
-3,431
|
-6,963
|
-9,992
|
-4,696
|
-
|
-3,865
|
-4,230
|
-6,244
|
-
|
-7,446
|
-8,883
|
-10,313
|
-
|
-7,571
|
-6,778
|
-5,033
|
-
|
-3,969
|
-5,433
|
-4,148
|
-
|
-4,298
|
-3,086
|
-2,923
|
-
|
-1,514
|
-3,079
|
-1,808
|
-
|
-2,789
|
-2,573
|
-4,045
|
-
|
-4,718
|
-4,759
|
-4,247
|
-
|
-2,920
|
-1,473
|
-1,672
|
-
|
-2,073
|
-917
|
-1,170
|
-2,996
|
-1,529
|
-2,631
|
|
投資キャッシュフロー
|
-3,492
|
-2,997
|
-3,287
|
-3,963
|
-2,881
|
-2,446
|
-2,592
|
-5,470
|
-2,868
|
-3,561
|
-
|
-3,406
|
-7,178
|
-10,376
|
-4,696
|
-8,545
|
-4,015
|
-4,450
|
-7,668
|
-9,132
|
-8,221
|
-9,533
|
-10,988
|
-10,796
|
-7,571
|
-6,626
|
-4,998
|
-
|
-3,969
|
-5,421
|
-4,348
|
-3,862
|
-4,283
|
-3,086
|
-2,909
|
-2,071
|
-1,511
|
-3,179
|
-1,803
|
-2,528
|
-2,789
|
-2,573
|
-4,120
|
-4,851
|
-4,718
|
-4,859
|
-4,369
|
22,847
|
-920
|
-1,473
|
-1,672
|
-3,723
|
-2,073
|
-917
|
-1,170
|
-2,996
|
-1,529
|
-2,372
|
|
財務キャッシュフロー
|
-719
|
-737
|
-326
|
-1,723
|
52
|
450
|
-1,355
|
1,513
|
-516
|
307
|
-
|
419
|
631
|
-653
|
7,092
|
-1,243
|
-5,051
|
3,135
|
7,560
|
1,566
|
4,747
|
-4,417
|
5,524
|
3,372
|
7,500
|
5,656
|
1,319
|
-
|
-1,275
|
-5,666
|
-2,745
|
-2,490
|
-7,263
|
-4,245
|
-5,501
|
8,017
|
-5,471
|
-7,979
|
-5,455
|
-3,981
|
5,019
|
20
|
-5,355
|
-1,576
|
1,526
|
4,020
|
4,018
|
-17,000
|
17
|
20
|
18
|
17
|
13
|
15
|
16
|
-4,983
|
-3,903
|
-2,937
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
8,527
|
19,550
|
27,180
|
9,798
|
11,250
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
6.6
|
13.6
|
17.9
|
6.4
|
8.2
|