|
(単位:千ドル)
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
3,358
|
3,830
|
3,935
|
3,861
|
3,921
|
3,770
|
3,780
|
3,733
|
3,308
|
4,297
|
4,082
|
4,414
|
4,390
|
4,513
|
4,636
|
4,373
|
4,671
|
4,780
|
6,491
|
6,869
|
7,183
|
7,412
|
7,699
|
6,655
|
8,162
|
7,977
|
8,087
|
8,380
|
8,489
|
7,432
|
7,993
|
8,193
|
8,328
|
8,322
|
8,398
|
7,725
|
7,497
|
7,189
|
7,286
|
7,008
|
6,958
|
7,309
|
7,199
|
7,082
|
6,887
|
7,177
|
6,994
|
7,061
|
8,505
|
9,744
|
10,128
|
9,817
|
9,984
|
|
株式報酬費用
|
1,448
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
14,117
|
9,509
|
15,147
|
-5,216
|
44,009
|
1,252
|
18,929
|
16,449
|
36,448
|
11,277
|
43,092
|
7,873
|
22,994
|
16,429
|
33,925
|
1,056
|
19,210
|
10,617
|
33,150
|
-5,455
|
31,121
|
3,117
|
36,220
|
989
|
18,272
|
11,110
|
48,208
|
8,414
|
13,507
|
7,668
|
25,187
|
11,424
|
22,338
|
17,830
|
32,528
|
13,086
|
23,613
|
11,929
|
29,509
|
-2,703
|
29,796
|
23,278
|
40,483
|
16,407
|
23,760
|
24,442
|
28,737
|
17,573
|
9,115
|
9,551
|
33,434
|
16,826
|
20,703
|
|
資本的支出
|
-3,149
|
-4,905
|
-4,818
|
-2,666
|
-
|
-4,250
|
-3,713
|
-8,321
|
-2,548
|
-4,886
|
-3,714
|
-5,337
|
-3,387
|
-4,540
|
-4,587
|
-7,121
|
-5,908
|
-4,795
|
-8,624
|
-8,856
|
-6,827
|
-5,708
|
-5,148
|
-7,465
|
-8,727
|
-1,652
|
-16,523
|
-7,034
|
-3,637
|
-5,135
|
-
|
-4,820
|
-5,325
|
-5,467
|
-6,140
|
-5,022
|
-4,699
|
-3,417
|
-10,753
|
-5,267
|
-5,761
|
-5,620
|
-7,622
|
-4,338
|
-4,249
|
-5,178
|
-6,533
|
-6,725
|
-6,965
|
-6,072
|
-8,581
|
-6,420
|
-7,664
|
|
投資キャッシュフロー
|
11,967
|
-43,440
|
-5,788
|
-3,185
|
-274
|
-4,240
|
-7,205
|
-4,222
|
-19,948
|
-4,932
|
-3,717
|
-5,285
|
-13,945
|
-5,089
|
-4,463
|
-6,409
|
-30,604
|
-134,339
|
-7,699
|
-17,114
|
-5,656
|
-
|
-4,246
|
-101,961
|
-4,083
|
-2,890
|
59,495
|
2,342
|
-1,015
|
-6,204
|
4,260
|
-32,019
|
-5,249
|
4,479
|
-6,302
|
-5,053
|
-3,022
|
-9,247
|
-13,722
|
-5,224
|
-5,706
|
59,984
|
-7,491
|
-33,293
|
-4,249
|
-16,415
|
-7,672
|
-6,314
|
-423,124
|
-63,905
|
-10,090
|
-6,361
|
-7,728
|
|
自己株式の取得による支出
|
598
|
5,372
|
2,632
|
270
|
235
|
3,045
|
2,061
|
442
|
2,242
|
1,768
|
521
|
1,996
|
1,057
|
114
|
2,469
|
5,678
|
1,227
|
501
|
400
|
1,277
|
647
|
83
|
645
|
837
|
18,298
|
104
|
14,155
|
771
|
175
|
8,062
|
1,429
|
5,109
|
2,484
|
8,612
|
4,995
|
9,500
|
46
|
11,874
|
10,005
|
8,393
|
5,124
|
5,065
|
6,945
|
22,158
|
4,492
|
5,131
|
43
|
4,382
|
5,200
|
0
|
324
|
3,742
|
56
|
|
財務キャッシュフロー
|
-21,283
|
11,514
|
-7,978
|
7,602
|
-22,054
|
-2,507
|
-7,305
|
-2,414
|
-2,609
|
776
|
-28,375
|
125
|
2,082
|
-4,834
|
-18,118
|
5,307
|
17,185
|
88,584
|
-26,386
|
7,951
|
7,647
|
-13,719
|
-13,792
|
103,028
|
-5,101
|
-25,455
|
-110,673
|
-11,085
|
-5,592
|
14,663
|
-16,963
|
-7,108
|
-5,138
|
-11,389
|
-8,097
|
-12,581
|
-3,004
|
-14,832
|
-39,009
|
12,201
|
-19,790
|
-22,389
|
-10,060
|
-49,678
|
-7,623
|
-8,530
|
-3,370
|
-6,273
|
376,324
|
41,392
|
-30,952
|
-15,493
|
-14,635
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,150
|
3,479
|
24,853
|
10,406
|
13,039
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
1.7
|
11.2
|
4.8
|
5.9
|