|
(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
|
|
減価償却費
|
6,916
|
6,751
|
6,517
|
6,480
|
6,266
|
5,321
|
4,408
|
4,217
|
4,665
|
4,606
|
4,492
|
4,494
|
4,338
|
4,719
|
4,383
|
4,293
|
4,364
|
4,488
|
4,737
|
4,994
|
5,156
|
5,481
|
5,510
|
5,625
|
5,709
|
5,741
|
6,036
|
5,616
|
5,590
|
5,761
|
5,685
|
5,925
|
6,075
|
5,968
|
6,112
|
6,075
|
6,820
|
6,521
|
6,365
|
6,322
|
6,489
|
7,031
|
6,740
|
6,738
|
6,910
|
6,798
|
7,026
|
6,962
|
6,792
|
6,889
|
6,547
|
6,334
|
6,319
|
6,084
|
5,977
|
5,948
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
965
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
12,952
|
-
|
4,381
|
20,358
|
20,187
|
5,583
|
9,310
|
14,920
|
18,207
|
13,920
|
102
|
9,463
|
10,132
|
19,206
|
787
|
14,605
|
22,851
|
17,732
|
8,149
|
9,147
|
11,990
|
16,776
|
15,760
|
4,629
|
4,600
|
12,346
|
-4,958
|
983
|
2,458
|
8,801
|
23,822
|
4,813
|
3,470
|
20,619
|
7,922
|
11,804
|
5,984
|
10,971
|
-15,808
|
11,858
|
1,887
|
2,443
|
-5,892
|
13,164
|
1,077
|
-3,609
|
7,119
|
-4,602
|
-1,357
|
932
|
-12,834
|
-2,170
|
-4,990
|
-1,317
|
-8,920
|
25,282
|
|
資本的支出
|
-2,070
|
-1,025
|
-1,091
|
-1,781
|
-1,650
|
-4,287
|
-5,691
|
-3,740
|
-3,959
|
-5,701
|
-7,383
|
-6,059
|
-5,951
|
-6,573
|
-15,875
|
-11,544
|
-9,350
|
-15,568
|
-10,135
|
-9,208
|
-8,532
|
-5,315
|
-5,148
|
-6,212
|
-5,731
|
-7,938
|
-6,384
|
-5,958
|
-6,857
|
-5,672
|
-4,585
|
-3,750
|
-6,636
|
-3,538
|
-1,864
|
-4,171
|
-6,036
|
-9,107
|
-9,300
|
-9,872
|
-10,922
|
-9,537
|
-11,198
|
-12,752
|
-8,511
|
-3,973
|
-2,937
|
-3,045
|
-2,584
|
-2,623
|
-2,018
|
-2,926
|
-2,971
|
-2,573
|
-2,029
|
-1,055
|
|
投資キャッシュフロー
|
-2,027
|
-1,051
|
-1,096
|
-3,395
|
-1,490
|
-3,790
|
-5,341
|
-3,490
|
-2,133
|
-5,905
|
-7,377
|
-6,055
|
-5,916
|
-3,193
|
-14,134
|
-11,889
|
-10,653
|
-16,216
|
-10,184
|
-9,339
|
-8,531
|
-5,328
|
-5,091
|
-6,254
|
-5,746
|
-9,784
|
-6,369
|
-5,993
|
-6,828
|
-5,746
|
-4,606
|
-3,669
|
-6,661
|
56,510
|
-1,864
|
-5,096
|
-8,563
|
-9,098
|
-9,269
|
-9,816
|
-13,159
|
-9,490
|
-11,420
|
-13,106
|
-8,128
|
-3,571
|
-2,480
|
-3,014
|
-2,582
|
-2,594
|
-2,018
|
5,168
|
-2,971
|
40,886
|
-2,006
|
-577
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
9,644
|
5,768
|
12,919
|
12,028
|
5,836
|
4,160
|
0
|
0
|
6,200
|
5,439
|
772
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-302
|
-39,824
|
-1,555
|
-14,304
|
-17,988
|
-8,086
|
-2,495
|
-6,062
|
-18,436
|
-5,417
|
8,191
|
-267
|
-5,448
|
-20,666
|
14,456
|
6,763
|
-16,775
|
-802
|
6,358
|
8,062
|
-2,132
|
-5,784
|
-4,029
|
7,992
|
-7,427
|
4,767
|
9,408
|
-10,702
|
5,422
|
-8,754
|
-6,523
|
1,468
|
1,963
|
-34,830
|
-3,452
|
-3,337
|
-3,549
|
-2,537
|
-2,767
|
-4,027
|
14,757
|
10,002
|
12,713
|
2,683
|
5,641
|
4,901
|
604
|
-8,771
|
-4,069
|
1,629
|
1,230
|
3,368
|
4,677
|
-33,696
|
8,632
|
-15,179
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,096
|
-7,961
|
-3,890
|
-10,949
|
24,227
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-2.8
|
-8.1
|
20.0
|