|
(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
|
2Q20
|
1Q20
|
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
|
121
|
106
|
167
|
208
|
349
|
404
|
509
|
701
|
705
|
625
|
708
|
781
|
880
|
1,032
|
1,266
|
1,793
|
1,617
|
1,509
|
1,559
|
1,609
|
1,541
|
1,822
|
1,967
|
2,029
|
1,655
|
1,760
|
1,654
|
2,241
|
1,794
|
1,756
|
1,924
|
2,082
|
1,849
|
-
|
3,249
|
2,634
|
3,047
|
3,787
|
3,244
|
3,302
|
3,564
|
3,579
|
3,686
|
3,950
|
4,528
|
4,128
|
5,131
|
4,510
|
5,070
|
4,540
|
6,126
|
4,584
|
6,905
|
4,286
|
5,089
|
4,532
|
|
株式報酬費用
|
351
|
351
|
330
|
461
|
656
|
893
|
700
|
1,127
|
1,167
|
1,422
|
1,041
|
1,276
|
1,372
|
1,431
|
1,376
|
813
|
1,027
|
957
|
882
|
853
|
927
|
565
|
601
|
692
|
912
|
779
|
732
|
785
|
775
|
779
|
752
|
584
|
689
|
-
|
1,404
|
740
|
775
|
764
|
810
|
818
|
875
|
1,013
|
1,048
|
1,100
|
1,246
|
1,340
|
1,500
|
1,506
|
1,665
|
1,687
|
1,696
|
1,793
|
1,848
|
1,871
|
1,884
|
1,904
|
|
営業キャッシュフロー
|
15,719
|
4,251
|
31,733
|
30,085
|
23,695
|
26,830
|
35,159
|
46,207
|
51,880
|
27,624
|
-13,970
|
55,793
|
46,942
|
32,676
|
36,726
|
18,203
|
47,727
|
77,347
|
26,870
|
45,564
|
32,769
|
42,902
|
-9,776
|
46,141
|
96,920
|
68,746
|
119,443
|
46,938
|
93,941
|
50,642
|
13,671
|
101,004
|
119,650
|
126,377
|
-
|
116,961
|
138,824
|
164,249
|
100,938
|
95,187
|
104,155
|
69,979
|
41,984
|
-39,651
|
-162,205
|
14,444
|
67,682
|
78,581
|
163,852
|
231,401
|
233,667
|
152,431
|
123,573
|
130,356
|
198,452
|
263,906
|
|
資本的支出
|
-205
|
-905
|
-507
|
-1,693
|
-2,349
|
-1,118
|
-941
|
-955
|
-460
|
-1,502
|
-1,282
|
-801
|
-3,461
|
-4,930
|
-2,426
|
-1,907
|
-1,830
|
-1,192
|
-1,798
|
-1,428
|
-1,064
|
-1,772
|
-2,868
|
-1,528
|
-2,932
|
-3,263
|
-1,123
|
-1,797
|
-4,035
|
-1,575
|
-2,091
|
-1,983
|
-3,333
|
-
|
-25,950
|
-2,836
|
-4,132
|
-2,323
|
-2,971
|
-3,521
|
-4,571
|
-2,405
|
-8,662
|
-4,806
|
-2,182
|
-5,284
|
-3,025
|
-3,852
|
-3,232
|
-1,866
|
-2,604
|
-1,986
|
-2,828
|
-5,168
|
-5,158
|
-3,631
|
|
投資キャッシュフロー
|
-205
|
-905
|
-507
|
-1,693
|
-2,349
|
-1,118
|
-941
|
-955
|
-460
|
-1,502
|
-1,282
|
-801
|
-3,461
|
-4,930
|
-2,426
|
-1,907
|
-1,830
|
-1,192
|
-1,798
|
-1,428
|
-1,064
|
-1,772
|
-2,868
|
-1,528
|
-2,932
|
-3,263
|
-1,123
|
-1,797
|
-148,119
|
-7,994
|
42,122
|
-43,576
|
31,598
|
-
|
28,779
|
-4,911
|
-4,132
|
-4,186
|
-2,990
|
-3,554
|
-4,174
|
-462
|
-8,662
|
-4,806
|
-2,182
|
-5,284
|
-3,025
|
-3,852
|
-3,232
|
-1,866
|
-2,604
|
-1,986
|
-2,828
|
-5,168
|
-5,158
|
-3,631
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,506
|
17,633
|
17,631
|
17,588
|
20,669
|
14,659
|
-
|
25,470
|
25,124
|
25,104
|
37,499
|
37,446
|
36,859
|
36,251
|
36,256
|
36,257
|
36,265
|
36,265
|
36,268
|
36,269
|
36,277
|
36,277
|
36,282
|
36,282
|
36,295
|
36,294
|
48,398
|
48,401
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
106,764
|
206,315
|
14,999
|
140,147
|
396,599
|
-
|
597,279
|
83,926
|
0
|
67,116
|
36,752
|
131,542
|
344,711
|
105,126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
3,750
|
3,750
|
3,750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-39,299
|
8,922
|
-1,870
|
-532
|
-10,920
|
-9,897
|
-830
|
885
|
483
|
-298
|
1,369
|
435
|
438
|
-30,159
|
28,256
|
-21,054
|
-56,218
|
-15,563
|
-19,195
|
4,346
|
-9,092
|
-2,049
|
-66,137
|
25,641
|
-66,376
|
126,483
|
-251,290
|
-69,266
|
-131,691
|
-230,126
|
-38,863
|
-129,545
|
-269,654
|
-167,140
|
-
|
-126,240
|
-61,015
|
-173,436
|
-81,436
|
-145,384
|
-167,848
|
-77,605
|
-33,027
|
67,443
|
157,402
|
-46,854
|
-70,956
|
-85,655
|
-155,734
|
-205,680
|
-192,230
|
-182,532
|
-102,866
|
-126,428
|
-165,826
|
-134,651
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,445
|
120,745
|
125,188
|
193,294
|
260,275
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.1
|
18.2
|
16.5
|
26.3
|
31.9
|