|
(単位:千ドル)
|
4Q11
|
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
|
|
減価償却費
|
6,433
|
6,293
|
5,983
|
5,778
|
5,755
|
5,722
|
5,627
|
5,568
|
16,368
|
5,091
|
4,770
|
4,600
|
4,462
|
4,482
|
4,377
|
4,310
|
4,125
|
3,582
|
4,100
|
3,676
|
3,709
|
3,639
|
3,533
|
3,554
|
3,478
|
3,362
|
3,351
|
3,178
|
3,115
|
3,205
|
3,409
|
3,331
|
3,277
|
3,013
|
2,881
|
2,927
|
-
|
3,282
|
3,569
|
3,619
|
-
|
3,679
|
3,884
|
4,561
|
-
|
5,248
|
6,746
|
6,655
|
-
|
6,984
|
7,202
|
7,376
|
7,762
|
7,999
|
8,138
|
8,315
|
8,506
|
8,905
|
|
株式報酬費用
|
1,508
|
1,682
|
2,099
|
1,607
|
1,104
|
1,445
|
1,560
|
1,431
|
1,788
|
1,343
|
1,763
|
1,216
|
1,399
|
873
|
1,325
|
776
|
1,291
|
912
|
1,374
|
922
|
1,696
|
548
|
887
|
557
|
953
|
359
|
741
|
145
|
570
|
694
|
618
|
169
|
-91
|
14
|
992
|
503
|
568
|
548
|
1,234
|
-596
|
547
|
706
|
1,534
|
1,033
|
1,064
|
1,169
|
2,113
|
533
|
33
|
1,482
|
2,353
|
1,863
|
2,862
|
720
|
3,024
|
2,658
|
2,749
|
2,555
|
|
営業キャッシュフロー
|
26,455
|
5,571
|
9,996
|
-6,338
|
9,280
|
-1,591
|
9,207
|
-2,238
|
21,355
|
9,410
|
6,452
|
-6,406
|
17,600
|
1,997
|
6,738
|
-8,900
|
8,407
|
-3,553
|
1,068
|
-8,347
|
18,216
|
-17,404
|
-230
|
-12,201
|
19,857
|
-2,628
|
-3,323
|
-16,457
|
8,930
|
4,410
|
-1,602
|
-9,932
|
28,870
|
7,124
|
3,773
|
-21,014
|
21,149
|
7,783
|
9,744
|
-2,744
|
40,402
|
2,456
|
7,944
|
-2,494
|
38,125
|
2,812
|
-7,127
|
-418
|
53,881
|
10,836
|
-2,491
|
10,016
|
67,534
|
22,962
|
-789
|
18,053
|
57,104
|
3,084
|
|
資本的支出
|
-3,031
|
-1,498
|
-2,017
|
-3,437
|
-4,390
|
-2,756
|
-1,404
|
-2,486
|
-2,706
|
-2,927
|
-2,561
|
-2,299
|
-4,237
|
-3,731
|
-12,484
|
-5,531
|
-7,284
|
-2,626
|
-2,279
|
-1,790
|
-800
|
-1,441
|
-2,488
|
-2,568
|
-1,693
|
-2,556
|
-5,057
|
-9,475
|
-3,518
|
-2,779
|
-2,003
|
-519
|
-1,152
|
-1,811
|
-3,353
|
-2,026
|
-2,072
|
-47,293
|
-2,626
|
-4,326
|
-7,341
|
-10,793
|
-42,358
|
-16,464
|
-9,842
|
-6,782
|
-31,859
|
-10,206
|
-7,838
|
-3,848
|
-5,911
|
-7,010
|
-7,529
|
-3,345
|
-10,947
|
-11,207
|
-16,479
|
-22,242
|
|
投資キャッシュフロー
|
-9,974
|
-8,120
|
810
|
9,363
|
-18,637
|
-6,288
|
-8,514
|
207
|
-6,166
|
-5,609
|
-6,005
|
1,035
|
1,377
|
-5,249
|
-14,703
|
5,997
|
11,277
|
7,699
|
7,599
|
2,138
|
-89
|
1,434
|
-10,795
|
-41,471
|
-1,339
|
39,202
|
2,021
|
-9,538
|
-3,661
|
-2,710
|
-1,931
|
-452
|
-1,059
|
-1,719
|
-44,833
|
9,365
|
-8,573
|
-37,249
|
5,675
|
14,962
|
-6,339
|
-36,859
|
-42,616
|
-16,459
|
-38,663
|
5,245
|
-31,859
|
-9,614
|
-7,838
|
-3,848
|
-5,911
|
-6,749
|
-7,494
|
-3,345
|
-50,638
|
-24,290
|
-9,606
|
-46,556
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
2,489
|
2,470
|
2,442
|
2,444
|
2,464
|
2,465
|
2,469
|
2,459
|
2,482
|
2,483
|
2,413
|
2,414
|
0
|
970
|
487
|
0
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
48
|
-54
|
-3,592
|
-2,782
|
-3,502
|
-7,589
|
-2,354
|
-2,589
|
-3,448
|
-2,524
|
-3,038
|
-3,843
|
-4,060
|
-2,689
|
-8,712
|
-2,569
|
-1,141
|
-1,141
|
-677
|
69,021
|
-2,327
|
-216
|
-2,850
|
-235
|
-3,457
|
-262
|
-2,903
|
-282
|
-3,133
|
-428
|
-2,954
|
-337
|
-3,479
|
-497
|
46,438
|
-31
|
-2,818
|
-210
|
-2,880
|
30,780
|
-2,866
|
-517
|
-3,406
|
19,314
|
-2,806
|
88,718
|
-3,193
|
-477
|
-3,202
|
-15,089
|
-19,876
|
-4,696
|
-11,684
|
-9,335
|
-25,814
|
-20,877
|
13,233
|
6,809
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,617
|
-11,736
|
6,846
|
40,625
|
-19,158
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.7
|
-5.7
|
3.4
|
18.3
|
-8.7
|