|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,903
|
5,994
|
5,676
|
5,757
|
5,958
|
6,060
|
5,822
|
6,261
|
6,063
|
6,233
|
6,062
|
6,124
|
6,235
|
6,386
|
6,083
|
6,295
|
6,898
|
7,017
|
6,566
|
6,809
|
7,438
|
7,798
|
7,678
|
8,787
|
9,072
|
9,150
|
8,781
|
8,698
|
8,712
|
8,837
|
8,511
|
8,645
|
8,950
|
9,076
|
8,831
|
8,854
|
8,967
|
8,995
|
8,604
|
8,895
|
8,955
|
9,194
|
9,375
|
9,130
|
8,905
|
9,038
|
|
株式報酬費用
|
797
|
779
|
800
|
808
|
805
|
-4,035
|
-800
|
800
|
813
|
829
|
-5,671
|
790
|
793
|
794
|
792
|
740
|
797
|
798
|
860
|
797
|
687
|
796
|
854
|
865
|
856
|
794
|
1,200
|
821
|
695
|
871
|
711
|
833
|
708
|
767
|
650
|
623
|
629
|
640
|
630
|
644
|
570
|
543
|
540
|
608
|
600
|
766
|
1,300
|
924
|
897
|
955
|
1,217
|
862
|
726
|
903
|
915
|
913
|
899
|
|
営業キャッシュフロー
|
5,789
|
16,816
|
2,672
|
8,023
|
22,733
|
4,275
|
16,242
|
-2,215
|
33,303
|
4,757
|
16,602
|
51
|
35,569
|
-28,096
|
9,944
|
5,415
|
33,326
|
7,940
|
17,420
|
-12,317
|
27,463
|
11,116
|
19,891
|
-2,229
|
30,653
|
3,299
|
27,161
|
6,125
|
29,753
|
3,891
|
16,019
|
3,375
|
24,386
|
31,643
|
24,544
|
-3,353
|
28,264
|
8,084
|
19,697
|
7,887
|
32,387
|
11,428
|
27,923
|
22,019
|
26,338
|
19,887
|
36,269
|
18,379
|
30,295
|
9,366
|
22,809
|
20,175
|
40,777
|
10,586
|
21,684
|
19,656
|
59,124
|
|
資本的支出
|
-6,257
|
-3,802
|
-2,948
|
-5,792
|
-4,285
|
-4,456
|
-7,355
|
-16,520
|
-12,718
|
-12,197
|
-8,887
|
-4,386
|
-5,537
|
-7,341
|
-6,253
|
-5,328
|
-5,230
|
-3,226
|
-6,187
|
-6,795
|
-6,218
|
-6,742
|
-7,971
|
-6,629
|
-6,102
|
-9,152
|
-13,581
|
-8,571
|
-5,060
|
-5,184
|
-9,173
|
-22,349
|
-15,772
|
-9,691
|
-6,683
|
-3,301
|
-6,657
|
-4,943
|
-10,332
|
-13,343
|
-17,140
|
-6,351
|
-6,436
|
-9,813
|
-18,737
|
-7,139
|
-10,711
|
-13,773
|
-21,010
|
-19,320
|
-9,010
|
-11,701
|
-15,847
|
-21,157
|
-10,060
|
-8,946
|
-8,763
|
|
投資キャッシュフロー
|
-6,601
|
-4,152
|
-7,424
|
-6,161
|
-2,681
|
-4,830
|
-7,739
|
-16,916
|
-13,120
|
-29,175
|
-9,288
|
-4,796
|
-5,950
|
-7,341
|
-6,253
|
-4,428
|
-5,652
|
-3,670
|
-6,616
|
-7,254
|
-6,686
|
-7,231
|
-8,500
|
-7,033
|
-11,568
|
-9,690
|
-14,259
|
-9,314
|
-5,848
|
-5,877
|
-15,241
|
-23,145
|
-23,318
|
-9,867
|
-73,326
|
-3,803
|
-7,189
|
-4,541
|
-10,840
|
-13,762
|
-13,686
|
-11,342
|
-7,627
|
-41,989
|
-22,390
|
-9,816
|
-14,233
|
-17,686
|
-25,106
|
-22,330
|
-12,891
|
-14,242
|
-17,943
|
-23,149
|
-20,244
|
-6,562
|
-15,236
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,133
|
3,133
|
3,146
|
3,165
|
3,164
|
3,164
|
3,148
|
3,158
|
3,162
|
3,168
|
3,232
|
3,226
|
3,218
|
3,221
|
3,217
|
3,222
|
3,222
|
3,213
|
3,223
|
3,232
|
3,220
|
3,218
|
3,259
|
3,268
|
3,257
|
3,266
|
3,262
|
3,265
|
3,264
|
3,261
|
3,262
|
3,254
|
3,252
|
3,255
|
3,338
|
3,348
|
3,350
|
3,351
|
3,301
|
3,339
|
3,324
|
3,328
|
3,327
|
3,329
|
3,326
|
3,326
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
490
|
0
|
488
|
0
|
0
|
0
|
3,005
|
1,076
|
154
|
478
|
0
|
0
|
565
|
164
|
0
|
341
|
20
|
229
|
4,140
|
0
|
-
|
-
|
-
|
-
|
89
|
0
|
560
|
0
|
-
|
-
|
-
|
0
|
782
|
576
|
219
|
634
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,229
|
-3,218
|
-2,931
|
-2,966
|
-15,476
|
-2,584
|
-2,368
|
-2,980
|
-3,900
|
-5,931
|
-3,356
|
-3,345
|
-4,119
|
-746
|
-3,230
|
-3,877
|
-4,056
|
-3,860
|
-2,603
|
-2,950
|
-3,528
|
-6,440
|
-4,508
|
-3,582
|
2,625
|
-3,463
|
-3,241
|
-4,085
|
-4,205
|
-2,417
|
-3,788
|
-3,410
|
-3,613
|
-7,570
|
70,861
|
-4,923
|
-5,913
|
-5,630
|
-5,220
|
-5,352
|
2,109
|
-6,068
|
-5,379
|
4,385
|
1,297
|
-9,938
|
-5,751
|
-6,830
|
-6,616
|
-6,437
|
-6,602
|
-6,014
|
-6,085
|
-6,006
|
-6,101
|
-6,104
|
-365
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,930
|
-10,571
|
11,624
|
10,710
|
50,361
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|