|
(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
|
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
|
1,218
|
1,257
|
1,216
|
1,178
|
1,203
|
1,235
|
1,327
|
1,594
|
1,378
|
1,471
|
1,488
|
1,523
|
1,633
|
1,614
|
1,577
|
1,640
|
1,661
|
1,650
|
1,582
|
1,572
|
1,620
|
1,678
|
1,707
|
1,764
|
1,917
|
1,969
|
1,963
|
1,951
|
1,925
|
1,900
|
1,885
|
1,883
|
1,957
|
2,067
|
1,956
|
1,721
|
1,700
|
1,757
|
1,808
|
1,753
|
1,987
|
2,095
|
2,058
|
2,154
|
1,896
|
1,968
|
2,075
|
2,212
|
2,261
|
2,422
|
2,503
|
2,270
|
2,075
|
1,987
|
2,037
|
2,092
|
2,103
|
|
株式報酬費用
|
745
|
933
|
491
|
600
|
619
|
750
|
490
|
594
|
517
|
962
|
463
|
321
|
498
|
1,138
|
569
|
577
|
633
|
1,256
|
629
|
1,137
|
1,622
|
1,337
|
584
|
595
|
1,777
|
1,461
|
436
|
521
|
1,965
|
1,393
|
589
|
499
|
2,214
|
1,675
|
720
|
749
|
2,665
|
1,877
|
3,343
|
1,670
|
2,891
|
1,885
|
975
|
946
|
2,719
|
2,261
|
813
|
641
|
2,271
|
1,866
|
914
|
1,484
|
1,499
|
2,592
|
1,625
|
1,590
|
1,724
|
|
営業キャッシュフロー
|
12,785
|
2,389
|
11,227
|
7,848
|
15,595
|
6,728
|
13,835
|
15,411
|
6,709
|
7,598
|
7,816
|
16,607
|
9,398
|
4,098
|
21,830
|
-
|
14,645
|
-4,364
|
33,878
|
16,445
|
13,503
|
244
|
17,973
|
20,617
|
12,579
|
8,575
|
20,432
|
23,236
|
9,009
|
8,217
|
19,045
|
26,580
|
15,206
|
8,176
|
17,374
|
31,908
|
23,921
|
18,589
|
21,465
|
20,739
|
-947
|
5,030
|
3,573
|
-5,052
|
10,437
|
10,510
|
34,646
|
42,798
|
26,916
|
17,976
|
19,932
|
27,210
|
14,930
|
7,978
|
35,072
|
29,945
|
9,985
|
|
資本的支出
|
-777
|
-1,537
|
-729
|
-722
|
-527
|
-624
|
-824
|
-879
|
-1,186
|
-805
|
-1,032
|
-1,062
|
-1,582
|
-1,251
|
-1,235
|
-1,716
|
-448
|
-1,707
|
-1,156
|
-1,043
|
-11,603
|
-1,293
|
-2,514
|
-4,740
|
-1,009
|
-8,238
|
-1,431
|
-1,678
|
-1,292
|
-3,714
|
-3,695
|
-4,581
|
-5,965
|
-4,730
|
-6,716
|
-1,896
|
-3,812
|
-3,793
|
-3,184
|
-4,270
|
-2,434
|
-1,426
|
-3,255
|
-1,188
|
-1,458
|
-2,113
|
-1,079
|
-2,221
|
-786
|
-1,306
|
-1,267
|
-847
|
-691
|
-1,366
|
-1,120
|
-1,351
|
-935
|
|
投資キャッシュフロー
|
143
|
-1,439
|
-629
|
-1,188
|
-21,391
|
-9,932
|
-5,935
|
-2,276
|
-2,373
|
-5,958
|
-1,073
|
-1,099
|
-5,290
|
-1,156
|
-7,438
|
-
|
-535
|
-9,079
|
-9,906
|
-1,400
|
-23,890
|
-1,430
|
-11,985
|
-4,986
|
-1,171
|
-8,219
|
82,993
|
-2,396
|
-1,234
|
-3,648
|
-3,338
|
-4,460
|
-5,770
|
-4,713
|
-6,607
|
-1,855
|
-3,670
|
-3,696
|
-3,005
|
-4,089
|
-2,362
|
-1,209
|
-3,167
|
-953
|
-1,300
|
-1,981
|
-932
|
-2,003
|
-671
|
-1,072
|
-7,360
|
-632
|
-567
|
-1,233
|
-1,048
|
460
|
-739
|
|
配当金の支払額
|
4,330
|
4,656
|
4,639
|
4,603
|
4,579
|
4,862
|
4,822
|
4,781
|
4,758
|
5,215
|
5,123
|
5,088
|
5,003
|
5,603
|
5,571
|
5,543
|
5,500
|
6,091
|
6,056
|
6,022
|
5,998
|
6,965
|
6,933
|
6,912
|
6,888
|
7,598
|
7,559
|
7,540
|
7,522
|
8,489
|
8,457
|
8,421
|
8,406
|
9,236
|
9,198
|
9,199
|
9,199
|
9,217
|
9,905
|
9,904
|
9,905
|
10,714
|
10,697
|
10,672
|
10,634
|
11,324
|
11,315
|
11,308
|
11,297
|
11,976
|
11,966
|
11,962
|
11,958
|
12,780
|
12,766
|
12,756
|
12,753
|
|
自己株式の取得による支出
|
18,601
|
4,084
|
8,216
|
8,939
|
8,091
|
4,323
|
9,880
|
9,143
|
5,264
|
17,006
|
8,212
|
12,291
|
9,863
|
4,688
|
11,335
|
4,373
|
8,075
|
7,047
|
9,569
|
7,440
|
12,156
|
6,562
|
7,509
|
4,882
|
3,893
|
7,484
|
6,407
|
4,832
|
6,863
|
5,198
|
10,323
|
7,241
|
4,957
|
4,701
|
7,167
|
0
|
-
|
-
|
-
|
-
|
7,400
|
18,200
|
4,235
|
6,800
|
4,100
|
30,700
|
1,800
|
3,000
|
2,400
|
2,900
|
2,794
|
6
|
3,600
|
3,100
|
3,000
|
2,600
|
7,800
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
10,715
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
0
|
400
|
|
財務キャッシュフロー
|
-447
|
-635
|
-5,598
|
-9,402
|
-12,101
|
-1,775
|
-802
|
-12,162
|
-8,096
|
-12,086
|
-3,307
|
-2,353
|
-13,687
|
-5,027
|
-10,960
|
-
|
-1,764
|
-8,156
|
-19,979
|
-8,637
|
-5,168
|
1,015
|
-7,990
|
-11,460
|
-2,329
|
-11,896
|
-13,064
|
-94,120
|
-24,148
|
-4,350
|
-10,326
|
-30,185
|
-8,520
|
-1,296
|
47,306
|
-64,199
|
-11,089
|
-9,222
|
-10,304
|
-10,134
|
-21,937
|
-20,330
|
-992
|
5,248
|
-12,342
|
-7,952
|
-33,730
|
-31,024
|
-24,502
|
-11,087
|
-22,556
|
-25,791
|
-4,097
|
-8,536
|
-36,688
|
-24,795
|
-18,692
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,239
|
6,612
|
33,952
|
28,594
|
9,050
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.3
|
4.5
|
21.6
|
17.5
|
5.9
|