|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
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
|
2Q26
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
555
|
723
|
1,558
|
-
|
778
|
799
|
1,904
|
1,185
|
1,043
|
1,308
|
1,365
|
758
|
919
|
918
|
209
|
1,954
|
677
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
4,516
|
15,450
|
44,016
|
12,860
|
16,401
|
13,815
|
31,755
|
28,451
|
23,947
|
4,939
|
40,170
|
42,341
|
16,956
|
15,707
|
11,663
|
65,784
|
-18,101
|
19,274
|
38,139
|
115,226
|
14,588
|
18,355
|
57,416
|
70,633
|
41,864
|
3,794
|
32,848
|
86,113
|
9,440
|
11,744
|
26,694
|
99,426
|
11,797
|
53,783
|
11,586
|
103,435
|
50,018
|
54,881
|
64,725
|
127,090
|
81,842
|
77,514
|
44,053
|
38,288
|
48,642
|
32,622
|
52,559
|
53,747
|
25,943
|
62,880
|
75,204
|
179,939
|
66,209
|
101,758
|
84,192
|
119,234
|
127,747
|
95,137
|
122,453
|
147,048
|
119,317
|
99,659
|
|
資本的支出
|
-873
|
-12,931
|
-2,642
|
-
|
-7,142
|
-6,880
|
-4,273
|
-7,726
|
-3,892
|
-2,951
|
-2,993
|
-2,378
|
-1,571
|
-2,555
|
-2,366
|
-13,698
|
-3,100
|
-4,706
|
-3,203
|
-3,924
|
-3,112
|
-2,625
|
-3,704
|
-3,689
|
-2,999
|
-3,711
|
-5,077
|
-5,258
|
-6,336
|
-5,124
|
-6,439
|
-5,332
|
-3,173
|
-3,923
|
-4,615
|
-7,259
|
-4,946
|
-7,019
|
-4,258
|
-3,892
|
-3,597
|
-4,852
|
-3,728
|
-3,675
|
-3,621
|
-3,889
|
-4,164
|
-6,450
|
-5,554
|
-7,263
|
-7,992
|
-5,667
|
-4,340
|
-5,523
|
-7,491
|
-7,510
|
-5,549
|
-5,197
|
-7,549
|
-8,892
|
-7,301
|
-6,277
|
|
投資キャッシュフロー
|
-28,529
|
-12,890
|
35
|
-6,503
|
-7,746
|
-6,536
|
-17,101
|
-8,051
|
-39,058
|
-33,411
|
-4,221
|
-2,135
|
-1,388
|
-19,414
|
-2,342
|
-180,493
|
-132,907
|
-40,358
|
-3,772
|
3,416
|
-14,249
|
-14,544
|
-36,418
|
-9,820
|
-1,252
|
-2,810
|
-7,779
|
-5,053
|
-11,067
|
-4,811
|
-779,455
|
-2,573
|
-3,096
|
-10,265
|
-34,836
|
-6,905
|
-40,561
|
-7,469
|
-3,621
|
-3,753
|
-3,404
|
-35,831
|
-2,274
|
-3,421
|
-25,502
|
-3,375
|
-953
|
-5,828
|
-5,498
|
-32,707
|
-18,045
|
-4,583
|
-25,657
|
-5,175
|
-7,448
|
-57,127
|
-15,216
|
-267,750
|
-7,619
|
-28,167
|
-9,546
|
-5,815
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
1,594
|
18,178
|
812
|
0
|
12,042
|
0
|
0
|
-
|
-
|
3,001
|
10,837
|
10,154
|
12,740
|
10,400
|
11,449
|
37,386
|
17,280
|
17,956
|
9,811
|
9,697
|
1
|
3,048
|
2,430
|
2,764
|
0
|
13,761
|
9,017
|
0
|
0
|
0
|
0
|
11,158
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,537
|
3,527
|
3,540
|
180
|
716
|
0
|
0
|
0
|
-
|
-
|
18,198
|
44,513
|
9,980
|
20,104
|
49,710
|
73,043
|
53,175
|
90,226
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-56,671
|
-44,387
|
-11,107
|
-4,358
|
-26,044
|
-8,300
|
-6,998
|
-19,474
|
-8,423
|
23,799
|
-44,204
|
-9,197
|
-11,837
|
-5,350
|
-5,970
|
115,299
|
133,302
|
3,490
|
-9,095
|
-103,008
|
-2,298
|
-11,145
|
-15,656
|
-62,886
|
-42,152
|
5,131
|
-21,732
|
-44,596
|
-27,302
|
1,657
|
710,580
|
-84,651
|
-6,875
|
-19,046
|
-9,549
|
-36,069
|
-18,874
|
-17,447
|
-19,638
|
-22,279
|
-77,183
|
-27,071
|
-26,280
|
-82,503
|
-31,980
|
-121,463
|
-19,923
|
-49,663
|
-55,518
|
-13,619
|
-42,389
|
-15,362
|
-22,483
|
-46,748
|
-31,945
|
-55,292
|
-34,047
|
-57,062
|
-66,057
|
-88,441
|
-78,565
|
-108,489
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,940
|
114,904
|
138,156
|
112,016
|
93,382
|