|
(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
|
3Q26
|
|
減価償却費
|
2,654
|
2,774
|
2,544
|
3,328
|
3,242
|
3,428
|
4,205
|
4,580
|
3,344
|
3,284
|
3,515
|
2,911
|
2,655
|
2,688
|
2,709
|
2,563
|
2,475
|
2,426
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,521
|
1,316
|
1,128
|
706
|
708
|
706
|
999
|
653
|
613
|
626
|
754
|
478
|
883
|
577
|
785
|
825
|
792
|
-
|
249
|
397
|
590
|
686
|
909
|
849
|
839
|
3,485
|
1,292
|
1,101
|
1,120
|
1,148
|
1,033
|
1,019
|
1,440
|
1,237
|
1,357
|
1,111
|
1,140
|
1,044
|
-
|
-
|
2,861
|
2,861
|
4,526
|
3,766
|
3,822
|
|
営業キャッシュフロー
|
-18,479
|
16,601
|
-14,458
|
-6,485
|
-57,774
|
-49,122
|
-26,378
|
-7,768
|
-11,591
|
-11,580
|
-17,520
|
-4,580
|
-9,307
|
-5,472
|
-3,587
|
5,099
|
-5,506
|
-5,863
|
-9,565
|
-11,742
|
-3,035
|
-4,732
|
-32
|
3,240
|
-2,060
|
-8,852
|
377
|
-680
|
-5,430
|
-8,109
|
-
|
-4,593
|
-6,886
|
30,481
|
24,191
|
-5,072
|
-5,866
|
-4,619
|
-7,294
|
1,282
|
-3,115
|
-3,438
|
1,682
|
-8,681
|
-5,800
|
-5,900
|
-4,200
|
-3,100
|
-5,900
|
-5,700
|
-5,500
|
-5,400
|
-2,200
|
900
|
1,200
|
2,200
|
-3,400
|
19,500
|
5,900
|
6,300
|
4,125
|
6,487
|
3,249
|
|
資本的支出
|
-8,185
|
-9,765
|
-12,674
|
-10,238
|
-4,498
|
-2,805
|
-2,029
|
-1,563
|
-88
|
-815
|
-356
|
-171
|
-97
|
-18
|
-108
|
-55
|
-287
|
-227
|
-167
|
-56
|
-197
|
-113
|
-478
|
-413
|
-281
|
-78
|
-198
|
-99
|
-76
|
-407
|
-1,642
|
-409
|
-115
|
-303
|
-291
|
-243
|
-836
|
-900
|
-1,190
|
-704
|
-637
|
-689
|
-248
|
-1,764
|
-224
|
-286
|
-200
|
-228
|
-441
|
-119
|
-410
|
-266
|
-214
|
-216
|
-205
|
-299
|
-
|
-
|
-524
|
-1,039
|
-814
|
-1,392
|
-893
|
|
投資キャッシュフロー
|
-41
|
-37,254
|
-27,764
|
-39,774
|
59,753
|
16,475
|
-7,907
|
-4,984
|
-6,846
|
1,911
|
9,626
|
2,662
|
3,774
|
-331
|
955
|
-389
|
-267
|
2,531
|
2,091
|
-2,546
|
-64
|
-164
|
5,084
|
17
|
-271
|
-97
|
725
|
-165
|
606
|
673
|
-
|
16,658
|
-166
|
-245
|
-239
|
2,819
|
2,259
|
-10,928
|
-26,219
|
-1,733
|
-509
|
24,252
|
-26,316
|
2,469
|
-11,708
|
4,878
|
-226
|
-107
|
-496
|
-163
|
-505
|
-353
|
-293
|
-147
|
-203
|
-318
|
-
|
-
|
-575
|
-1,142
|
-735
|
-1,388
|
-73,147
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
271
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,154
|
1,154
|
1,154
|
1,154
|
1,153
|
1,442
|
2,199
|
2,654
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,167
|
0
|
1,575
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
23
|
20
|
13
|
23
|
17
|
17
|
16
|
16
|
16
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
561
|
1,013
|
161,016
|
468
|
4,376
|
-4,497
|
0
|
178
|
32,925
|
-1,682
|
1,019
|
-1,041
|
-1,211
|
-1,055
|
12,016
|
3,046
|
-633
|
1,477
|
8,903
|
-964
|
21,183
|
52,817
|
-2,000
|
-1,000
|
-1,461
|
69,961
|
-1,200
|
2,600
|
15,105
|
83
|
-
|
90
|
-238
|
85,138
|
-85,285
|
86
|
-283
|
-122
|
6,079
|
102
|
-376
|
-195
|
51,220
|
50,828
|
-46
|
107
|
-12
|
93
|
-20
|
115
|
-24
|
91
|
-17
|
120
|
-16
|
65,354
|
-
|
-
|
0
|
150
|
124,577
|
242
|
-960
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
5,376
|
5,261
|
3,311
|
5,095
|
2,356
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
8.8
|
7.9
|
4.6
|
7.7
|
3.2
|