|
(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
|
2Q26
|
|
減価償却費
|
8,319
|
8,202
|
7,991
|
8,080
|
7,827
|
6,093
|
5,925
|
5,719
|
5,448
|
5,128
|
4,970
|
5,018
|
4,978
|
4,982
|
4,904
|
4,629
|
4,559
|
4,502
|
4,583
|
4,652
|
4,655
|
4,625
|
4,568
|
4,195
|
2,514
|
2,493
|
2,380
|
2,345
|
2,129
|
2,045
|
1,914
|
4,403
|
1,865
|
1,847
|
1,869
|
1,960
|
1,660
|
1,657
|
1,575
|
1,497
|
1,419
|
1,422
|
1,403
|
1,269
|
1,176
|
1,151
|
1,103
|
1,097
|
1,251
|
1,546
|
1,601
|
1,507
|
1,464
|
1,513
|
1,575
|
1,598
|
1,676
|
2,163
|
|
株式報酬費用
|
2,609
|
1,947
|
1,745
|
2,157
|
1,755
|
2,296
|
2,068
|
2,097
|
2,180
|
2,803
|
3,260
|
3,070
|
3,273
|
3,854
|
3,377
|
3,426
|
2,514
|
3,365
|
3,567
|
3,192
|
3,473
|
2,914
|
3,598
|
3,644
|
2,432
|
3,438
|
3,204
|
3,215
|
3,212
|
1,687
|
2,880
|
2,822
|
1,700
|
2,149
|
2,016
|
2,287
|
2,244
|
2,364
|
2,489
|
2,235
|
2,516
|
2,695
|
2,700
|
2,689
|
2,916
|
3,126
|
1,559
|
2,452
|
2,392
|
2,314
|
2,735
|
2,043
|
2,353
|
2,284
|
2,745
|
2,819
|
2,515
|
882
|
|
営業キャッシュフロー
|
-51,817
|
13,400
|
5,630
|
-5,492
|
-13,162
|
-28,649
|
-20,130
|
-4,236
|
-11,254
|
-1,656
|
13,744
|
-488
|
-14,719
|
1,734
|
382
|
-4,130
|
12,256
|
8,024
|
-6,715
|
19,973
|
-6,350
|
-5,039
|
-12,673
|
-
|
-13,027
|
-713
|
4,185
|
27,886
|
-17,823
|
-13,775
|
-7,129
|
9,086
|
-24,621
|
16,454
|
-12,121
|
18,819
|
-2,870
|
19,284
|
15,903
|
6,195
|
-8,600
|
32,611
|
-21,767
|
-4,644
|
46
|
-18,014
|
24,626
|
8,881
|
-8,591
|
-5,093
|
-8,102
|
9,882
|
-7,294
|
1,801
|
18,061
|
-9,708
|
12,180
|
-15,986
|
|
資本的支出
|
-995
|
-2,905
|
-3,814
|
-3,055
|
-5,319
|
-3,888
|
-2,414
|
-3,505
|
-3,206
|
-3,693
|
-2,716
|
-2,316
|
-2,691
|
-1,479
|
-1,755
|
-4,520
|
-1,544
|
-2,581
|
-1,760
|
-2,181
|
-1,299
|
-1,837
|
-483
|
-1,412
|
-929
|
-1,048
|
-2,621
|
-1,678
|
-1,602
|
-616
|
-1,018
|
-1,075
|
-1,267
|
-1,266
|
-231
|
-794
|
-569
|
-598
|
-260
|
-893
|
-1,456
|
-803
|
-1,062
|
-1,396
|
-1,272
|
-1,501
|
-1,806
|
-8,035
|
-1,092
|
-1,249
|
-795
|
-465
|
-1,120
|
-874
|
-958
|
-1,320
|
-1,904
|
-3,025
|
|
投資キャッシュフロー
|
-2,379
|
-2,905
|
-3,814
|
-3,055
|
-9,412
|
-3,888
|
-2,414
|
-105,908
|
-1,480
|
5,893
|
143
|
3,936
|
31,040
|
-9,801
|
-2,613
|
-14,937
|
-4,983
|
-2,767
|
-5,152
|
21,164
|
5,091
|
-29
|
14,506
|
-
|
-929
|
-988
|
21,254
|
-1,571
|
-1,602
|
-616
|
-1,018
|
-1,075
|
-1,267
|
-1,266
|
-401
|
-794
|
-569
|
-677
|
-260
|
-893
|
-1,456
|
-803
|
-1,062
|
-1,396
|
-1,272
|
-1,534
|
-1,899
|
-7,976
|
-1,092
|
-1,249
|
-795
|
-465
|
-1,120
|
-1,570
|
-2,431
|
-3,402
|
-3,824
|
-5,596
|
|
長期借入れによる収入
|
96,100
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
0
|
0
|
105,924
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
97,011
|
1,119
|
674
|
1,745
|
251
|
4,896
|
110,870
|
1,900
|
629
|
3,235
|
3,330
|
1,183
|
1,886
|
754
|
2,072
|
1,183
|
-26
|
-760
|
-208
|
237
|
-35,480
|
-5,690
|
-254
|
-
|
-1,167
|
12,875
|
-36,348
|
-2,813
|
-2,426
|
8,327
|
8,812
|
13,760
|
27,450
|
-4,566
|
5,442
|
-1,630
|
-11,159
|
136
|
1,630
|
-19,412
|
-1,000
|
-13,510
|
-1,000
|
141
|
-4,365
|
4,275
|
-1,500
|
-522
|
-1,500
|
-257
|
-1,500
|
-694
|
-2,173
|
5,766
|
-2,000
|
-5,845
|
-475
|
-282
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
927
|
17,103
|
-11,028
|
10,276
|
-19,011
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
15.1
|
-8.6
|
10.9
|
-18.6
|