|
(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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
2,938
|
3,682
|
3,732
|
3,901
|
2,420
|
2,361
|
2,438
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
873
|
1,036
|
809
|
854
|
745
|
806
|
694
|
885
|
947
|
1,069
|
1,070
|
1,177
|
1,337
|
1,061
|
1,244
|
721
|
1,051
|
1,074
|
1,041
|
951
|
970
|
1,019
|
991
|
5,526
|
747
|
1,080
|
1,104
|
5,638
|
1,046
|
1,191
|
1,119
|
8,071
|
879
|
1,238
|
981
|
6,177
|
699
|
1,287
|
1,204
|
6,793
|
921
|
1,983
|
1,071
|
3,792
|
904
|
1,268
|
4,126
|
3,809
|
2,645
|
404
|
858
|
155
|
1,170
|
1,195
|
600
|
1,127
|
412
|
|
営業キャッシュフロー
|
19,297
|
24,943
|
24,691
|
28,429
|
-772
|
11,972
|
6,045
|
36,248
|
11,878
|
-484
|
4,325
|
21,976
|
-1,240
|
1,294
|
10,735
|
23,799
|
-4,710
|
-3,530
|
15,923
|
14,043
|
5,073
|
18,319
|
-11,119
|
2,697
|
7,623
|
17,741
|
18,313
|
22,978
|
6,486
|
2,691
|
21,439
|
19,728
|
-14,130
|
27,168
|
40,805
|
14,188
|
5,445
|
25,822
|
7,740
|
13,757
|
-74,229
|
10,857
|
6,790
|
15,944
|
4,779
|
4,772
|
-1,130
|
-6,424
|
-6,197
|
-10,589
|
16,609
|
-4,256
|
-14,545
|
-
|
-9,497
|
-21,806
|
-234
|
2,301
|
11,447
|
8,076
|
4,870
|
|
資本的支出
|
-2,000
|
-1,350
|
-1,418
|
-2,370
|
-1,443
|
-1,217
|
-1,807
|
-1,946
|
-1,063
|
-1,394
|
-1,560
|
-1,330
|
-1,027
|
-2,397
|
-1,112
|
-401
|
-747
|
-1,398
|
-688
|
-529
|
-636
|
-827
|
-1,600
|
-2,604
|
-2,075
|
-2,072
|
-2,076
|
-1,927
|
-1,108
|
-1,728
|
-2,463
|
-3,343
|
-1,645
|
-2,536
|
-2,207
|
-2,397
|
-1,250
|
-1,258
|
-1,912
|
-2,805
|
-890
|
-2,796
|
-4,551
|
-7,800
|
-3,638
|
-5,173
|
-5,608
|
-5,199
|
-7,221
|
-2,697
|
-4,955
|
-3,438
|
-3,216
|
-2,667
|
-4,179
|
-2,415
|
-1,653
|
-2,461
|
-2,036
|
-3,256
|
-4,428
|
|
投資キャッシュフロー
|
-4,400
|
-1,550
|
-1,718
|
-2,370
|
-1,443
|
-1,217
|
-1,807
|
-1,946
|
-1,063
|
-1,394
|
-1,560
|
-1,330
|
-1,027
|
-2,397
|
-1,112
|
-401
|
-747
|
-1,398
|
-688
|
-529
|
-636
|
-827
|
-282,135
|
-2,604
|
-2,075
|
-2,072
|
-2,076
|
-1,927
|
-1,108
|
-1,728
|
-2,463
|
-3,343
|
-1,645
|
-2,536
|
-38,090
|
-2,397
|
-1,250
|
-12,423
|
-2,693
|
-3,818
|
-890
|
-3,546
|
-3,170
|
-7,877
|
-3,638
|
-5,173
|
-5,609
|
-5,199
|
-7,221
|
-2,697
|
-4,955
|
-3,438
|
-3,216
|
-
|
-4,179
|
-2,415
|
-1,653
|
-2,461
|
-2,036
|
-3,256
|
-4,428
|
|
自己株式の取得による支出
|
20,152
|
26,652
|
21,267
|
51,546
|
78,651
|
79,094
|
32,317
|
29,313
|
0
|
10,477
|
13,755
|
2,722
|
3,585
|
25,522
|
29,015
|
12,607
|
0
|
0
|
4,989
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
625
|
625
|
625
|
-
|
28,187
|
-
|
-
|
-
|
29,494
|
1,013
|
1,012
|
|
財務キャッシュフロー
|
-19,793
|
-32,753
|
-27,370
|
-56,196
|
-82,267
|
-84,861
|
-36,805
|
-34,057
|
-4,203
|
-19,701
|
-13,495
|
-6,201
|
-7,822
|
-27,457
|
-32,583
|
-163,931
|
-4,507
|
-4,469
|
-8,330
|
-4,605
|
-4,665
|
-4,751
|
198,900
|
-2,400
|
-9,642
|
-15,236
|
-20,564
|
-38,024
|
-4,715
|
-2,998
|
-15,275
|
-17,074
|
15,234
|
-21,578
|
-3,560
|
-11,367
|
-2,898
|
-13,801
|
-884
|
-12,695
|
59,709
|
-8,845
|
4,644
|
-16,404
|
-1,085
|
402
|
8,652
|
446
|
13,292
|
13,262
|
-11,754
|
5,251
|
16,968
|
-
|
18,917
|
21,432
|
-1,091
|
1,928
|
2,174
|
-1,204
|
-11,251
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-1,887
|
-160
|
9,411
|
4,820
|
442
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-1.5
|
-0.1
|
7.2
|
4.3
|
0.4
|