|
(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
|
|
株式報酬費用
|
988
|
1,603
|
1,339
|
719
|
1,254
|
1,378
|
1,337
|
1,131
|
1,563
|
1,497
|
1,478
|
1,009
|
1,867
|
1,930
|
2,009
|
2,221
|
2,673
|
3,110
|
1,999
|
2,145
|
5,611
|
8,597
|
7,728
|
4,571
|
6,920
|
5,458
|
5,326
|
4,877
|
4,980
|
3,969
|
4,424
|
3,784
|
5,995
|
6,188
|
6,118
|
3,902
|
6,027
|
5,851
|
6,864
|
6,720
|
9,292
|
6,686
|
5,723
|
6,347
|
7,723
|
6,775
|
6,719
|
6,910
|
7,733
|
6,981
|
6,726
|
6,934
|
8,682
|
8,438
|
7,783
|
8,101
|
9,071
|
8,757
|
|
営業キャッシュフロー
|
9,842
|
-19,253
|
9,549
|
2,113
|
5,949
|
11,983
|
33,325
|
-2,507
|
18,137
|
18,667
|
21,800
|
7,946
|
15,833
|
14,768
|
9,880
|
12,148
|
4,539
|
19,165
|
17,652
|
5,732
|
-1,002
|
20,754
|
40,636
|
10,546
|
-3,054
|
40,167
|
52,681
|
-
|
34,593
|
34,705
|
36,206
|
41,890
|
2,647
|
49,963
|
51,838
|
46,212
|
34,506
|
6,808
|
33,843
|
43,508
|
39,015
|
18,553
|
50,329
|
16,349
|
60,634
|
44,466
|
37,122
|
71,088
|
145,049
|
84,165
|
100,870
|
83,062
|
83,182
|
115,904
|
74,186
|
55,093
|
102,568
|
46,259
|
|
資本的支出
|
-5,862
|
-12,475
|
-8,057
|
-9,141
|
-4,126
|
-1,959
|
-2,549
|
-2,159
|
-1,253
|
-2,945
|
-3,082
|
-3,555
|
-1,510
|
-3,862
|
-37,608
|
-8,418
|
-8,452
|
-17,955
|
-7,138
|
-7,071
|
-27,090
|
-17,322
|
-12,812
|
-11,038
|
-11,203
|
-10,202
|
-6,863
|
-5,557
|
-5,410
|
-4,322
|
-3,479
|
-5,450
|
-6,343
|
-9,068
|
-12,071
|
-14,845
|
-12,572
|
-10,121
|
-6,368
|
-13,471
|
-34,616
|
-17,301
|
-23,410
|
-14,261
|
-10,258
|
-13,385
|
-19,779
|
-17,938
|
-11,435
|
-9,801
|
-13,589
|
-12,703
|
-20,250
|
-21,900
|
-28,518
|
-50,410
|
-45,266
|
-51,608
|
|
投資キャッシュフロー
|
-7,983
|
-12,093
|
-8,036
|
-9,266
|
-4,047
|
2,867
|
-2,526
|
-2,156
|
-1,253
|
-2,944
|
34,712
|
-3,527
|
-1,464
|
-145,969
|
-21,726
|
-26,340
|
-20,402
|
754
|
-16,172
|
-3,783
|
-46,650
|
-37,452
|
3,047
|
-9,501
|
-12,055
|
-8,584
|
-28,287
|
-
|
36,601
|
-23,460
|
-92,186
|
-19,022
|
11,676
|
-17,407
|
-23,190
|
-42,327
|
-58,434
|
34,088
|
-7,909
|
26,813
|
-49,639
|
-4,138
|
-29,441
|
-52,325
|
23,367
|
-44,947
|
-48,869
|
-28,268
|
-53,080
|
-48,773
|
-16,762
|
-51,136
|
-71,994
|
-44,080
|
-137,052
|
-33,170
|
-80,960
|
-25,157
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,497
|
19,994
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
1,238
|
10,530
|
-
|
-
|
24,426
|
31,291
|
4,900
|
204
|
4,113
|
38,358
|
-
|
-
|
29,571
|
3,547
|
-
|
-
|
34,775
|
22,258
|
268
|
4,812
|
|
長期借入れによる収入
|
4,000
|
12,000
|
12,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,938
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
917
|
1,547
|
917
|
2,417
|
2,417
|
2,417
|
2,417
|
2,417
|
2,417
|
2,417
|
2,417
|
5,160
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
5,500
|
-2,500
|
4,900
|
4,900
|
4,900
|
3,400
|
3,400
|
3,400
|
3,400
|
1,012
|
813
|
0
|
1,625
|
812
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
3,143
|
11,032
|
11,428
|
-2,401
|
-2,293
|
-2,384
|
-2,067
|
-2,384
|
-2,464
|
999
|
-2,028
|
-4,678
|
-3,257
|
-1,367
|
28,746
|
-1,585
|
-1,184
|
16,139
|
-5,007
|
12,914
|
10,441
|
251
|
6,709
|
-3,969
|
-7,106
|
-8,535
|
-16,299
|
-
|
-13,318
|
-331
|
-8,414
|
-1,160
|
-4,406
|
-3,360
|
-24,234
|
-3,305
|
-13,067
|
-10,562
|
-5,286
|
-13,839
|
-22,112
|
-7,661
|
-28,431
|
-34,730
|
-27,485
|
-3,560
|
-8,106
|
-41,833
|
-15,194
|
-9,624
|
-32,982
|
-7,053
|
-20,220
|
-69,194
|
-34,979
|
-22,615
|
-22,965
|
-5,737
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,004
|
45,668
|
4,683
|
57,302
|
-5,349
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.3
|
5.2
|
0.5
|
5.9
|
-0.5
|