|
(単位:千ドル)
|
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
|
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
|
|
減価償却費
|
2,471
|
2,477
|
2,267
|
2,244
|
7,573
|
6,842
|
6,292
|
7,285
|
8,121
|
8,282
|
7,439
|
10,488
|
11,182
|
12,606
|
11,325
|
12,035
|
13,420
|
8,305
|
4,785
|
2,483
|
2,617
|
1,562
|
1,485
|
1,377
|
1,259
|
1,342
|
1,296
|
1,278
|
1,400
|
1,600
|
1,800
|
1,900
|
1,900
|
1,500
|
800
|
700
|
800
|
700
|
600
|
600
|
800
|
500
|
700
|
700
|
700
|
800
|
800
|
700
|
800
|
600
|
900
|
700
|
800
|
1,000
|
800
|
900
|
900
|
|
株式報酬費用
|
-3,553
|
6,668
|
5,231
|
-67
|
6,327
|
3,438
|
10,415
|
1,460
|
3,492
|
1,442
|
313
|
3,219
|
991
|
-1,106
|
3,342
|
-15
|
2,204
|
-1,285
|
1,380
|
336
|
949
|
1,372
|
843
|
1,416
|
308
|
4,076
|
94
|
112
|
100
|
100
|
900
|
200
|
500
|
800
|
300
|
400
|
300
|
900
|
800
|
600
|
400
|
1,600
|
800
|
500
|
600
|
1,900
|
900
|
900
|
900
|
1,800
|
1,400
|
1,200
|
2,600
|
1,700
|
1,500
|
1,500
|
3,100
|
|
営業キャッシュフロー
|
66,746
|
2,176
|
-47,514
|
35,521
|
-8,791
|
-5,238
|
32,447
|
2,426
|
10,210
|
43,694
|
5,543
|
13,452
|
17,391
|
70,696
|
-18,766
|
1,253
|
2,473
|
50,166
|
5,009
|
7,530
|
17,268
|
37,070
|
-2,379
|
-8,978
|
12,351
|
-17,209
|
-113,999
|
-68,212
|
-164,100
|
-119,400
|
-166,600
|
58,900
|
-11,600
|
-112,200
|
-81,900
|
374,100
|
-158,700
|
-90,800
|
-91,100
|
37,500
|
5,800
|
70,800
|
-86,800
|
118,900
|
-49,800
|
71,100
|
114,900
|
227,900
|
-156,700
|
-59,200
|
-61,700
|
119,200
|
-450,000
|
-19,800
|
15,800
|
256,300
|
-157,000
|
|
資本的支出
|
-567
|
-578
|
-863
|
-478
|
-236
|
-1,158
|
-915
|
-2,442
|
-2,884
|
-5,587
|
-4,699
|
-5,124
|
-3,760
|
-2,815
|
-2,809
|
-4,162
|
-3,911
|
-3,808
|
-3,501
|
-2,138
|
-263
|
-236
|
-17
|
-24
|
-5
|
-6
|
-36
|
-12
|
-100
|
-700
|
-100
|
-
|
0
|
-200
|
-400
|
0
|
-100
|
-100
|
-300
|
-1,100
|
-1,500
|
-1,000
|
-700
|
-300
|
-100
|
-200
|
-500
|
-500
|
-200
|
-600
|
-600
|
-800
|
-
|
-
|
-800
|
-700
|
-100
|
|
投資キャッシュフロー
|
-1,648
|
254
|
29,413
|
-1,617
|
-123,370
|
-9,545
|
-13,501
|
-21,564
|
-27,251
|
-41,611
|
-28,194
|
-19,514
|
-35,221
|
-46,802
|
-24,703
|
-27,746
|
-8,030
|
151
|
51,449
|
258,081
|
1,673
|
109,540
|
74,689
|
52,170
|
831
|
6,854
|
228,706
|
269
|
0
|
-700
|
-100
|
0
|
3,100
|
400
|
-400
|
1,900
|
2,000
|
0
|
-300
|
-700
|
3,200
|
-1,000
|
-600
|
-300
|
1,500
|
-200
|
-500
|
-500
|
-200
|
-600
|
4,500
|
3,600
|
900
|
-700
|
-800
|
3,800
|
-100
|
|
自己株式の取得による支出
|
-
|
10,851
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
30,579
|
16,539
|
33,692
|
13,702
|
111,535
|
44,713
|
27,712
|
4,909
|
6,280
|
5,010
|
2,608
|
7,775
|
6,786
|
5,424
|
3,119
|
1,897
|
2,089
|
4,358
|
1,307
|
155
|
1,287
|
435
|
304
|
466
|
1,019
|
1,247
|
207
|
43
|
0
|
40,000
|
395,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
67,707
|
18,649
|
27,414
|
8,633
|
10,327
|
27,852
|
90,748
|
2,642
|
3,525
|
9,161
|
15,711
|
203,942
|
2,815
|
3,013
|
2,463
|
2,462
|
2,602
|
50,693
|
11,185
|
296,306
|
4,233
|
3,505
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
5,000
|
80,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-41,692
|
-13,268
|
6,619
|
4,769
|
96,966
|
14,865
|
57,346
|
1,623
|
2,672
|
135,455
|
-21,677
|
42,251
|
4,268
|
-24,373
|
-396
|
-1,008
|
-564
|
-46,515
|
-10,254
|
-300,836
|
-4,232
|
-2,942
|
-676
|
766
|
787
|
-63,221
|
-89
|
-702
|
-600
|
31,900
|
307,800
|
100,700
|
-1,000
|
176,700
|
-300
|
-500
|
-200
|
20,600
|
40,200
|
800
|
-100
|
1,400
|
0
|
-100
|
-100
|
-600
|
-100
|
-12,400
|
-200
|
17,100
|
200
|
-800
|
99,900
|
62,800
|
-100
|
-70,100
|
-10,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
15,000
|
255,600
|
-157,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
3.8
|
38.1
|
-57.5
|