|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
2,189
|
2,257
|
2,651
|
2,691
|
2,840
|
2,960
|
3,338
|
3,029
|
3,168
|
1,675
|
3,321
|
3,137
|
3,340
|
2,577
|
2,795
|
2,931
|
2,807
|
3,066
|
2,489
|
2,877
|
1,704
|
2,452
|
2,343
|
2,405
|
890
|
2,555
|
2,365
|
2,452
|
2,706
|
2,933
|
3,422
|
3,332
|
3,598
|
3,150
|
4,320
|
4,507
|
4,771
|
4,208
|
5,293
|
5,591
|
4,996
|
4,867
|
5,092
|
6,019
|
17,157
|
6,742
|
6,593
|
15,252
|
12,525
|
6,417
|
6,257
|
7,052
|
7,112
|
5,378
|
6,515
|
5,968
|
7,622
|
6,427
|
|
営業キャッシュフロー
|
-
|
-13,843
|
11,635
|
32,555
|
-
|
-32,502
|
-1,481
|
36,537
|
83,129
|
-24,394
|
-2,243
|
76,493
|
43,445
|
-8,050
|
-35,001
|
72,637
|
46,551
|
-19,596
|
14,188
|
62,963
|
48,382
|
7,554
|
1,217
|
56,714
|
-16,334
|
-5,654
|
-33,192
|
41,637
|
63,655
|
1,041
|
-56,047
|
69,988
|
98,976
|
-18,169
|
-42,674
|
116,787
|
81,085
|
20,829
|
-46,670
|
67,860
|
29,013
|
-84,946
|
-87,687
|
107,632
|
124,241
|
75,480
|
86,156
|
147,367
|
122,762
|
146,058
|
39,802
|
122,078
|
72,104
|
142,922
|
16,503
|
123,056
|
74,959
|
106,992
|
|
資本的支出
|
-22,643
|
-19,892
|
-20,313
|
-17,490
|
-11,156
|
-17,288
|
-13,707
|
-14,891
|
-18,555
|
-17,916
|
-16,929
|
-20,014
|
-22,235
|
-18,921
|
-20,792
|
-15,652
|
-18,255
|
-25,018
|
-20,934
|
-17,295
|
-27,512
|
-22,478
|
-20,035
|
-16,640
|
24,216
|
-10,785
|
-10,843
|
-11,520
|
-16,990
|
-8,397
|
-9,021
|
-10,376
|
-17,567
|
-13,172
|
-9,347
|
-12,232
|
-14,247
|
-11,926
|
-12,060
|
-9,903
|
-3,062
|
-10,573
|
-11,457
|
-11,486
|
-8,972
|
-4,726
|
-7,111
|
-8,346
|
-43,421
|
-14,330
|
-18,959
|
-14,560
|
-20,550
|
-17,456
|
-13,718
|
-8,693
|
-12,568
|
-7,662
|
|
投資キャッシュフロー
|
-
|
-42,263
|
-20,179
|
-17,404
|
-11,128
|
-16,233
|
-13,546
|
-14,781
|
-18,308
|
-41,358
|
-15,913
|
-67,805
|
-22,174
|
-18,814
|
-11,831
|
-17,779
|
-18,196
|
-26,545
|
-22,294
|
-17,249
|
-27,517
|
-28,411
|
-20,013
|
-16,615
|
-6,298
|
-209,029
|
415,602
|
-194,807
|
-17,446
|
-17,565
|
-19,763
|
-19,834
|
-17,391
|
-23,519
|
-9,241
|
-12,313
|
-14,234
|
1,491
|
-15,023
|
-12,768
|
-29,867
|
-9,969
|
-848,570
|
284,283
|
-8,971
|
4,521
|
-7,092
|
-8,340
|
-34,300
|
-13,543
|
-18,474
|
-2,260
|
-
|
-236
|
-
|
-8,373
|
-12,457
|
-7,662
|
|
自己株式の取得による支出
|
-
|
2,351
|
-1
|
3,320
|
4,712
|
7,336
|
14,773
|
3,580
|
6,832
|
55,189
|
8,181
|
9,148
|
7,096
|
13,170
|
24,407
|
20,641
|
24,125
|
10,910
|
22,730
|
17,131
|
14,536
|
15,073
|
686
|
37
|
45
|
4,332
|
28,529
|
12,727
|
17
|
1,348
|
130
|
0
|
0
|
1,758
|
5,721
|
0
|
0
|
2,909
|
0
|
0
|
448
|
10,886
|
0
|
0
|
0
|
12,735
|
254
|
85,361
|
65,620
|
81,449
|
140,972
|
19,080
|
68,415
|
49,083
|
72,370
|
40,256
|
21,562
|
30,308
|
|
長期借入れによる収入
|
33,288
|
0
|
4,000
|
0
|
0
|
303
|
0
|
0
|
0
|
57,635
|
586,879
|
38,399
|
9,030
|
10,279
|
89,277
|
21,967
|
111,968
|
79,874
|
59,730
|
123,645
|
39,113
|
39,056
|
156,599
|
15,442
|
22,346
|
326,094
|
21,804
|
71,747
|
23,413
|
38,965
|
104,136
|
13,699
|
44,948
|
71,957
|
989,386
|
169,275
|
9,462
|
40,791
|
-26,762
|
6,558
|
325
|
10,815
|
964,476
|
9,023
|
74,595
|
29,823
|
15,596
|
57,139
|
20,000
|
31,500
|
148,000
|
0
|
37,500
|
-
|
-
|
0
|
0
|
-
|
|
長期借入金の返済による支出
|
3,363
|
6,826
|
3,572
|
4,165
|
3,983
|
4,062
|
1,338
|
7,442
|
4,025
|
25,246
|
561,064
|
15,824
|
960
|
11,295
|
18,130
|
51,070
|
107,240
|
24,126
|
22,197
|
131,650
|
37,013
|
8,827
|
114,437
|
29,214
|
17,976
|
52,973
|
176,968
|
32,090
|
38,962
|
4,322
|
43,847
|
60,091
|
109,988
|
32,045
|
907,026
|
266,160
|
103,684
|
42,120
|
-34,547
|
10,682
|
9,578
|
2,500
|
35,406
|
389,977
|
83,311
|
87,539
|
31,571
|
20,134
|
82,537
|
63,860
|
3,324
|
79,543
|
22,051
|
50,000
|
2,079
|
87,038
|
39,537
|
60,000
|
|
財務キャッシュフロー
|
-1,733
|
-9,545
|
-4,107
|
-6,603
|
-10,438
|
-10,582
|
-17,772
|
-12,198
|
-11,697
|
-16,547
|
-6,687
|
9,915
|
-14,611
|
-16,882
|
45,088
|
-50,954
|
-22,103
|
44,805
|
-
|
-30,477
|
-16,956
|
2,221
|
14,055
|
-18,539
|
-
|
258,526
|
-186,627
|
-14,221
|
-
|
28,574
|
55,485
|
-50,154
|
-
|
34,701
|
59,650
|
-103,656
|
77,495
|
-9,297
|
3,381
|
-8,411
|
-13,918
|
-8,612
|
908,536
|
-386,162
|
-120,417
|
-78,363
|
-21,268
|
-162,929
|
-137,602
|
-123,947
|
-8,096
|
-106,669
|
-60,036
|
-108,121
|
-25,879
|
-135,538
|
-69,209
|
-101,554
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125,466
|
2,785
|
114,363
|
62,391
|
99,330
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.8
|
0.5
|
18.6
|
9.4
|
15.3
|