|
(単位:千ドル)
|
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
|
3Q26
|
4Q26
|
|
減価償却費
|
1,852
|
1,875
|
2,222
|
2,053
|
2,100
|
2,811
|
2,943
|
3,121
|
3,242
|
3,158
|
4,153
|
4,227
|
4,955
|
5,589
|
5,604
|
5,687
|
5,914
|
6,611
|
7,179
|
7,193
|
7,672
|
8,033
|
-
|
9,838
|
10,736
|
6,906
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
1,577
|
1,584
|
1,511
|
1,453
|
1,529
|
3,245
|
1,980
|
2,127
|
2,719
|
3,127
|
2,923
|
2,857
|
2,651
|
3,793
|
3,625
|
4,009
|
3,796
|
4,146
|
4,473
|
4,555
|
4,237
|
3,636
|
4,955
|
5,307
|
5,100
|
4,303
|
3,774
|
5,666
|
5,436
|
4,818
|
4,227
|
5,122
|
4,308
|
3,902
|
-811
|
2,548
|
2,278
|
2,122
|
2,548
|
5,871
|
3,354
|
5,651
|
20,549
|
4,696
|
3,672
|
3,558
|
3,837
|
3,001
|
4,890
|
5,436
|
6,580
|
5,528
|
5,834
|
10,952
|
5,520
|
5,447
|
6,064
|
6,355
|
|
営業キャッシュフロー
|
-
|
-86,754
|
228,975
|
-38,297
|
-19,440
|
-82,522
|
194,753
|
-14,162
|
-44,785
|
-77,229
|
-
|
-3,323
|
-103,269
|
-55,884
|
244,076
|
-36,073
|
-41,719
|
-117,464
|
259,425
|
1,834
|
-40,853
|
-78,232
|
222,946
|
-33,220
|
-81,140
|
-131,232
|
325,326
|
-24,315
|
-
|
-150,628
|
339,936
|
-25,329
|
-107,578
|
-87,262
|
429,190
|
-73,096
|
132,901
|
-187,376
|
202,329
|
47,044
|
146,782
|
-209,214
|
201,186
|
11,171
|
-121,065
|
-305,436
|
310,731
|
201,831
|
10,648
|
13,792
|
361,311
|
45,491
|
49,339
|
-111,846
|
333,417
|
93,798
|
75,079
|
-97,320
|
227,587
|
|
資本的支出
|
-
|
-4,921
|
-4,473
|
-1,906
|
-2,612
|
-2,474
|
-4,623
|
-4,579
|
-6,101
|
-5,034
|
-
|
-10,125
|
-11,242
|
-12,525
|
-8,674
|
-7,690
|
-8,910
|
-17,715
|
-7,857
|
-6,096
|
-6,521
|
-5,783
|
-6,528
|
-5,729
|
-4,882
|
-10,817
|
-13,079
|
-5,330
|
-6,125
|
-8,061
|
-9,689
|
-13,291
|
-4,240
|
-14,372
|
-6,087
|
-6,391
|
-2,710
|
-3,291
|
-3,643
|
-2,666
|
-4,860
|
-5,478
|
-5,257
|
-4,334
|
-4,192
|
-6,277
|
-6,725
|
-4,978
|
-6,139
|
-4,536
|
-9,026
|
-12,720
|
-10,553
|
-8,484
|
-9,760
|
-8,075
|
-10,344
|
-9,125
|
-7,677
|
|
投資キャッシュフロー
|
-
|
-5,771
|
-4,773
|
-2,156
|
-2,362
|
-80,828
|
-4,636
|
-4,579
|
-6,101
|
-5,034
|
-
|
-10,125
|
-11,242
|
-9,313
|
-8,675
|
-7,690
|
-34,400
|
-17,715
|
-7,857
|
-41,528
|
-6,521
|
-5,783
|
-471,931
|
-5,729
|
-4,882
|
-10,866
|
-12,435
|
-5,330
|
-
|
-18,012
|
-7,865
|
-13,291
|
-6,180
|
-14,446
|
-6,177
|
-8,309
|
-4,760
|
-3,364
|
-3,695
|
-2,666
|
-29,860
|
-18,744
|
-235
|
-29,334
|
-195,249
|
13,458
|
-6,833
|
-8,630
|
-6,139
|
-4,536
|
-9,026
|
-14,797
|
-93,859
|
-8,957
|
-30,538
|
-8,825
|
-10,345
|
-9,150
|
-7,678
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
10,278
|
16,769
|
9,331
|
0
|
0
|
28,350
|
31,623
|
0
|
27
|
19,701
|
24,644
|
5,425
|
30
|
|
財務キャッシュフロー
|
-
|
100,086
|
-215,726
|
54,127
|
6,176
|
179,950
|
-202,585
|
11,755
|
48,447
|
95,021
|
-
|
15,111
|
112,580
|
92,381
|
-153,694
|
620
|
11,983
|
170,109
|
-172,168
|
247
|
-2,002
|
85,704
|
283,682
|
29,046
|
74,203
|
150,696
|
-337,599
|
54,345
|
-
|
194,428
|
-330,760
|
16,863
|
103,908
|
118,684
|
-283,937
|
501,408
|
-494,474
|
86,494
|
1,347
|
1,148
|
-3,776
|
-1,882
|
-18,932
|
-8,744
|
31,612
|
299,306
|
-270,542
|
-95,752
|
-98,573
|
-4,759
|
-45,549
|
-27,323
|
-48,093
|
-192,118
|
-217,975
|
-12,633
|
-28,618
|
-9,992
|
-3,047
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
323,657
|
85,723
|
64,735
|
-106,445
|
219,910
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.6
|
14.7
|
10.6
|
-10.8
|
28.5
|