|
(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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
株式報酬費用
|
2,197
|
1,892
|
4,056
|
2,665
|
2,401
|
2,300
|
2,026
|
2,559
|
2,417
|
2,597
|
2,917
|
3,038
|
3,013
|
3,403
|
3,248
|
3,417
|
3,489
|
3,449
|
-
|
-
|
3,164
|
719
|
2,316
|
-
|
1,840
|
2,395
|
2,373
|
2,542
|
1,343
|
2,856
|
3,161
|
5,665
|
3,379
|
4,582
|
4,782
|
4,445
|
4,730
|
5,000
|
5,325
|
5,399
|
6,167
|
5,952
|
6,287
|
7,110
|
6,828
|
5,979
|
6,455
|
5,097
|
5,299
|
5,735
|
7,491
|
7,058
|
6,989
|
6,706
|
7,217
|
7,420
|
7,628
|
6,857
|
8,214
|
6,937
|
9,312
|
7,589
|
7,799
|
|
営業キャッシュフロー
|
13,526
|
30,760
|
47,030
|
32,139
|
27,131
|
25,408
|
28,804
|
33,975
|
553
|
33,014
|
23,965
|
27,542
|
13,402
|
29,360
|
45,291
|
51,471
|
13,738
|
31,242
|
26,893
|
55,305
|
9,250
|
27,511
|
31,851
|
53,253
|
30,695
|
39,265
|
55,201
|
34,577
|
38,425
|
58,903
|
65,395
|
57,627
|
23,122
|
57,357
|
58,164
|
20,638
|
2,628
|
29,901
|
79,282
|
46,406
|
11,812
|
29,155
|
66,291
|
1,547
|
-1,680
|
43,460
|
62,433
|
68,050
|
41,993
|
87,039
|
64,415
|
79,611
|
19,086
|
99,124
|
-540
|
64,081
|
-27,421
|
48,823
|
43,766
|
116,557
|
17,395
|
111,321
|
93,564
|
|
資本的支出
|
-15,224
|
-8,864
|
-10,898
|
-11,683
|
-11,801
|
-12,042
|
-13,116
|
-16,239
|
-8,441
|
-25,991
|
-15,253
|
-12,503
|
-13,092
|
-15,110
|
-15,519
|
-29,927
|
-37,085
|
-33,787
|
-29,658
|
-21,690
|
-24,246
|
-25,884
|
-23,741
|
-28,534
|
-22,479
|
-19,145
|
-18,893
|
-15,618
|
-13,721
|
-15,404
|
-26,571
|
-19,103
|
-27,514
|
-48,488
|
-29,243
|
-13,716
|
-8,249
|
-9,473
|
-20,390
|
-10,646
|
-7,696
|
-8,339
|
-9,373
|
-11,632
|
-13,919
|
-20,812
|
-26,663
|
-35,115
|
-45,467
|
-35,957
|
-16,848
|
-11,919
|
-9,663
|
-24,654
|
-22,294
|
-9,685
|
-5,656
|
-9,433
|
-8,546
|
-15,643
|
-3,754
|
-5,016
|
-6,349
|
|
投資キャッシュフロー
|
-15,113
|
-8,713
|
-17,183
|
-10,549
|
-11,782
|
-11,931
|
-12,729
|
-15,754
|
-9,189
|
-561,032
|
-14,318
|
-11,856
|
-35,647
|
-23,744
|
-15,631
|
-30,808
|
-37,021
|
-33,474
|
-29,648
|
-21,625
|
-27,130
|
-25,707
|
-23,637
|
-28,294
|
-22,392
|
-19,035
|
-17,317
|
-14,569
|
-3,740
|
-15,039
|
-26,290
|
-17,972
|
-27,264
|
-48,082
|
-27,585
|
-13,217
|
1,861
|
5,964
|
-19,866
|
-45,135
|
-23,896
|
37,135
|
-9,581
|
-429,100
|
-15,851
|
-20,520
|
-15,462
|
-34,512
|
-58,214
|
-31,068
|
-36,500
|
-18,006
|
-15,261
|
-25,135
|
-268,937
|
-13,056
|
-139,197
|
-23,367
|
-17,371
|
18,040
|
-33,000
|
-30,468
|
-29,466
|
|
自己株式の取得による支出
|
50,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
12,700
|
31,958
|
-
|
-
|
0
|
-
|
26,466
|
7,304
|
4,931
|
332
|
39,032
|
21,952
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
80,000
|
0
|
80,000
|
0
|
75,000
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
150,000
|
-
|
-
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
361
|
273
|
248
|
-67
|
217
|
217
|
224
|
228
|
233
|
239
|
243
|
36,348
|
254
|
259
|
265
|
7,753
|
276
|
282
|
287
|
20,497
|
7,114
|
11,856
|
11,857
|
11,856
|
11,856
|
16,599
|
16,599
|
16,600
|
253,728
|
4,375
|
0
|
8,750
|
4,375
|
0
|
4,375
|
4,375
|
4,375
|
4,375
|
4,375
|
8,750
|
4,375
|
4,375
|
4,375
|
4,375
|
4,375
|
1,750
|
1,750
|
1,750
|
1,750
|
3,500
|
3,500
|
3,500
|
1,563
|
0
|
1,562
|
1,563
|
1,563
|
1,562
|
1,563
|
|
財務キャッシュフロー
|
-54,937
|
7,636
|
25,131
|
4,086
|
4,467
|
-46,220
|
6,039
|
5,244
|
16,227
|
478,585
|
-3,774
|
-29,185
|
9,504
|
-13,372
|
-10,800
|
-6,032
|
-28,811
|
-6,645
|
-222
|
2,518
|
-29,772
|
-14,209
|
-2,990
|
-15,653
|
-4,986
|
411
|
-45,389
|
-10,449
|
-3,549
|
-12,747
|
8,306
|
-112,653
|
18,663
|
-79
|
-76,207
|
6,995
|
16,090
|
-112,517
|
-46,153
|
11,372
|
148,951
|
-64,318
|
-149,940
|
432,759
|
-1,634
|
-3,315
|
-2,035
|
-8,765
|
-23,395
|
-25,686
|
-49,680
|
-1,603
|
-598
|
-7,172
|
109,429
|
-63,502
|
333,692
|
-74,804
|
1,380
|
-151,450
|
-2,442
|
-76,552
|
2,033
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,220
|
100,914
|
13,641
|
106,305
|
87,215
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
10.1
|
-
|
4.2
|
32.5
|
25.7
|