|
(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
|
|
減価償却費
|
-5,943
|
17,656
|
5,948
|
6,463
|
6,314
|
8,278
|
7,775
|
8,092
|
8,050
|
8,975
|
9,794
|
13,276
|
10,453
|
11,355
|
12,789
|
13,443
|
14,580
|
14,322
|
14,162
|
13,523
|
15,556
|
15,853
|
16,085
|
18,128
|
17,220
|
16,948
|
17,132
|
17,397
|
17,626
|
17,346
|
10,167
|
15,670
|
14,384
|
13,722
|
13,968
|
14,840
|
13,923
|
13,219
|
12,927
|
12,019
|
13,761
|
11,193
|
12,814
|
11,801
|
10,855
|
10,903
|
12,638
|
12,453
|
11,970
|
12,155
|
13,784
|
12,868
|
12,305
|
11,197
|
10,858
|
10,305
|
11,427
|
11,020
|
10,455
|
11,357
|
15,411
|
11,149
|
|
株式報酬費用
|
1,750
|
2,161
|
3,377
|
1,743
|
1,794
|
1,969
|
2,558
|
1,969
|
2,892
|
3,709
|
3,236
|
3,173
|
3,237
|
3,399
|
3,020
|
2,792
|
2,939
|
3,060
|
2,935
|
3,263
|
3,206
|
4,023
|
2,776
|
2,683
|
2,704
|
2,531
|
2,284
|
2,139
|
3,164
|
4,158
|
2,936
|
919
|
103
|
1,891
|
3,937
|
4,001
|
2,737
|
3,083
|
3,761
|
3,497
|
4,367
|
3,823
|
3,698
|
3,771
|
4,287
|
4,156
|
3,846
|
3,322
|
3,994
|
3,435
|
3,228
|
3,766
|
3,742
|
3,376
|
3,017
|
2,569
|
2,876
|
3,573
|
2,973
|
-1,273
|
2,003
|
1,051
|
|
営業キャッシュフロー
|
-11,977
|
22,627
|
29,781
|
18,227
|
23,325
|
14,588
|
39,807
|
44,240
|
27,155
|
34,027
|
6,682
|
53,098
|
53,608
|
19,880
|
48,793
|
62,487
|
2,614
|
51,637
|
15,918
|
115,313
|
5,785
|
93,859
|
32,210
|
74,721
|
12,414
|
100,399
|
35,139
|
68,672
|
-19,438
|
44,864
|
-
|
-
|
-18,252
|
17,239
|
13,056
|
37,476
|
-3,581
|
20,729
|
46,944
|
92,822
|
40,669
|
63,861
|
41,987
|
50,242
|
37,586
|
30,445
|
31,155
|
-
|
-5,116
|
2,464
|
28,961
|
40,510
|
14,030
|
20,655
|
42,274
|
39,396
|
-10,787
|
30,905
|
4,645
|
-2,648
|
-8,480
|
36,968
|
|
投資キャッシュフロー
|
-17,427
|
-818
|
-31,698
|
-5,540
|
-2,464
|
-237,860
|
-8,943
|
-21,397
|
5,378
|
-306,442
|
-22,346
|
-82,726
|
-11,866
|
-1,794
|
-130,324
|
-62,252
|
-32,283
|
-8,434
|
-96,823
|
-13,760
|
-44,746
|
-154,295
|
-16,845
|
-18,459
|
-13,553
|
-8,753
|
-15,339
|
-38,600
|
-14,913
|
-29,178
|
-
|
-
|
-23,199
|
-14,477
|
-14,353
|
-17,954
|
-13,164
|
-3,053
|
-16,316
|
-12,595
|
-7,728
|
-17,516
|
-724
|
23,604
|
-18,054
|
-254,291
|
-11,926
|
-
|
-6,928
|
914
|
-7,229
|
-6,397
|
-5,649
|
-5,754
|
-11,846
|
-673
|
6,309
|
-2,111
|
-4,552
|
3,973
|
-5,214
|
-5,219
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,815
|
42,052
|
29,684
|
8,562
|
25,769
|
177,103
|
89,830
|
130,472
|
13,075
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
5
|
6
|
5
|
6
|
6
|
7
|
340
|
107
|
99
|
-5,001
|
-9,578
|
2,103
|
1,904
|
-
|
-
|
-
|
16,521
|
6,890
|
26,679
|
4,763
|
-4,092
|
3,312
|
-
|
-
|
-
|
-
|
-
|
1,383
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
33,235
|
-16,250
|
1,524
|
-11,375
|
-20,118
|
214,945
|
-12,969
|
-34,435
|
-25,648
|
278,699
|
-1,986
|
45,072
|
-17,711
|
-15,808
|
114,129
|
20,211
|
2,227
|
3,814
|
49,008
|
-37,882
|
22,463
|
91,868
|
-66,707
|
-47,555
|
-11,184
|
-44,124
|
-15,433
|
-47,458
|
11,087
|
-3,963
|
-
|
-
|
-8,175
|
14,738
|
-9,896
|
-41,132
|
7,142
|
-3,448
|
-22,611
|
-85,549
|
-35,959
|
-26,211
|
-48,786
|
-51,487
|
-63,515
|
272,364
|
-35,991
|
-
|
9,824
|
-20,716
|
-23,900
|
-28,268
|
-17,584
|
-6,509
|
-32,007
|
-33,629
|
-4,198
|
-12,852
|
-19,425
|
-7,411
|
9,044
|
-12,246
|