|
(単位:千ドル)
|
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
|
|
減価償却費
|
7,375
|
9,112
|
9,100
|
8,695
|
8,796
|
8,737
|
8,447
|
8,442
|
8,972
|
8,889
|
8,757
|
9,993
|
10,582
|
10,578
|
10,354
|
10,873
|
10,719
|
10,803
|
10,956
|
11,142
|
11,225
|
11,018
|
10,797
|
10,805
|
10,760
|
1,368
|
7,982
|
7,313
|
7,195
|
7,437
|
7,767
|
8,349
|
8,760
|
12,533
|
9,140
|
9,336
|
9,519
|
9,723
|
8,713
|
8,728
|
8,641
|
9,747
|
10,498
|
11,119
|
11,713
|
11,353
|
10,715
|
13,891
|
12,431
|
14,462
|
13,836
|
13,792
|
13,222
|
14,198
|
14,084
|
12,860
|
12,837
|
|
株式報酬費用
|
1,068
|
697
|
1,602
|
1,527
|
1,288
|
1,496
|
3,378
|
3,419
|
2,403
|
22,483
|
1,295
|
1,917
|
1,327
|
1,435
|
2,061
|
1,877
|
2,208
|
2,337
|
5,614
|
3,144
|
2,903
|
3,837
|
3,191
|
3,288
|
4,651
|
3,924
|
6,324
|
4,689
|
6,016
|
5,024
|
7,604
|
6,381
|
4,758
|
4,186
|
9,291
|
4,624
|
6,739
|
5,764
|
14,020
|
7,780
|
6,549
|
6,269
|
16,619
|
7,495
|
7,941
|
-5,302
|
9,297
|
7,229
|
8,579
|
8,767
|
5,833
|
5,487
|
4,730
|
5,326
|
296
|
9,372
|
5,030
|
|
営業キャッシュフロー
|
26,887
|
47,707
|
9,021
|
1,732
|
13,574
|
63,231
|
46,833
|
10,307
|
33,972
|
63,053
|
2,971
|
15,024
|
45,477
|
115,131
|
37,499
|
14,119
|
21,141
|
112,502
|
41,736
|
43,945
|
53,459
|
89,361
|
41,743
|
-
|
57,630
|
116,578
|
28,911
|
8,400
|
72,184
|
91,073
|
15,676
|
22,535
|
63,207
|
169,875
|
92,826
|
93,452
|
63,468
|
64,360
|
-63,385
|
5,047
|
53,284
|
145,877
|
-38,428
|
-37,024
|
124,975
|
158,719
|
121,056
|
36,676
|
74,727
|
73,608
|
25,320
|
44,596
|
8,320
|
34,977
|
58,338
|
-10,470
|
11,945
|
|
資本的支出
|
-4,259
|
-4,813
|
-3,368
|
-2,392
|
-645
|
-8,283
|
-17,000
|
-17,578
|
-3,985
|
-1,900
|
-1,822
|
-1,866
|
-1,205
|
-1,628
|
-2,717
|
-3,229
|
-6,472
|
-8,185
|
-5,154
|
-5,061
|
-4,774
|
-5,630
|
-13,027
|
-3,787
|
-3,040
|
6,249
|
-4,182
|
-8,879
|
-9,105
|
-4,219
|
-3,718
|
-5,143
|
-4,386
|
-4,512
|
-6,451
|
-8,786
|
-4,186
|
-79,245
|
-4,006
|
-19,948
|
-17,575
|
-36,510
|
-76,202
|
-36,433
|
-33,559
|
-28,670
|
-11,877
|
-8,680
|
-9,124
|
-6,963
|
-9,142
|
-4,884
|
-8,129
|
-7,917
|
-13,362
|
-11,470
|
-6,174
|
|
投資キャッシュフロー
|
15,158
|
-164,741
|
-2,624
|
-2,379
|
-639
|
-8,283
|
-17,000
|
-17,578
|
-3,985
|
-1,895
|
-1,822
|
-197,809
|
-1,205
|
-1,628
|
-45,460
|
-3,229
|
-6,472
|
-8,585
|
-214,410
|
-5,031
|
-4,774
|
-5,639
|
-13,014
|
-
|
-3,040
|
55,475
|
-4,182
|
-8,879
|
-7,980
|
-4,206
|
-3,718
|
-5,143
|
-4,383
|
-260,373
|
-6,451
|
-8,786
|
-4,186
|
-79,245
|
-4,006
|
27,960
|
-15,478
|
-447,390
|
-222,509
|
-36,413
|
-31,747
|
-28,664
|
-11,631
|
-8,680
|
34,322
|
-8,562
|
-9,161
|
-4,940
|
-9,478
|
-239,514
|
-9,484
|
-11,491
|
-6,075
|
|
自己株式の取得による支出
|
-
|
-
|
37
|
35
|
1,687
|
0
|
1,311
|
0
|
0
|
0
|
273,598
|
0
|
0
|
1
|
-
|
-
|
0
|
50,000
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
36,637
|
37,067
|
0
|
100,000
|
80,426
|
8,788
|
343
|
1,002
|
36
|
10,013
|
148
|
192,800
|
333
|
110,074
|
116
|
2,829
|
75,185
|
18,224
|
81
|
45
|
15
|
4,446
|
50,089
|
306
|
381
|
103,035
|
109
|
30
|
14
|
1,331
|
151
|
224
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
11,835
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
0
|
0
|
|
長期借入金の返済による支出
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
1,900
|
75,000
|
0
|
20,000
|
1,900
|
0
|
0
|
20,000
|
3,800
|
0
|
0
|
20,000
|
5,700
|
0
|
0
|
20,000
|
1,900
|
0
|
0
|
0
|
1,900
|
0
|
0
|
0
|
1,900
|
0
|
0
|
0
|
1,900
|
0
|
0
|
0
|
1,900
|
0
|
1,562
|
16,370
|
1,563
|
1,562
|
1,562
|
242,188
|
1,563
|
1,562
|
1,562
|
1,563
|
2,344
|
4,687
|
4,688
|
|
財務キャッシュフロー
|
-31,764
|
103,461
|
-7,363
|
1,534
|
-18,580
|
-58,228
|
-30,545
|
5,238
|
-11,309
|
-19,906
|
-42,006
|
178,341
|
-47,942
|
-122,264
|
10,928
|
-6,747
|
-12,933
|
100,742
|
-30,011
|
-36,220
|
-57,714
|
-77,415
|
-35,308
|
-
|
-47,153
|
-172,472
|
-28,157
|
3,465
|
-60,133
|
-94,098
|
-5,454
|
-18,736
|
-56,218
|
95,328
|
-22,325
|
-24,784
|
-51,020
|
-96,656
|
59,639
|
-38,596
|
-25,241
|
290,550
|
276,810
|
63,833
|
-87,541
|
-146,319
|
-99,629
|
-42,651
|
-108,016
|
-71,792
|
-18,512
|
-35,667
|
21,825
|
182,600
|
-45,052
|
21,662
|
-1,103
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
191
|
27,060
|
44,976
|
-21,940
|
5,771
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
5.6
|
12.1
|
-5.1
|
1.1
|