|
(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
|
|
減価償却費
|
1,653
|
1,588
|
1,580
|
1,576
|
1,735
|
1,675
|
1,728
|
1,727
|
1,647
|
1,762
|
1,761
|
1,888
|
1,870
|
1,898
|
1,955
|
2,006
|
1,999
|
1,894
|
1,982
|
2,027
|
2,061
|
2,155
|
2,266
|
2,456
|
2,487
|
2,461
|
2,652
|
2,740
|
2,820
|
2,775
|
2,801
|
2,890
|
3,134
|
3,007
|
3,143
|
3,304
|
3,346
|
3,814
|
3,667
|
4,098
|
4,027
|
4,496
|
4,808
|
4,948
|
5,166
|
9,118
|
8,854
|
9,419
|
13,641
|
10,932
|
10,965
|
11,190
|
11,400
|
11,597
|
12,252
|
12,536
|
12,935
|
12,582
|
|
株式報酬費用
|
598
|
1,089
|
768
|
849
|
759
|
1,050
|
734
|
467
|
484
|
1,152
|
512
|
477
|
445
|
1,012
|
615
|
659
|
732
|
1,258
|
906
|
988
|
1,089
|
2,058
|
1,263
|
1,279
|
1,637
|
1,507
|
1,702
|
1,652
|
1,376
|
1,448
|
1,740
|
1,775
|
1,561
|
1,513
|
1,773
|
2,238
|
1,973
|
2,013
|
2,399
|
2,482
|
2,855
|
3,263
|
3,912
|
3,935
|
4,903
|
4,845
|
5,368
|
5,490
|
5,954
|
5,419
|
5,984
|
6,080
|
6,478
|
5,473
|
5,321
|
5,644
|
2,915
|
2,645
|
|
営業キャッシュフロー
|
-19,545
|
-16,224
|
26,621
|
13,058
|
-14,781
|
-9,793
|
3,439
|
5,965
|
8,200
|
-11,377
|
-19,140
|
-
|
-1,056
|
-41,475
|
16,581
|
33,071
|
-5,649
|
-55,667
|
2,125
|
77,488
|
-1,083
|
-43,243
|
905
|
36,659
|
10,424
|
-56,184
|
36,814
|
-
|
18,036
|
-65,089
|
2,888
|
66,642
|
-16,867
|
-19,298
|
690
|
239,941
|
83,342
|
-12,839
|
159,479
|
182,974
|
44,267
|
8,079
|
81,017
|
33,940
|
-46,441
|
-156,294
|
-94,228
|
53,585
|
-25,298
|
-89,095
|
-22,087
|
86,304
|
-782
|
-146,081
|
72,498
|
84,937
|
61,452
|
16,876
|
|
資本的支出
|
-2,174
|
-1,298
|
-1,327
|
-1,597
|
-1,510
|
-2,772
|
-3,796
|
-1,278
|
-1,976
|
-1,625
|
-2,296
|
-2,939
|
-2,334
|
-2,041
|
-2,129
|
-2,716
|
-2,860
|
-1,767
|
-2,892
|
-3,792
|
-4,462
|
-4,353
|
-4,340
|
-3,661
|
-2,013
|
-2,724
|
-4,479
|
-3,636
|
-2,965
|
-3,025
|
-4,906
|
-5,434
|
-3,696
|
-4,398
|
-1,737
|
-2,099
|
-4,573
|
-7,045
|
-5,082
|
-6,346
|
-7,652
|
-23,856
|
-8,037
|
-11,198
|
-15,365
|
-10,437
|
-15,468
|
-22,864
|
-16,639
|
-13,329
|
-15,179
|
-15,174
|
-16,741
|
-18,316
|
-12,659
|
-16,439
|
-13,450
|
-8,540
|
|
投資キャッシュフロー
|
-1,927
|
-1,051
|
-1,327
|
-1,475
|
-3,789
|
-1,502
|
-8,122
|
-952
|
-2,028
|
-1,575
|
-1,551
|
-
|
-6,802
|
-2,039
|
-2,094
|
859
|
-477
|
-1,752
|
-12,159
|
-11,464
|
-4,372
|
-3,579
|
-23,015
|
-3,539
|
-1,965
|
-2,477
|
-6,035
|
-
|
-10,896
|
-2,982
|
-4,565
|
-17,833
|
-30,954
|
-4,398
|
-727
|
-2,099
|
-22,885
|
-55,177
|
-9,083
|
-66,845
|
-30,026
|
-92,578
|
-5,764
|
-14,819
|
-27,290
|
-498,483
|
-25,763
|
-39,819
|
-12,300
|
-17,300
|
-32,589
|
-14,935
|
-16,523
|
-6,462
|
-19,281
|
-16,322
|
-13,559
|
2,563
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46,375
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
400,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
377
|
588
|
574
|
865
|
875
|
876
|
472
|
679
|
641
|
8,102
|
8,102
|
8,427
|
8,442
|
8,441
|
8,442
|
8,441
|
8,441
|
8,637
|
8,247
|
8,898
|
8,927
|
|
財務キャッシュフロー
|
13,815
|
11,693
|
-10,056
|
-7,388
|
8,950
|
3,071
|
19,382
|
2,199
|
-19,720
|
5,100
|
35,585
|
-
|
-6,123
|
33,439
|
10,444
|
-29,177
|
-8,711
|
49,967
|
28,849
|
-54,438
|
-11,520
|
45,316
|
36,701
|
-25,860
|
-25,437
|
52,275
|
-9,242
|
-
|
-20,426
|
57,830
|
26,694
|
-40,789
|
14,895
|
20,962
|
28,607
|
-215,449
|
7,751
|
33,095
|
-128,189
|
-58,977
|
8,327
|
78,996
|
-71,885
|
43,757
|
22,196
|
602,519
|
146,333
|
7,919
|
13,633
|
114,342
|
61,102
|
-45,315
|
-1,620
|
74,692
|
4,736
|
-122,528
|
-28,882
|
-25,167
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-164,397
|
59,839
|
68,498
|
48,002
|
8,336
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-35.1
|
9.5
|
10.4
|
8.7
|
1.7
|