|
(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
|
|
減価償却費
|
2,968
|
3,144
|
3,239
|
3,320
|
3,369
|
3,475
|
3,523
|
3,650
|
3,742
|
4,297
|
5,088
|
5,877
|
5,944
|
6,580
|
6,333
|
7,315
|
6,770
|
6,779
|
6,814
|
7,234
|
7,423
|
7,180
|
10,330
|
11,287
|
11,444
|
11,752
|
11,774
|
12,290
|
12,209
|
12,447
|
-
|
-
|
11,731
|
11,018
|
11,741
|
11,999
|
12,777
|
12,715
|
14,863
|
14,956
|
15,035
|
15,298
|
15,735
|
15,777
|
15,644
|
15,633
|
16,104
|
16,140
|
16,229
|
17,093
|
17,037
|
17,976
|
19,012
|
19,554
|
19,509
|
19,891
|
19,578
|
19,688
|
20,490
|
20,531
|
22,686
|
31,573
|
22,994
|
|
株式報酬費用
|
3,815
|
3,991
|
3,969
|
3,772
|
3,170
|
3,427
|
3,316
|
3,486
|
3,196
|
3,073
|
2,551
|
3,086
|
2,960
|
2,832
|
3,027
|
3,287
|
3,319
|
3,640
|
3,419
|
3,521
|
3,691
|
5,322
|
4,526
|
5,356
|
4,915
|
4,605
|
4,581
|
4,857
|
4,696
|
5,587
|
5,517
|
5,669
|
5,714
|
6,655
|
5,659
|
5,357
|
5,462
|
6,058
|
5,468
|
5,830
|
5,965
|
7,230
|
7,015
|
6,947
|
7,158
|
7,491
|
7,326
|
7,235
|
7,757
|
9,669
|
9,484
|
9,375
|
8,728
|
11,225
|
10,307
|
9,710
|
10,783
|
11,380
|
11,301
|
14,497
|
11,009
|
12,526
|
12,153
|
|
営業キャッシュフロー
|
-40,796
|
33,105
|
34,333
|
68,992
|
-82,983
|
47,763
|
39,143
|
67,052
|
-74,530
|
31,197
|
41,128
|
63,912
|
-67,329
|
31,722
|
68,683
|
96,406
|
-90,047
|
38,032
|
70,100
|
89,191
|
-90,193
|
16,752
|
56,070
|
81,452
|
-136,038
|
47,406
|
102,323
|
92,373
|
-109,573
|
53,413
|
115,752
|
-
|
-117,492
|
85,303
|
133,146
|
157,848
|
-161,919
|
57,821
|
161,235
|
179,212
|
-144,262
|
52,212
|
146,355
|
197,128
|
-160,545
|
118,021
|
264,001
|
280,181
|
-231,886
|
133,168
|
191,502
|
251,110
|
-274,487
|
132,591
|
164,001
|
261,856
|
-227,185
|
121,998
|
213,736
|
255,813
|
-237,367
|
121,415
|
233,460
|
|
資本的支出
|
-11,684
|
-5,579
|
-5,121
|
-5,505
|
-5,207
|
-3,556
|
-4,839
|
-5,030
|
-3,011
|
-3,595
|
-2,776
|
-3,719
|
-5,183
|
-6,288
|
-5,836
|
-11,252
|
-6,590
|
-4,715
|
-4,300
|
-6,255
|
-5,485
|
-5,160
|
-7,028
|
-8,471
|
-15,079
|
-17,243
|
-9,294
|
-8,472
|
-9,529
|
-11,284
|
-10,320
|
-10,867
|
-13,163
|
-11,402
|
-12,321
|
-9,796
|
-10,706
|
-13,111
|
-9,936
|
-7,707
|
-8,787
|
-6,542
|
-7,513
|
-8,280
|
-9,010
|
-9,978
|
-13,671
|
-16,747
|
-16,646
|
-20,221
|
-17,182
|
-16,333
|
-15,659
|
-15,879
|
-11,749
|
-11,860
|
-10,497
|
-14,310
|
-17,384
|
-20,293
|
-22,599
|
-20,753
|
-21,731
|
|
投資キャッシュフロー
|
-22,858
|
-30,679
|
-12,337
|
-15,257
|
-9,133
|
-8,596
|
-10,685
|
-4,613
|
-4,630
|
-38,486
|
-67,142
|
-6,453
|
-3,714
|
-4,212
|
-1,385
|
-14,281
|
-1,397
|
-20,970
|
4,901
|
-13,104
|
3,824
|
-16,673
|
-254,500
|
-7,229
|
-9,796
|
-20,983
|
18,408
|
-8,234
|
-11,767
|
-12,902
|
-7,515
|
-
|
-6,632
|
-46,784
|
-6,085
|
-9,966
|
-9,209
|
-13,608
|
-168,256
|
-7,689
|
-13,210
|
-10,118
|
-6,973
|
-31,078
|
-10,353
|
-20,917
|
-105,283
|
-47,779
|
-40,418
|
-109,759
|
-15,179
|
-158,121
|
11,443
|
-33,749
|
-22,238
|
-9,284
|
-26,736
|
-9,524
|
-76,422
|
-12,817
|
-32,181
|
-9,754
|
-31,736
|
|
自己株式の取得による支出
|
11,124
|
2,266
|
27
|
427
|
4,014
|
84
|
19
|
98
|
2,499
|
144
|
30
|
165
|
1,945
|
22
|
59
|
223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,378
|
12,503
|
4,026
|
25,235
|
3,307
|
503
|
-
|
-
|
14,627
|
0
|
12,738
|
49,191
|
6,126
|
24,391
|
-
|
-
|
7,617
|
0
|
2,464
|
6,922
|
19,563
|
67,309
|
24,385
|
32,506
|
25,565
|
13,007
|
5,138
|
4,389
|
20,601
|
23,034
|
23,488
|
32,665
|
17,767
|
14,899
|
10,298
|
8,053
|
19,274
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
275,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
395,500
|
600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
140,000
|
5,156
|
5,157
|
5,156
|
5,156
|
5,157
|
5,156
|
5,156
|
5,156
|
6,875
|
226,875
|
0
|
-
|
-
|
-
|
600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,116
|
-1,023
|
7,714
|
6,374
|
1,104
|
-92
|
310
|
864
|
-2,327
|
864
|
336
|
717
|
-26
|
2,050
|
4,138
|
-587
|
-1,792
|
573
|
-2,361
|
-4,355
|
-6,396
|
-4,493
|
143,072
|
-13,731
|
126,622
|
-18,068
|
-19,376
|
-24,736
|
-15,266
|
-37,779
|
-11,513
|
-
|
-20,587
|
-6,853
|
-30,319
|
-6,866
|
-24,927
|
-6,494
|
105,537
|
-30,435
|
-7,805
|
-29,376
|
-18,625
|
-11,080
|
-23,653
|
-14,403
|
-24,777
|
-74,611
|
-51,049
|
-45,014
|
-34,056
|
-22,061
|
-20,626
|
-18,023
|
-36,627
|
-41,057
|
-56,077
|
-54,978
|
-35,394
|
-44,281
|
-51,552
|
-36,224
|
-43,198
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
196,352
|
235,520
|
-259,966
|
100,662
|
211,729
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.0
|
32.7
|
-36.3
|
13.8
|
29.2
|