|
(単位:千ドル)
|
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
|
3,781
|
4,196
|
4,214
|
4,451
|
4,375
|
4,694
|
4,757
|
3,638
|
4,859
|
4,653
|
4,262
|
4,486
|
4,876
|
4,877
|
4,696
|
5,260
|
4,986
|
46,811
|
45,871
|
42,403
|
40,174
|
40,407
|
40,308
|
39,974
|
37,713
|
37,496
|
37,650
|
40,644
|
40,347
|
34,211
|
31,951
|
31,369
|
29,335
|
29,331
|
28,731
|
28,707
|
26,009
|
27,143
|
26,486
|
26,190
|
24,237
|
24,009
|
23,801
|
23,737
|
21,585
|
21,262
|
21,455
|
21,616
|
19,436
|
18,974
|
18,518
|
18,058
|
16,405
|
16,100
|
15,685
|
15,596
|
14,457
|
14,354
|
13,499
|
|
株式報酬費用
|
2,159
|
1,788
|
2,170
|
2,534
|
2,247
|
2,543
|
2,464
|
2,337
|
2,812
|
3,930
|
3,217
|
2,971
|
3,302
|
4,495
|
4,150
|
4,633
|
4,595
|
7,503
|
8,302
|
7,951
|
8,132
|
11,670
|
10,469
|
8,918
|
10,231
|
12,598
|
12,425
|
12,063
|
12,965
|
17,418
|
13,759
|
12,186
|
12,743
|
15,857
|
11,361
|
10,900
|
12,096
|
15,736
|
12,517
|
11,543
|
13,965
|
16,735
|
12,681
|
12,693
|
15,581
|
16,501
|
15,143
|
14,761
|
19,844
|
18,445
|
16,364
|
16,146
|
21,198
|
14,886
|
14,502
|
14,199
|
19,959
|
13,557
|
13,833
|
|
営業キャッシュフロー
|
6,319
|
11,609
|
25,955
|
24,424
|
36,124
|
20,366
|
-
|
28,434
|
18,613
|
8,488
|
33,666
|
50,179
|
28,200
|
790
|
28,332
|
49,611
|
9,290
|
-2,347
|
49,655
|
38,687
|
37,733
|
15,868
|
78,325
|
95,883
|
52,635
|
19,426
|
76,857
|
-
|
25,520
|
7,186
|
36,808
|
80,324
|
49,458
|
-1,002
|
69,334
|
107,233
|
44,931
|
11,715
|
65,257
|
92,018
|
24,056
|
23,283
|
93,048
|
155,626
|
-12,521
|
10,132
|
46,312
|
112,727
|
-22,368
|
-26,363
|
13,964
|
93,578
|
38,428
|
-3,729
|
41,450
|
141,521
|
73,552
|
6,654
|
62,073
|
|
資本的支出
|
-3,707
|
-2,085
|
-2,060
|
-3,436
|
-2,721
|
-1,951
|
-3,640
|
-3,636
|
-2,380
|
-4,128
|
-2,201
|
-4,357
|
-1,865
|
-2,151
|
-4,614
|
-4,178
|
-3,415
|
-5,698
|
-4,894
|
-10,776
|
-9,218
|
-6,530
|
-5,951
|
-7,997
|
-3,297
|
-4,257
|
-4,798
|
-3,561
|
-6,468
|
-5,739
|
-7,255
|
-3,930
|
-3,287
|
-5,769
|
-6,151
|
-4,715
|
-2,605
|
-3,164
|
-3,341
|
-2,876
|
-2,578
|
-1,723
|
-2,703
|
-3,346
|
-2,201
|
-3,014
|
-3,166
|
-2,106
|
-1,956
|
-1,535
|
-1,249
|
-1,597
|
-1,268
|
-882
|
-1,859
|
-1,398
|
-1,878
|
-2,233
|
-2,815
|
|
投資キャッシュフロー
|
-28,994
|
72,716
|
-26,299
|
-8,215
|
-10,510
|
11,728
|
-
|
-11,921
|
-8,395
|
-8,442
|
-31,945
|
-27,799
|
-30,627
|
5,034
|
-423
|
-30,169
|
-16,758
|
59,416
|
-7,356
|
-10,213
|
12,896
|
2,932
|
-22,415
|
-35,694
|
8,554
|
73,461
|
5,850
|
-
|
-34,102
|
-23,075
|
5,817
|
25,108
|
-19,485
|
20,916
|
-2,248
|
-3,492
|
20,543
|
7,571
|
-3,924
|
508
|
-32
|
-2,320
|
-703
|
-65,298
|
22,522
|
-7,672
|
-20,497
|
20,951
|
-19,129
|
12,156
|
20,402
|
-71
|
-3,094
|
3,945
|
1,190
|
-9,037
|
-17,291
|
4,725
|
-4,798
|
|
自己株式の取得による支出
|
1,426
|
16,371
|
142
|
2,656
|
6,413
|
7,728
|
6,586
|
6,721
|
7,470
|
8,879
|
8,684
|
9,289
|
12,187
|
18,707
|
649
|
20,171
|
3,167
|
181,828
|
27,431
|
99,424
|
50,068
|
33,147
|
4,918
|
1,422
|
100,000
|
100,000
|
0
|
301,324
|
0
|
0
|
0
|
-
|
30,708
|
69,292
|
25,000
|
50,000
|
-
|
-
|
-
|
0
|
-
|
-
|
11,239
|
1
|
150,039
|
0
|
0
|
0
|
-
|
-
|
18,863
|
0
|
25,000
|
257
|
0
|
0
|
15,014
|
16,551
|
1
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50,000
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
3,750
|
3,750
|
60,606
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
50,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
150,000
|
0
|
0
|
100,000
|
-
|
-
|
-
|
-
|
25,000
|
0
|
75,000
|
75,000
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,020
|
-19,939
|
-743
|
-1,716
|
-7,861
|
-6,702
|
-
|
-7,530
|
-7,371
|
-7,771
|
-7,938
|
-8,883
|
-10,748
|
-16,046
|
-322
|
-21,644
|
-3,167
|
64,495
|
-27,344
|
-49,284
|
-50,068
|
-34,519
|
-4,635
|
-1,376
|
-105,381
|
-106,306
|
-1,929
|
-
|
-3,486
|
-6,889
|
-3,889
|
-65,021
|
-83,720
|
-127,655
|
-25,235
|
-50,260
|
-4,103
|
-9,496
|
-3,442
|
-101,266
|
-4,777
|
-38,291
|
-10,651
|
-446
|
-310,846
|
-8,198
|
-180
|
-100,206
|
-13,404
|
-36,449
|
-19,295
|
-204
|
-62,157
|
-1,597
|
-2,780
|
-75,477
|
-28,778
|
-17,982
|
-490
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,591
|
140,123
|
71,674
|
4,421
|
59,258
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.7
|
68.4
|
38.4
|
2.0
|
23.6
|