|
(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
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
4,832
|
4,909
|
5,158
|
5,300
|
4,907
|
5,902
|
7,063
|
9,635
|
12,873
|
13,544
|
13,607
|
14,215
|
17,741
|
14,341
|
13,366
|
13,528
|
14,063
|
13,987
|
14,494
|
15,378
|
15,426
|
16,749
|
16,867
|
19,193
|
20,375
|
21,281
|
13,712
|
14,386
|
14,147
|
14,136
|
14,118
|
13,833
|
13,539
|
13,422
|
10,846
|
11,951
|
10,002
|
11,160
|
10,271
|
12,422
|
9,697
|
9,699
|
9,541
|
9,602
|
9,676
|
9,694
|
9,568
|
10,288
|
10,629
|
11,724
|
11,450
|
10,647
|
10,567
|
10,916
|
10,260
|
9,606
|
|
株式報酬費用
|
1,511
|
1,951
|
1,883
|
3,185
|
3,533
|
3,614
|
4,335
|
4,964
|
5,638
|
5,083
|
3,254
|
3,008
|
5,995
|
6,083
|
6,057
|
4,366
|
4,465
|
4,289
|
4,828
|
7,177
|
5,830
|
8,229
|
6,203
|
5,870
|
5,487
|
6,253
|
6,014
|
6,092
|
5,463
|
8,163
|
5,888
|
5,737
|
6,416
|
5,844
|
5,837
|
5,720
|
6,109
|
5,712
|
7,565
|
7,385
|
7,113
|
7,086
|
7,177
|
7,239
|
7,112
|
7,596
|
7,089
|
7,328
|
7,069
|
7,220
|
6,422
|
8,509
|
7,563
|
9,465
|
6,199
|
7,051
|
|
営業キャッシュフロー
|
9,994
|
2,490
|
73,698
|
34,381
|
42,377
|
20,439
|
-5,569
|
1,418
|
6,247
|
68,726
|
48,853
|
5,344
|
31,453
|
29,497
|
26,746
|
17,407
|
24,812
|
-5,254
|
20,678
|
18,982
|
-1,858
|
20,123
|
33,906
|
-
|
35,107
|
49,594
|
31,063
|
17,345
|
-2,821
|
43,665
|
46,900
|
31,368
|
24,838
|
34,789
|
45,926
|
23,627
|
53,832
|
35,647
|
41,574
|
8,013
|
-11,019
|
21,995
|
17,242
|
-9,078
|
64,514
|
22,134
|
17,144
|
-23,528
|
-52,074
|
-29,043
|
-37,160
|
52,548
|
81,642
|
562
|
17,137
|
62,200
|
|
資本的支出
|
-3,148
|
-5,935
|
-35,116
|
-24,291
|
-62,718
|
-54,898
|
-21,813
|
-17,938
|
-7,971
|
-33,731
|
-6,431
|
-6,465
|
-3,136
|
-3,311
|
-3,666
|
-5,173
|
-2,503
|
-2,437
|
-4,025
|
-8,723
|
-2,806
|
-1,523
|
-7,650
|
-5,117
|
-23,719
|
-8,290
|
-4,423
|
-6,766
|
-7,875
|
-4,765
|
-8,265
|
-6,507
|
-6,026
|
-5,567
|
-4,911
|
-4,326
|
-4,446
|
-4,728
|
-2,831
|
-4,605
|
-4,254
|
-4,628
|
-3,944
|
-4,058
|
-5,709
|
-4,168
|
-5,239
|
-4,222
|
-4,915
|
-8,498
|
-7,705
|
-5,490
|
-4,518
|
-6,119
|
-7,028
|
-6,685
|
|
投資キャッシュフロー
|
-7,206
|
-6,860
|
-36,407
|
-30,709
|
-66,031
|
-59,411
|
-23,847
|
-18,564
|
-19,029
|
-35,227
|
-9,730
|
-8,248
|
-15,068
|
-9,442
|
-5,625
|
-5,298
|
-4,243
|
-5,488
|
-23,055
|
-10,693
|
-191,548
|
-4,530
|
1,620
|
-
|
-108,530
|
-8,983
|
-24,353
|
-7,578
|
-30,527
|
-983
|
-9,323
|
-7,653
|
-8,114
|
-7,503
|
-12,730
|
-14,340
|
-12,341
|
-8,142
|
-5,680
|
-8,530
|
-7,834
|
-6,087
|
-9,077
|
-9,823
|
-11,486
|
-10,075
|
-9,578
|
-12,229
|
-3,127
|
-12,705
|
-87,492
|
-10,067
|
-8,887
|
-11,405
|
-10,940
|
-10,494
|
|
自己株式の取得による支出
|
-
|
-
|
1,894
|
2,732
|
9,431
|
2,894
|
-1,881
|
1,567
|
1,514
|
10,542
|
0
|
0
|
18,373
|
4,244
|
774
|
7,353
|
21,471
|
1,158
|
50,739
|
0
|
2,712
|
4,655
|
41,086
|
0
|
-
|
-
|
-
|
3,248
|
7,844
|
13,185
|
0
|
0
|
13,262
|
13,732
|
24,781
|
0
|
24,816
|
0
|
235
|
12,417
|
16,231
|
14,795
|
17,287
|
4,497
|
12,965
|
0
|
-
|
-
|
-
|
-
|
80,443
|
0
|
0
|
0
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
11,100
|
0
|
0
|
0
|
2,769
|
72
|
379
|
277
|
516
|
137
|
753
|
155
|
34
|
181
|
368
|
108
|
233
|
7
|
280,021
|
280
|
118
|
177
|
331
|
418
|
468
|
349
|
202
|
390
|
198
|
243
|
151
|
178
|
156
|
159
|
98
|
326
|
82
|
103
|
100,307
|
195
|
152
|
112
|
394
|
122
|
594
|
325
|
340,475
|
68
|
32
|
104
|
100,057
|
562,900
|
|
長期借入金の返済による支出
|
-
|
-
|
55
|
54
|
55
|
320
|
449
|
450
|
805
|
757
|
1,390
|
715
|
815
|
655
|
1,015
|
762
|
690
|
733
|
786
|
708
|
707
|
733
|
1,276
|
1,361
|
670
|
579
|
684
|
659
|
649
|
584
|
647
|
1,242
|
253
|
227
|
243
|
247
|
303
|
236
|
239
|
279
|
286
|
5,181
|
242,479
|
3,298
|
2,041
|
2,024
|
2,073
|
2,099
|
2,076
|
2,202
|
2,078
|
2,052
|
2,043
|
2,104
|
129,917
|
1,883
|
|
財務キャッシュフロー
|
1,054
|
-738
|
653
|
-2,699
|
4,565
|
11,809
|
32,772
|
1,912
|
14,470
|
-30,976
|
-39,208
|
1,420
|
-19,015
|
-10,325
|
-16,943
|
-13,743
|
12,891
|
9,617
|
20,443
|
-1,123
|
212,623
|
252
|
-15,752
|
-
|
95,364
|
-20,244
|
-25,077
|
-118,491
|
34,639
|
-31,558
|
-26,344
|
-35,051
|
-27,479
|
-18,387
|
-22,668
|
-36,196
|
-41,846
|
-33,564
|
-16,004
|
-12,511
|
-7,205
|
-33,151
|
-13,851
|
10,120
|
-33,319
|
-125
|
-1,850
|
78,905
|
33,670
|
33,525
|
113,759
|
-24,577
|
-78,828
|
20,468
|
12,187
|
160,445
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,058
|
77,124
|
-5,557
|
10,109
|
55,515
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.2
|
17.4
|
-1.1
|
2.6
|
12.0
|