|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,185
|
25,334
|
25,608
|
26,879
|
27,524
|
28,162
|
29,285
|
33,863
|
21,775
|
20,635
|
20,811
|
22,242
|
20,790
|
20,360
|
19,947
|
21,593
|
21,110
|
21,409
|
21,200
|
22,652
|
21,529
|
-4,989
|
8,734
|
8,508
|
8,877
|
10,977
|
8,104
|
7,943
|
8,054
|
6,901
|
6,509
|
6,277
|
6,585
|
5,819
|
5,827
|
6,017
|
5,741
|
5,689
|
5,131
|
4,226
|
4,039
|
1,864
|
1,782
|
3,823
|
4,554
|
4,450
|
4,400
|
3,803
|
3,389
|
3,362
|
3,328
|
|
株式報酬費用
|
2,972
|
3,488
|
3,437
|
3,200
|
2,355
|
2,845
|
1,710
|
2,060
|
2,653
|
3,150
|
3,103
|
3,096
|
3,181
|
3,708
|
3,455
|
3,581
|
4,089
|
7,867
|
8,582
|
8,348
|
8,123
|
7,360
|
8,046
|
7,934
|
8,590
|
11,914
|
13,451
|
15,190
|
15,038
|
15,758
|
15,911
|
16,527
|
20,360
|
15,105
|
26,082
|
41,175
|
18,630
|
23,354
|
30,295
|
17,168
|
16,485
|
24,204
|
23,894
|
47,124
|
18,496
|
19,221
|
23,758
|
25,782
|
24,225
|
27,293
|
29,624
|
44,658
|
13,292
|
15,735
|
17,497
|
24,780
|
27,985
|
29,068
|
26,760
|
24,166
|
25,410
|
20,517
|
18,131
|
|
営業キャッシュフロー
|
16,988
|
42,966
|
64,230
|
42,035
|
32,754
|
-
|
-
|
56,443
|
-1,867
|
39,235
|
38,543
|
74,221
|
16,849
|
40,521
|
63,772
|
43,834
|
1,867
|
25,792
|
42,664
|
34,464
|
11,997
|
21,357
|
37,018
|
43,270
|
750
|
35,482
|
48,933
|
30,665
|
4,951
|
27,810
|
43,630
|
35,762
|
17,184
|
-46,594
|
-10,922
|
38,354
|
-15,408
|
-28,751
|
15,804
|
-220
|
-23,612
|
6,249
|
14,690
|
-
|
-17,241
|
10,901
|
25,473
|
-
|
-33,369
|
21,375
|
-
|
30,665
|
25,693
|
-
|
16,556
|
27,643
|
-9,328
|
-
|
45,117
|
62,580
|
-15,821
|
57,408
|
-
|
|
資本的支出
|
-8,752
|
-21,734
|
-16,322
|
-12,213
|
-12,577
|
-12,134
|
-14,436
|
-12,444
|
-3,538
|
-8,178
|
-10,260
|
-16,515
|
-8,920
|
-9,269
|
-6,700
|
-14,409
|
-19,001
|
-19,396
|
-13,132
|
-17,512
|
-12,876
|
-10,244
|
-10,702
|
-13,601
|
-10,694
|
-9,845
|
-9,557
|
-17,897
|
-6,888
|
-7,630
|
-12,432
|
-17,247
|
-4,399
|
2,364
|
-1,938
|
-3,347
|
-4,888
|
-2,641
|
-2,773
|
-1,409
|
-832
|
-296
|
-678
|
-376
|
-427
|
-876
|
-1,316
|
-1,880
|
-1,741
|
-2,673
|
-179
|
-103
|
-53
|
-200
|
-2,211
|
-1,791
|
-226
|
-241
|
-282
|
-293
|
-336
|
-589
|
-162
|
|
投資キャッシュフロー
|
-16,107
|
-36,649
|
-21,112
|
-16,905
|
-16,137
|
-
|
-
|
55,166
|
-9,513
|
-13,648
|
-18,469
|
-25,310
|
-16,835
|
-17,842
|
-10,348
|
-23,212
|
-24,605
|
-291,144
|
-17,934
|
-21,488
|
-16,103
|
-14,461
|
-20,139
|
-18,539
|
-14,696
|
3,003
|
-150,432
|
2,873
|
-10,466
|
-7,619
|
-16,818
|
-25,418
|
-10,684
|
4,827
|
-1,938
|
-3,347
|
-9,367
|
-103,010
|
-2,773
|
-1,053
|
-1,499
|
-4,435
|
-18,820
|
-
|
22,205
|
-876
|
-3,140
|
-
|
-1,741
|
-2,273
|
-679
|
-24,306
|
-553
|
665
|
-2,211
|
-171,581
|
-593
|
22,754
|
-1,239
|
470
|
-917
|
-1,100
|
-2,738
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
39,100
|
43,100
|
22,673
|
33,097
|
14,003
|
18,256
|
9,022
|
16,139
|
22,698
|
13,826
|
0
|
-
|
-
|
0
|
0
|
14,951
|
12,310
|
10,274
|
15,229
|
20,207
|
10,335
|
0
|
0
|
0
|
19,800
|
19,641
|
49,443
|
45,766
|
34
|
18,307
|
384,993
|
20,100
|
80,400
|
20,700
|
510,000
|
42,312
|
0
|
0
|
0
|
29,077
|
15,000
|
5,147
|
9,397
|
60,053
|
40,038
|
49,906
|
0
|
20,203
|
15,122
|
10,000
|
15,177
|
15,785
|
49,868
|
10,098
|
25,447
|
29,872
|
49,890
|
39,168
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
230,000
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
8,964
|
27,603
|
41,522
|
24,012
|
32,312
|
81,463
|
31,993
|
9,108
|
6,856
|
6,682
|
6,252
|
7,081
|
4,890
|
4,343
|
220,934
|
5,728
|
5,502
|
5,356
|
8,957
|
8,606
|
8,099
|
63,039
|
8,045
|
8,048
|
8,053
|
8,058
|
8,062
|
8,070
|
225,572
|
578
|
582
|
588
|
592
|
2,701
|
230,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,163
|
-26,451
|
-38,672
|
-22,331
|
-32,599
|
-
|
-
|
-28,239
|
-38,479
|
-16,711
|
-22,380
|
-11,653
|
-15,274
|
-14,237
|
110,817
|
16,951
|
-6,176
|
-17,037
|
-7,277
|
1,885
|
-21,058
|
-73,791
|
-13,504
|
-17,674
|
-24,772
|
-13,166
|
64,678
|
-964
|
-2,112
|
-14,120
|
-18,835
|
-46,473
|
-52,586
|
-3,276
|
-764,782
|
-20,864
|
-31,132
|
-
|
-23,552
|
-66,136
|
-43,002
|
-1,504
|
1,488
|
-477
|
-37,157
|
-15,184
|
-4,916
|
-9,724
|
-56,046
|
-40,744
|
-49,006
|
-214
|
-18,522
|
-15,797
|
-8,901
|
-15,895
|
-16,465
|
-50,601
|
-9,359
|
-26,271
|
-34,797
|
-50,349
|
-38,127
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
44,835
|
62,287
|
-16,157
|
56,819
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
22.9
|
33.0
|
-8.3
|
28.4
|
-
|