|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,195
|
23,831
|
18,288
|
19,421
|
19,866
|
18,122
|
16,697
|
16,659
|
16,781
|
15,205
|
14,639
|
14,417
|
12,731
|
14,040
|
13,549
|
13,762
|
13,610
|
9,975
|
10,517
|
9,244
|
9,697
|
8,371
|
8,428
|
7,928
|
8,534
|
7,863
|
6,621
|
9,151
|
9,466
|
6,087
|
5,036
|
2,845
|
3,903
|
1,574
|
1,710
|
1,660
|
1,560
|
1,035
|
3,612
|
855
|
1,687
|
375
|
630
|
571
|
1,827
|
425
|
428
|
743
|
1,280
|
758
|
790
|
|
株式報酬費用
|
2,369
|
2,635
|
2,152
|
2,440
|
2,440
|
2,209
|
1,416
|
1,532
|
1,818
|
1,489
|
1,416
|
1,158
|
1,811
|
1,700
|
1,300
|
1,501
|
1,781
|
2,300
|
2,300
|
2,305
|
2,508
|
2,500
|
2,500
|
2,305
|
1,865
|
2,500
|
5,100
|
3,644
|
2,030
|
2,600
|
1,900
|
1,786
|
2,335
|
2,217
|
2,513
|
1,938
|
1,807
|
332
|
-25
|
1,161
|
-1,200
|
-
|
1,703
|
1,462
|
1,678
|
-1,373
|
549
|
480
|
531
|
580
|
557
|
648
|
630
|
260
|
311
|
357
|
1,430
|
174
|
439
|
-103
|
629
|
281
|
|
営業キャッシュフロー
|
64,184
|
38,649
|
58,461
|
67,884
|
13,455
|
48,492
|
-
|
50,656
|
8,466
|
50,503
|
22,771
|
-12,592
|
15,756
|
33,473
|
34,485
|
33,689
|
16,033
|
21,596
|
34,698
|
21,635
|
11,854
|
44
|
26,994
|
16,140
|
12,330
|
15,275
|
19,209
|
13,241
|
10,899
|
-23,152
|
-10,385
|
24,966
|
-17,542
|
6,589
|
-9,320
|
2,749
|
-13,480
|
-5,849
|
-31,692
|
-35,388
|
-28,866
|
-36,598
|
-14,543
|
-19,876
|
-12,254
|
-12,074
|
-10,025
|
-4,285
|
-5,057
|
-1,857
|
-1,551
|
576
|
-2,824
|
-4,029
|
-277
|
5,090
|
-1,344
|
2,130
|
6,200
|
6,758
|
2,283
|
1,663
|
|
資本的支出
|
-16,007
|
-14,656
|
-17,954
|
-22,852
|
-16,827
|
-26,152
|
-22,640
|
-20,150
|
-18,077
|
-25,123
|
-29,354
|
-33,303
|
-11,444
|
-12,469
|
-11,064
|
-14,462
|
-11,629
|
-10,864
|
-7,196
|
-8,568
|
-8,611
|
-7,059
|
-7,019
|
-8,428
|
-10,933
|
-7,470
|
-7,017
|
-8,423
|
-6,127
|
-7,646
|
-6,292
|
-9,506
|
-11,258
|
-5,546
|
-6,356
|
-8,456
|
-4,899
|
-12,677
|
-14,755
|
-5,163
|
-3,811
|
-3,691
|
-2,107
|
-1,866
|
-1,524
|
-1,423
|
-1,311
|
-1,058
|
-184
|
-177
|
22
|
-142
|
-163
|
-160
|
-49
|
-4
|
-16
|
-428
|
-325
|
-526
|
-395
|
-772
|
|
投資キャッシュフロー
|
-19,853
|
-18,897
|
-82,856
|
-22,724
|
-17,245
|
-25,632
|
-
|
-25,735
|
112,225
|
-24,219
|
-53,786
|
130,920
|
-8,488
|
-10,376
|
-11,058
|
-14,462
|
-11,625
|
-9,439
|
-6,664
|
-7,855
|
-8,609
|
-6,814
|
4,139
|
-6,103
|
-9,637
|
-7,693
|
-5,621
|
-6,140
|
-6,133
|
11,451
|
-3,153
|
-3,741
|
25,781
|
6,081
|
24,214
|
31,712
|
32,027
|
27,257
|
3,410
|
-1,665
|
-201
|
825
|
-1,532
|
-1,191
|
-1,524
|
-1,423
|
-1,311
|
11,942
|
3,316
|
323
|
522
|
-142
|
-163
|
-160
|
1,951
|
-4
|
941
|
-11,553
|
-325
|
-516
|
-395
|
-772
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,868
|
0
|
0
|
-
|
-
|
0
|
-
|
21,529
|
1,400
|
10,000
|
14,998
|
38,418
|
38,615
|
20,000
|
4,002
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
15,164
|
19,337
|
45,799
|
40,228
|
47,297
|
28,247
|
-1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
0
|
0
|
-
|
6,357
|
5,000
|
0
|
-
|
2,000
|
2,000
|
0
|
-
|
4,326
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
95,500
|
-
|
-
|
-
|
-
|
1,106
|
1,628
|
362
|
13,820
|
5,801
|
2,734
|
956
|
1,592
|
162
|
293
|
2,044
|
94,000
|
263
|
263
|
299
|
300
|
1,840
|
300
|
|
財務キャッシュフロー
|
-5,566
|
-40,867
|
-6,397
|
-95,601
|
-13,163
|
-15,779
|
-
|
-9,342
|
-12,273
|
-30,798
|
-5,092
|
-98,636
|
-5,103
|
112,916
|
-1,782
|
-1,825
|
-195,269
|
-1,366
|
-10,004
|
-15,000
|
-38,420
|
-39,299
|
-20,000
|
-4,078
|
-1,054
|
-59
|
-555
|
-5,181
|
-1,530
|
-884
|
-44,279
|
-15,542
|
-20,877
|
-28,166
|
-40,700
|
-36,952
|
-30,303
|
-30,232
|
212,644
|
-95,944
|
-425
|
-827
|
-350
|
9,379
|
40,832
|
2,796
|
-383
|
-13,821
|
-3,798
|
2,202
|
-956
|
407
|
1,680
|
636
|
-3,383
|
9,430
|
-6,495
|
14,168
|
-434
|
-3,650
|
-1,278
|
-160
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,702
|
5,875
|
6,232
|
1,888
|
891
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6
|
10.3
|
10.3
|
3.2
|
1.6
|