|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,864
|
9,902
|
9,438
|
9,291
|
9,268
|
8,935
|
9,363
|
9,052
|
9,189
|
9,700
|
9,539
|
6,900
|
8,710
|
8,349
|
8,358
|
8,090
|
7,650
|
7,229
|
7,305
|
7,700
|
7,228
|
7,057
|
7,074
|
7,255
|
7,217
|
7,258
|
6,742
|
6,792
|
7,471
|
8,132
|
7,492
|
7,100
|
6,200
|
5,938
|
|
株式報酬費用
|
1,186
|
1,185
|
1,093
|
1,413
|
1,772
|
1,785
|
1,958
|
1,325
|
1,716
|
1,437
|
1,412
|
1,053
|
1,157
|
1,013
|
1,637
|
1,441
|
1,409
|
1,512
|
1,819
|
1,782
|
1,528
|
1,727
|
1,939
|
1,899
|
1,689
|
1,458
|
1,715
|
1,740
|
1,586
|
1,647
|
1,622
|
1,604
|
1,391
|
1,516
|
1,999
|
1,216
|
1,255
|
1,594
|
1,248
|
1,381
|
1,168
|
2,006
|
2,537
|
2,328
|
2,570
|
3,462
|
2,760
|
2,871
|
2,316
|
3,363
|
2,954
|
2,586
|
2,769
|
2,571
|
2,389
|
1,808
|
2,471
|
3,021
|
2,896
|
2,674
|
2,876
|
3,660
|
|
営業キャッシュフロー
|
-19,236
|
-13,841
|
31,531
|
12,234
|
-33,564
|
10,852
|
47,780
|
34,890
|
2,399
|
-12,387
|
85,994
|
53,438
|
45,701
|
-44,352
|
31,321
|
15,052
|
698
|
-10,361
|
36,800
|
48,385
|
-57,725
|
17,265
|
64,772
|
27,899
|
6,266
|
29,465
|
48,393
|
10,752
|
-37,386
|
-46,797
|
81,019
|
31,035
|
5,714
|
-57,484
|
27,223
|
-2,580
|
47,000
|
71,060
|
32,023
|
-
|
71,225
|
44,449
|
-60,252
|
61,345
|
-56,959
|
-18,419
|
29,707
|
-78,683
|
-48,459
|
-26,887
|
54,838
|
-
|
93,533
|
63,224
|
160,151
|
-
|
44,830
|
-6,188
|
66,062
|
-
|
23,211
|
30,841
|
|
資本的支出
|
-1,851
|
-3,864
|
-4,483
|
-4,671
|
-2,339
|
-3,174
|
-4,675
|
-2,603
|
-2,006
|
-1,198
|
-1,260
|
-368
|
-215
|
-206
|
-6,363
|
-4,443
|
-7,319
|
-6,464
|
-6,071
|
-908
|
-433
|
-3,033
|
-5,654
|
-2,961
|
-1,976
|
-1,285
|
-3,185
|
-2,404
|
-1,310
|
-1,985
|
-2,011
|
-2,852
|
-990
|
-4,790
|
-5,197
|
3,762
|
-940
|
-1,809
|
-3,867
|
230
|
-748
|
-706
|
-829
|
-80
|
-1,090
|
-1,554
|
-682
|
-3,523
|
-1,758
|
-2,504
|
-2,286
|
-3,430
|
-2,315
|
-2,550
|
-2,420
|
-1,270
|
-2,375
|
-1,974
|
-1,420
|
-2,517
|
-2,395
|
-1,975
|
|
投資キャッシュフロー
|
-1,851
|
-3,864
|
-4,483
|
-40,899
|
-2,339
|
-3,174
|
-4,674
|
-2,603
|
-2,006
|
-1,198
|
-1,259
|
-368
|
-215
|
-207
|
-6,363
|
-4,443
|
-42,835
|
-6,464
|
-30,295
|
-947
|
-61,908
|
-3,033
|
-5,654
|
-2,961
|
-85,780
|
-1,285
|
-6,767
|
-2,404
|
-144,112
|
-2,952
|
-2,011
|
-2,852
|
-14,197
|
-23,766
|
-5,175
|
3,762
|
-50,020
|
-1,651
|
-3,867
|
-
|
-748
|
33,650
|
-829
|
-80
|
-1,090
|
1,570
|
-681
|
-3,523
|
-1,758
|
-2,504
|
-2,287
|
-
|
-2,315
|
15,428
|
-2,420
|
-
|
-59,224
|
772
|
-1,421
|
-
|
-2,395
|
-20,333
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,074
|
41,949
|
29,638
|
26,827
|
1,792
|
17,413
|
3,469
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
9,175
|
6,077
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
8,344
|
9,676
|
-
|
-
|
-
|
4,933
|
-
|
-
|
19,917
|
21,727
|
28,126
|
24,216
|
28,917
|
25,265
|
21,285
|
17,402
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,828
|
617
|
1,402
|
0
|
773
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
330
|
1
|
-1
|
-
|
1,272
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
272
|
16,467
|
-9,220
|
26,138
|
46,478
|
-1,204
|
-52,706
|
-34,860
|
8,968
|
6,053
|
-21,792
|
1,793
|
-584
|
8,406
|
1,051
|
412
|
-9,944
|
174
|
-26,396
|
-20,727
|
44,497
|
-15,743
|
-59,077
|
-5,982
|
63,336
|
-27,204
|
-25,505
|
-14,133
|
147,361
|
62,068
|
-79,170
|
-32,751
|
2,532
|
84,299
|
-24,553
|
1,955
|
5,508
|
-53,455
|
-33,669
|
-
|
-70,255
|
-39,628
|
47,044
|
-55,985
|
54,860
|
-3,495
|
-23,635
|
80,376
|
54,044
|
53,985
|
-82,464
|
-
|
-83,493
|
-77,813
|
-42,635
|
-
|
-26,630
|
-25,731
|
-31,063
|
-
|
-22,950
|
-50,318
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-8,162
|
64,642
|
-
|
20,816
|
28,866
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|