|
(単位:千ドル)
|
4Q10
|
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
|
|
減価償却費
|
9,378
|
13,553
|
13,823
|
14,186
|
14,122
|
15,206
|
13,865
|
13,132
|
14,699
|
12,595
|
16,727
|
17,826
|
15,457
|
15,914
|
13,500
|
12,733
|
12,393
|
12,992
|
10,956
|
10,352
|
9,901
|
9,805
|
11,605
|
12,425
|
11,753
|
11,191
|
12,043
|
11,143
|
11,379
|
9,983
|
10,329
|
10,280
|
8,044
|
8,274
|
6,457
|
6,562
|
7,551
|
6,235
|
6,574
|
6,257
|
5,545
|
6,238
|
5,286
|
5,287
|
6,994
|
6,111
|
6,551
|
6,883
|
7,488
|
6,616
|
16,921
|
19,684
|
17,985
|
19,484
|
17,731
|
19,503
|
16,959
|
16,063
|
13,876
|
13,697
|
14,640
|
13,996
|
|
株式報酬費用
|
2,499
|
2,774
|
2,540
|
2,493
|
2,775
|
2,916
|
2,732
|
2,545
|
2,646
|
2,534
|
2,306
|
2,788
|
1,147
|
2,339
|
3,198
|
2,792
|
2,045
|
2,840
|
2,551
|
2,702
|
2,833
|
2,792
|
3,355
|
3,152
|
3,665
|
3,217
|
3,393
|
3,427
|
3,413
|
3,970
|
4,735
|
6,814
|
4,063
|
4,530
|
4,065
|
4,122
|
4,901
|
4,482
|
4,955
|
4,057
|
5,930
|
4,898
|
5,668
|
5,695
|
6,806
|
5,828
|
6,564
|
6,712
|
7,123
|
7,184
|
7,418
|
7,038
|
6,967
|
7,641
|
7,976
|
8,096
|
7,442
|
8,142
|
8,885
|
8,762
|
8,157
|
8,182
|
|
営業キャッシュフロー
|
42,279
|
8,933
|
33,707
|
55,759
|
33,224
|
38,313
|
33,076
|
56,812
|
29,820
|
17,756
|
44,262
|
53,250
|
22,482
|
41,719
|
14,487
|
58,091
|
13,079
|
5,454
|
19,312
|
109,332
|
28,749
|
23,615
|
6,627
|
59,560
|
52,218
|
-58,747
|
109,111
|
-
|
-
|
-66,494
|
81,268
|
52,673
|
109,415
|
-15,302
|
114,550
|
14,137
|
95,128
|
-18,024
|
101,223
|
111,351
|
67,929
|
33,180
|
124,244
|
69,114
|
77,834
|
82,419
|
95,130
|
98,427
|
60,212
|
25,191
|
87,932
|
132,930
|
122,410
|
9,246
|
102,935
|
140,929
|
105,598
|
13,063
|
-5,823
|
349,598
|
100,847
|
72,267
|
|
資本的支出
|
-5,729
|
-4,236
|
-5,240
|
-4,106
|
-5,319
|
-4,593
|
-3,390
|
-6,923
|
-10,200
|
-4,274
|
-9,360
|
-6,899
|
-7,012
|
-6,602
|
-5,097
|
-3,180
|
-4,525
|
-7,137
|
-4,959
|
-8,166
|
-4,034
|
-3,250
|
-2,757
|
-4,100
|
-1,838
|
-2,031
|
-1,865
|
-3,122
|
-2,723
|
-2,143
|
-2,422
|
-1,781
|
-3,380
|
-3,853
|
-3,325
|
-2,821
|
-6,199
|
-3,331
|
-2,545
|
-3,484
|
-2,885
|
-1,795
|
-2,502
|
-1,937
|
-2,339
|
-1,518
|
-4,102
|
-2,781
|
-2,181
|
-4,996
|
-5,298
|
-7,028
|
-9,579
|
-3,456
|
-4,007
|
-3,861
|
-6,811
|
-3,433
|
-5,939
|
-4,024
|
-5,237
|
-4,152
|
|
投資キャッシュフロー
|
-60,251
|
-170,969
|
-26,491
|
-22,335
|
-74,046
|
-6,790
|
-3,813
|
-56,700
|
-12,496
|
-18,487
|
-162,077
|
-6,666
|
-9,375
|
-11,454
|
-3,674
|
-2,806
|
-23,227
|
-1,921
|
-351
|
-19,701
|
953
|
-2,546
|
-87,745
|
-1,933
|
-1,791
|
-1,808
|
-9,824
|
-
|
-
|
-19,727
|
-47,638
|
34,513
|
-9,782
|
-3,738
|
355
|
-41,274
|
-55,049
|
-2,876
|
-24,423
|
6,596
|
-42,320
|
-1,786
|
-5,497
|
-15,772
|
-69,937
|
-6,862
|
-28,704
|
-2,705
|
-17,469
|
-4,945
|
-750,274
|
-6,677
|
-9,303
|
-3,434
|
-75,727
|
-25,147
|
-6,735
|
-3,433
|
-9,335
|
-95,505
|
1,519
|
37,460
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,853
|
-
|
-
|
19,476
|
53,912
|
20,167
|
48,568
|
6,765
|
25,000
|
25,000
|
25,000
|
25,000
|
24,500
|
10,000
|
10,000
|
40,000
|
40,000
|
25,000
|
25,000
|
25,000
|
0
|
25,000
|
25,000
|
25,000
|
25,000
|
21,177
|
60,483
|
20,528
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
50,000
|
50,000
|
50,000
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
149,984
|
25,000
|
50,000
|
50,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114,752
|
31,498
|
27,645
|
240,413
|
3,956
|
101,868
|
3,125
|
8,131
|
73,125
|
176,542
|
162,009
|
-
|
60,000
|
50,000
|
90,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
118,338
|
22,566
|
1,860
|
-26,395
|
33,320
|
-17,547
|
-30,291
|
35,578
|
-55,134
|
47,912
|
125,911
|
-58,147
|
-30,061
|
3,803
|
-2,920
|
-35,693
|
-52,867
|
-25,309
|
-15,680
|
-14,653
|
-67,937
|
-29,313
|
66,724
|
-18,883
|
-43,916
|
28,944
|
-55,837
|
-
|
-
|
69,995
|
-2,159
|
-71,829
|
-169,094
|
-59,021
|
-51,659
|
63,374
|
-87,757
|
8,806
|
-48,063
|
-113,327
|
-10,465
|
-32,827
|
-58,302
|
-46,375
|
-72,595
|
-36,414
|
-79,380
|
-66,692
|
-67,122
|
-42,267
|
722,758
|
-186,096
|
-112,015
|
18,391
|
-12,758
|
-113,091
|
-83,922
|
19,394
|
-56,831
|
-197,550
|
-175,257
|
-10,874
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,630
|
-11,762
|
345,574
|
95,610
|
68,115
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7
|
-0.9
|
25.2
|
7.2
|
5.6
|