|
(単位:千ドル)
|
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
|
13,613
|
13,888
|
14,096
|
14,169
|
14,211
|
14,621
|
14,459
|
12,825
|
12,946
|
15,738
|
23,324
|
25,868
|
25,106
|
25,166
|
25,028
|
27,360
|
27,081
|
26,831
|
28,335
|
28,700
|
28,376
|
28,846
|
29,422
|
25,994
|
24,463
|
25,851
|
23,963
|
20,972
|
21,296
|
22,684
|
22,954
|
21,812
|
23,114
|
23,652
|
23,931
|
23,807
|
25,720
|
26,950
|
19,049
|
18,620
|
19,241
|
18,539
|
18,048
|
17,300
|
16,818
|
15,794
|
17,503
|
25,289
|
14,495
|
14,198
|
11,367
|
11,565
|
11,848
|
12,348
|
12,973
|
13,083
|
|
株式報酬費用
|
5,571
|
4,570
|
4,986
|
6,008
|
4,550
|
5,460
|
5,719
|
7,969
|
8,318
|
8,167
|
10,228
|
12,878
|
11,942
|
11,264
|
13,100
|
21,225
|
9,446
|
14,257
|
15,312
|
16,326
|
13,909
|
19,874
|
17,620
|
16,735
|
16,042
|
18,899
|
16,443
|
17,428
|
16,638
|
16,148
|
17,065
|
20,540
|
18,559
|
26,534
|
14,192
|
17,375
|
19,971
|
10,751
|
16,405
|
18,084
|
16,589
|
14,168
|
18,364
|
25,689
|
19,904
|
12,094
|
14,814
|
19,342
|
16,130
|
17,336
|
18,009
|
23,775
|
18,079
|
18,777
|
15,428
|
16,814
|
|
営業キャッシュフロー
|
-
|
61,267
|
47,532
|
-8,281
|
25,883
|
58,251
|
26,156
|
46,502
|
42,361
|
63,265
|
54,035
|
16,338
|
19,868
|
103,484
|
66,626
|
-463
|
21,408
|
69,332
|
61,862
|
7,434
|
2,393
|
-
|
59,761
|
38,749
|
-2,336
|
-
|
60,152
|
44,001
|
27,497
|
-
|
93,063
|
-
|
38,191
|
101,434
|
75,978
|
60,753
|
21,100
|
96,015
|
37,709
|
-10,856
|
46,635
|
64,405
|
53,926
|
-7,246
|
21,931
|
71,205
|
60,007
|
3,325
|
18,347
|
68,963
|
60,717
|
3,863
|
33,647
|
59,220
|
26,323
|
19,111
|
|
資本的支出
|
-2,523
|
-3,842
|
-4,075
|
-2,105
|
-5,292
|
-4,573
|
-2,490
|
-3,134
|
-3,815
|
-6,286
|
-3,781
|
-5,577
|
-6,473
|
-7,303
|
-5,206
|
-4,985
|
-6,821
|
-8,253
|
-9,441
|
-5,692
|
-5,478
|
-6,929
|
-7,159
|
-9,009
|
-10,277
|
-9,085
|
-7,747
|
-10,150
|
-5,036
|
-8,753
|
-8,331
|
-9,387
|
-10,670
|
-6,640
|
-8,835
|
-7,205
|
-4,556
|
-7,284
|
-4,369
|
-3,206
|
-4,328
|
-5,059
|
-5,224
|
-4,936
|
-7,760
|
-10,030
|
-4,923
|
-3,625
|
-4,291
|
-3,275
|
-3,591
|
-4,277
|
-4,305
|
-3,165
|
-3,168
|
-2,888
|
|
投資キャッシュフロー
|
-
|
-21,080
|
-6,440
|
-1,153
|
-6,455
|
-21,648
|
-49,202
|
-57,151
|
-36,804
|
78,961
|
-625,173
|
-34,035
|
-12,377
|
-5,250
|
-29,886
|
-12,878
|
-52,180
|
19,344
|
-71,254
|
13,916
|
-23,294
|
-
|
-22,118
|
-19,735
|
-46,840
|
-
|
-11,262
|
-61,167
|
-47,017
|
-
|
-35,449
|
-
|
-3,296
|
-56,490
|
9,293
|
-77,781
|
-32,188
|
63,433
|
39,273
|
-11,883
|
-56,530
|
-6,760
|
-7,207
|
-6,747
|
-23,522
|
-19,107
|
-10,758
|
-5,063
|
-8,512
|
-13,046
|
-14,135
|
-7,592
|
-52,280
|
-10,034
|
-5,421
|
-5,633
|
|
自己株式の取得による支出
|
0
|
828
|
369
|
246
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
17,162
|
0
|
18,734
|
11,000
|
0
|
0
|
0
|
-
|
173
|
0
|
0
|
0
|
474
|
0
|
0
|
113,216
|
36,836
|
0
|
0
|
0
|
75,014
|
446
|
473
|
22
|
105,213
|
453
|
471
|
22,848
|
60,294
|
13,972
|
24,997
|
25,027
|
37,095
|
15,817
|
5,688
|
13,724
|
41,843
|
9,233
|
|
財務キャッシュフロー
|
-
|
-691
|
-2,507
|
-5,498
|
-2,260
|
-19,041
|
70,107
|
-15,728
|
1,023
|
-868
|
378,949
|
17,652
|
318
|
-1,206
|
-1,992
|
-1,086
|
-1,984
|
-5,142
|
-20,857
|
-755
|
-20,577
|
-
|
-3,583
|
3,972
|
-1,809
|
-
|
-4,807
|
-8,844
|
-2,915
|
-
|
-13,732
|
-
|
-7,145
|
-77,041
|
114,739
|
169,163
|
-204,829
|
-7,140
|
-20,056
|
-401,856
|
-2,336
|
-5,875
|
-118,030
|
-14,407
|
-1,904
|
-23,566
|
-71,486
|
-28,084
|
-27,827
|
-25,957
|
-50,737
|
-26,741
|
-6,905
|
-15,301
|
-58,883
|
-19,112
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-414
|
29,342
|
56,055
|
23,155
|
16,223
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.2
|
13.1
|
22.1
|
11.1
|
7.8
|