|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
|
減価償却費
|
-
|
1,975
|
5,158
|
5,427
|
10,449
|
18,134
|
11,774
|
12,631
|
12,680
|
16,809
|
14,552
|
15,614
|
13,587
|
13,793
|
13,101
|
13,285
|
13,743
|
13,160
|
10,803
|
10,801
|
6,501
|
6,250
|
5,540
|
5,594
|
5,646
|
5,463
|
5,344
|
5,283
|
4,955
|
11,563
|
660
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,369
|
3,408
|
3,363
|
3,374
|
3,381
|
3,408
|
3,363
|
245
|
4,568
|
7,405
|
9,762
|
11,839
|
10,610
|
11,445
|
10,836
|
10,457
|
|
株式報酬費用
|
3,422
|
3,568
|
5,090
|
6,000
|
6,285
|
8,282
|
5,158
|
6,268
|
9,386
|
7,082
|
4,765
|
5,303
|
3,954
|
4,093
|
3,247
|
3,177
|
2,164
|
2,460
|
1,735
|
1,475
|
2,544
|
3,308
|
2,128
|
1,487
|
9,453
|
-4,183
|
-1,024
|
1,206
|
-10
|
-489
|
-8
|
461
|
300
|
322
|
332
|
423
|
488
|
419
|
450
|
529
|
300
|
774
|
1,174
|
1,083
|
1,031
|
532
|
477
|
874
|
973
|
973
|
858
|
891
|
781
|
2,265
|
922
|
954
|
1,875
|
1,987
|
|
営業キャッシュフロー
|
-
|
20,727
|
48,952
|
14,453
|
6,825
|
34,373
|
16,825
|
1,279
|
-22,923
|
1,310
|
-20,432
|
19,793
|
14,529
|
-9,706
|
-15,830
|
9,385
|
8,600
|
-12,104
|
11,110
|
26,683
|
-14,574
|
10,842
|
-979
|
7,164
|
40,250
|
-21,957
|
49,970
|
-40,339
|
-2,132
|
13,378
|
-58,812
|
-7,214
|
278
|
63,440
|
-2,211
|
-4,932
|
12,692
|
-25,169
|
-6,120
|
-77
|
-1,405
|
20,928
|
-3,163
|
-14,390
|
3,955
|
-23,738
|
-4,349
|
-14,773
|
1,160
|
-4,544
|
54,839
|
16,116
|
-571
|
-20,262
|
2,425
|
50,120
|
9,547
|
13,150
|
|
資本的支出
|
-
|
-84
|
-24
|
-164
|
-12
|
-68
|
-241
|
-124
|
-214
|
-96
|
-96
|
-1
|
-9
|
-3
|
0
|
-8
|
0
|
0
|
-4
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-6
|
-
|
-
|
-64
|
-163
|
15
|
-29
|
-22
|
-33
|
-12
|
-22
|
-24
|
-34
|
-376
|
-142
|
-180
|
-83
|
-54
|
-15
|
-37
|
-270
|
-142,873
|
-2,234
|
-3,290
|
-2,090
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-9,486
|
-276,886
|
-36,227
|
-38,038
|
-57,641
|
-48,214
|
-39,644
|
-277
|
22,076
|
33,315
|
-126
|
-65
|
-3,827
|
-11,651
|
14,525
|
36,433
|
0
|
-1,004
|
-32,215
|
-8,066
|
655
|
-72,470
|
1,351
|
-2,420
|
57,425
|
-36,309
|
-5,186
|
11,560
|
5,869
|
3,288
|
-2,663
|
3,096
|
-71,784
|
507
|
-31,381
|
21,059
|
28,413
|
-13,940
|
12,082
|
-1,361
|
38,970
|
9,931
|
68,616
|
45,706
|
60,211
|
2,783
|
6,435
|
-601
|
7,561
|
42,040
|
-151,873
|
-7,234
|
-95,896
|
1,039
|
-1,490
|
-14,248
|
-6,308
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,243
|
6,241
|
6,255
|
6,258
|
6,260
|
6,266
|
6,375
|
6,374
|
6,342
|
6,343
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
263
|
390
|
467
|
262
|
260
|
263
|
262
|
667
|
700
|
699
|
700
|
700
|
700
|
700
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,908
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
57
|
25
|
10
|
0
|
10
|
7
|
0
|
222
|
4,405
|
0
|
0
|
0
|
-
|
1,314
|
2,684
|
0
|
0
|
0
|
-
|
-
|
-
|
10,988
|
28,520
|
11,480
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,985
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
7
|
228,699
|
3,142
|
-1,502
|
-19,079
|
2,746
|
-5,887
|
-7,406
|
-15,004
|
-6,165
|
-7,030
|
-6,247
|
-6,258
|
-5,437
|
-6,374
|
-6,342
|
-10,448
|
0
|
-25
|
-1,116
|
27
|
230
|
384
|
31
|
55
|
24
|
-4,614
|
-16
|
0
|
0
|
79
|
0
|
33,842
|
3,023
|
106,915
|
-467
|
-262
|
-260
|
29,831
|
34,846
|
-4,679
|
-26,760
|
-79,650
|
-68,197
|
8,470
|
77,995
|
-673
|
-10,971
|
-7,719
|
1,826
|
84,054
|
-19,303
|
30,979
|
-6,071
|
-4,269
|
-10,400
|
-1,993
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23,552
|
335
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-48.2
|
0.3
|
-
|
-
|
-
|