|
(単位:千ドル)
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
-
|
-
|
18,018
|
18,811
|
18,601
|
18,321
|
23,727
|
24,848
|
22,553
|
-
|
25,318
|
25,368
|
22,487
|
20,621
|
20,707
|
21,781
|
22,703
|
23,083
|
23,819
|
24,651
|
23,763
|
24,506
|
25,036
|
25,218
|
25,722
|
25,769
|
26,267
|
25,902
|
19,642
|
19,914
|
20,345
|
20,512
|
20,608
|
20,338
|
20,579
|
20,329
|
19,643
|
18,476
|
19,391
|
21,142
|
19,197
|
19,391
|
19,597
|
19,677
|
18,714
|
19,011
|
18,661
|
18,541
|
8,056
|
6,658
|
6,972
|
6,847
|
7,421
|
7,818
|
8,080
|
3,846
|
|
株式報酬費用
|
9,031
|
7,083
|
8,162
|
10,447
|
8,226
|
7,881
|
8,809
|
-
|
13,420
|
19,338
|
13,482
|
13,339
|
17,329
|
21,877
|
35,267
|
22,868
|
24,256
|
26,631
|
23,726
|
19,783
|
21,169
|
22,679
|
19,488
|
20,581
|
20,042
|
30,933
|
25,068
|
29,314
|
24,616
|
28,245
|
26,729
|
21,387
|
19,813
|
22,846
|
22,620
|
24,885
|
15,451
|
27,552
|
25,600
|
19,019
|
18,343
|
23,377
|
26,051
|
26,483
|
22,643
|
28,504
|
23,915
|
25,843
|
32,755
|
20,601
|
22,533
|
20,748
|
22,810
|
24,966
|
24,665
|
26,275
|
|
営業キャッシュフロー
|
-2,208
|
15,280
|
-4,699
|
49,747
|
26,199
|
55,304
|
12,747
|
-
|
-3,472
|
-7,442
|
-7,809
|
13,643
|
2,077
|
-15,406
|
-29,446
|
2,415
|
-57,214
|
-28,878
|
14,732
|
7,558
|
-13,747
|
-
|
19,479
|
35,909
|
-26,838
|
32,126
|
33,480
|
60,513
|
22,212
|
-23,177
|
30,972
|
42,070
|
-40,272
|
-4,432
|
60,203
|
67,343
|
-45,146
|
33,063
|
82,777
|
31,021
|
21,678
|
-2,306
|
625
|
1,047
|
-21,302
|
215,710
|
99,708
|
107,237
|
21,108
|
146,030
|
81,589
|
190,397
|
98,811
|
150,202
|
101,672
|
170,069
|
|
資本的支出
|
-5,205
|
-8,129
|
-6,733
|
-4,473
|
-2,752
|
-8,259
|
-3,625
|
-
|
-5,685
|
-5,753
|
-8,888
|
-13,325
|
-10,710
|
-14,045
|
-11,974
|
-16,148
|
-12,009
|
-10,271
|
-11,507
|
-9,870
|
-9,382
|
-11,274
|
-12,826
|
-17,818
|
-18,485
|
-16,935
|
-16,421
|
-17,590
|
-23,639
|
-15,903
|
-19,430
|
-31,970
|
-19,799
|
-10,573
|
-6,408
|
-5,439
|
-7,986
|
-6,560
|
-4,813
|
-8,661
|
-7,791
|
-9,962
|
-10,474
|
-10,028
|
-6,860
|
-9,705
|
-14,453
|
-17,030
|
-8,342
|
-7,111
|
-8,258
|
-9,773
|
-10,110
|
-13,016
|
-17,314
|
20
|
|
投資キャッシュフロー
|
-2,528
|
-21,580
|
9,350
|
65,635
|
-31,305
|
-111,828
|
-5,401
|
-
|
-272,674
|
-240,433
|
-63,693
|
46,130
|
-28,789
|
-2,989
|
30,509
|
-42,217
|
72,694
|
28,438
|
46,989
|
-20,878
|
15,460
|
-
|
-13,605
|
-14,190
|
25,344
|
-65,884
|
26,148
|
-7,803
|
-64,703
|
-7,253
|
31,594
|
-101,471
|
17,492
|
14,351
|
-8,227
|
-35,097
|
-37,732
|
3,977
|
-31,707
|
-742
|
-60,641
|
-40,538
|
8,898
|
27,740
|
72,850
|
120,848
|
-119,359
|
-20,982
|
-39,951
|
51,850
|
-109,332
|
-13,875
|
9,102
|
-29,214
|
-6,737
|
322,346
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
115,592
|
1
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
0
|
-2,074
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,567
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
775
|
445,793
|
1,688
|
1,688
|
1,688
|
1,687
|
1,688
|
-
|
1,689
|
1,686
|
1,688
|
1,687
|
1,689
|
1,686
|
1,688
|
1,687
|
61,688
|
750
|
750
|
750
|
750
|
750
|
-
|
-
|
711
|
711
|
711
|
710
|
711
|
711
|
711
|
710
|
711
|
711
|
-
|
-
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
830
|
4,570
|
-2,653
|
-68,563
|
8,580
|
17,593
|
12,090
|
18,410
|
264,909
|
-
|
250,151
|
28,109
|
11,961
|
5,975
|
24,385
|
-1,430
|
3,387
|
-3,098
|
-55,920
|
-2,541
|
-6,784
|
-
|
1,143
|
4,454
|
-3,297
|
3,102
|
564
|
-1,989
|
963
|
1,150
|
2,906
|
1,746
|
-4,924
|
3,016
|
-112
|
-151
|
14,945
|
16,273
|
1,033
|
-3,179
|
-16,024
|
14,933
|
-212
|
-271
|
-22,620
|
7,836
|
1,567
|
-276,497
|
-17,873
|
-83,483
|
-111,114
|
-281,669
|
747
|
405
|
315
|
10,912
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
180,624
|
88,701
|
137,186
|
84,358
|
170,089
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.0
|
28.9
|
35.1
|
21.4
|
44.2
|