|
(単位:千ドル)
|
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
|
|
減価償却費
|
4,119
|
3,954
|
3,786
|
3,695
|
3,552
|
3,435
|
3,469
|
3,290
|
3,240
|
3,317
|
3,698
|
3,820
|
4,010
|
4,086
|
4,077
|
5,095
|
5,232
|
5,304
|
5,322
|
6,765
|
7,334
|
7,789
|
7,732
|
7,668
|
7,959
|
8,132
|
8,520
|
7,886
|
10,606
|
11,296
|
11,449
|
11,710
|
12,718
|
17,085
|
17,007
|
20,234
|
22,426
|
27,417
|
24,110
|
23,725
|
25,356
|
26,790
|
27,826
|
31,510
|
33,247
|
34,330
|
38,024
|
38,834
|
38,234
|
40,727
|
43,132
|
44,517
|
44,738
|
43,050
|
41,474
|
39,857
|
39,885
|
39,628
|
37,230
|
|
株式報酬費用
|
-
|
1,697
|
1,723
|
1,432
|
1,577
|
1,569
|
-
|
-
|
-
|
-
|
-
|
1,819
|
1,751
|
1,791
|
-
|
2,377
|
2,153
|
2,021
|
-
|
3,381
|
2,710
|
2,704
|
2,604
|
2,681
|
2,562
|
2,477
|
2,517
|
2,864
|
3,281
|
1,809
|
2,861
|
5,186
|
3,702
|
2,825
|
4,528
|
4,927
|
6,347
|
3,772
|
5,419
|
9,287
|
6,019
|
2,589
|
7,322
|
11,259
|
8,513
|
4,898
|
5,396
|
10,318
|
4,818
|
306
|
2,578
|
7,739
|
6,357
|
5,555
|
3,666
|
9,381
|
8,827
|
6,713
|
5,762
|
|
営業キャッシュフロー
|
-
|
4,881
|
6,513
|
9,553
|
20,997
|
11,512
|
18,450
|
-2,699
|
19,221
|
26,577
|
15,538
|
991
|
6,159
|
15,489
|
5,039
|
8,687
|
25,000
|
21,950
|
676
|
35,227
|
20,053
|
29,540
|
47,031
|
52,314
|
18,474
|
25,594
|
18,880
|
59,735
|
66,203
|
42,108
|
58,947
|
36,214
|
29,077
|
80,914
|
78,657
|
51,365
|
76,906
|
88,710
|
39,845
|
39,131
|
171,494
|
16,746
|
77,985
|
200,215
|
224,462
|
113,728
|
115,328
|
43,434
|
197,667
|
172,194
|
-41,130
|
81,386
|
99,515
|
66,703
|
72,814
|
92,671
|
78,548
|
22,666
|
75,572
|
|
資本的支出
|
-
|
-1,099
|
-1,098
|
-1,001
|
-1,209
|
-1,543
|
-1,719
|
-2,215
|
-3,133
|
-1,099
|
-2,600
|
-5,843
|
-4,033
|
-4,411
|
-4,847
|
-6,370
|
-8,234
|
-6,518
|
-5,888
|
-6,618
|
-6,276
|
-4,811
|
-4,251
|
-5,498
|
-6,243
|
-5,427
|
-9,361
|
-5,703
|
-10,754
|
-7,465
|
-11,284
|
-7,388
|
-8,144
|
-9,244
|
-10,442
|
-13,571
|
-6,156
|
-7,630
|
-10,345
|
-11,607
|
-11,462
|
-15,641
|
-14,863
|
-13,590
|
-17,221
|
-20,418
|
-24,602
|
-17,487
|
-26,449
|
-29,895
|
-29,856
|
-18,145
|
-27,266
|
-19,260
|
-16,220
|
-9,975
|
-9,800
|
-7,908
|
-7,946
|
|
投資キャッシュフロー
|
-
|
-1,107
|
-1,142
|
7,352
|
-1,031
|
-2,103
|
-1,257
|
-2,155
|
-3,142
|
-503
|
-42,100
|
-4,709
|
-1,100
|
-4,511
|
-17,908
|
-85,350
|
-9,516
|
-10,768
|
-10,451
|
-174,703
|
-58,451
|
-8,117
|
-16,091
|
-13,301
|
-6,320
|
-3,823
|
-10,002
|
-9,613
|
-229,337
|
-32,698
|
-7,689
|
-36,248
|
-204,443
|
-12,915
|
-38,218
|
-492,137
|
-21,125
|
-15,196
|
-9,714
|
2,794
|
-56,403
|
-25,408
|
-28,385
|
-23,239
|
-92,523
|
-32,305
|
-22,643
|
-32,431
|
-22,428
|
-33,903
|
-323,731
|
-21,399
|
-22,332
|
-22,004
|
-14,203
|
-26,046
|
-20,591
|
58,992
|
-8,053
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,768
|
13,067
|
-
|
-
|
31,859
|
14,263
|
17,930
|
775
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
228,024
|
173,867
|
0
|
174,876
|
174,744
|
250,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-7,087
|
-6,070
|
-15,923
|
-9,402
|
-21,029
|
-15,330
|
1,019
|
-7,471
|
-4,856
|
10,525
|
-2,584
|
-8,790
|
-6,891
|
16,166
|
75,155
|
-12,563
|
-11,302
|
4,910
|
152,967
|
36,268
|
-26,817
|
-36,128
|
-11,928
|
-26,945
|
-24,951
|
-13,369
|
-14,970
|
133,627
|
-36,883
|
-44,263
|
1,790
|
187,495
|
-52,845
|
159
|
456,126
|
-127,132
|
-62,437
|
-55,071
|
24,767
|
-55,470
|
-527
|
-3,665
|
-237,455
|
-174,233
|
-3,835
|
-176,342
|
-44,457
|
-203,287
|
-105,022
|
363,495
|
-38,973
|
-80,108
|
-60,469
|
-79,898
|
-61,211
|
-80,226
|
-71,214
|
-83,242
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,594
|
82,696
|
68,748
|
14,758
|
67,626
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.7
|
12.0
|
10.4
|
2.3
|
9.0
|