|
(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
|
25,369
|
26,698
|
27,242
|
27,024
|
26,582
|
26,048
|
25,833
|
25,802
|
25,454
|
12,335
|
12,220
|
11,980
|
12,930
|
12,842
|
13,482
|
14,751
|
14,472
|
14,590
|
13,077
|
14,554
|
16,493
|
21,866
|
23,067
|
22,494
|
22,254
|
21,157
|
21,030
|
21,305
|
21,913
|
21,384
|
21,117
|
20,718
|
21,549
|
22,603
|
24,255
|
22,518
|
21,991
|
21,580
|
22,222
|
20,508
|
20,155
|
-
|
-
|
-
|
-
|
-
|
-
|
36,404
|
36,217
|
34,370
|
34,636
|
34,340
|
35,558
|
37,299
|
31,139
|
34,527
|
33,863
|
32,938
|
31,649
|
|
株式報酬費用
|
-
|
770
|
589
|
1,095
|
813
|
836
|
799
|
844
|
1,226
|
926
|
1,035
|
1,058
|
1,323
|
1,002
|
942
|
1,224
|
1,453
|
1,155
|
1,143
|
1,728
|
1,905
|
1,399
|
1,378
|
1,666
|
2,098
|
1,658
|
1,540
|
1,576
|
2,103
|
1,393
|
1,349
|
1,301
|
2,028
|
1,548
|
1,503
|
1,160
|
1,561
|
1,887
|
1,304
|
1,336
|
2,175
|
1,605
|
1,465
|
1,461
|
2,568
|
1,669
|
1,710
|
1,778
|
2,739
|
1,956
|
2,062
|
1,909
|
2,781
|
1,831
|
1,716
|
1,905
|
2,685
|
1,966
|
1,987
|
|
営業キャッシュフロー
|
-
|
-
|
47,866
|
21,028
|
58,580
|
57,867
|
49,996
|
24,981
|
10,454
|
23,327
|
-190,158
|
-6,606
|
21,913
|
40,354
|
27,038
|
35,454
|
45,691
|
32,003
|
26,535
|
28,329
|
22,391
|
41,385
|
19,551
|
32,089
|
33,378
|
56,521
|
23,737
|
22,544
|
23,493
|
51,977
|
17,851
|
18,770
|
-248
|
38,325
|
31,056
|
15,459
|
24,916
|
31,216
|
14,693
|
5,323
|
22,137
|
20,256
|
32,832
|
11,388
|
39,332
|
28,255
|
23,937
|
16,012
|
44,317
|
29,155
|
22,148
|
23,176
|
35,234
|
39,016
|
30,490
|
35,905
|
23,938
|
37,846
|
36,246
|
|
資本的支出
|
-
|
-20,422
|
-35,551
|
-19,055
|
-13,217
|
-18,233
|
-26,916
|
-20,876
|
-31,307
|
-2,988
|
-14,145
|
-8,736
|
-16,368
|
-16,595
|
-16,601
|
-13,812
|
-14,219
|
-18,000
|
-18,722
|
-16,445
|
-26,282
|
-35,728
|
-45,827
|
-45,702
|
-32,847
|
-29,727
|
-34,095
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-37,189
|
-36,657
|
-36,016
|
-25,814
|
-23,842
|
-24,703
|
-20,832
|
-21,184
|
-18,909
|
-29,097
|
|
投資キャッシュフロー
|
-
|
-
|
-35,551
|
-19,055
|
-13,217
|
-18,233
|
-11,753
|
-19,376
|
-31,307
|
-2,988
|
-14,145
|
11,839
|
-16,366
|
2,906
|
-72,846
|
29,096
|
-24,221
|
-17,633
|
-19,213
|
-17,792
|
-73,425
|
-186,882
|
-30,589
|
-20,852
|
-68,593
|
-49,393
|
-27,955
|
-7,077
|
-51,761
|
-46,814
|
18,333
|
-32,623
|
-17,660
|
-12,375
|
-25,604
|
-16,829
|
-37,904
|
-7,240
|
-8,225
|
-7,946
|
-17,339
|
-366,497
|
-34,797
|
-34,468
|
-40,195
|
-19,979
|
-72,603
|
-52,762
|
-42,823
|
-28,992
|
-40,535
|
-35,685
|
-11,158
|
-19,515
|
-37,392
|
-25,140
|
-20,496
|
-20,500
|
-20,691
|
|
自己株式の取得による支出
|
-
|
38
|
89
|
170
|
14
|
18
|
142
|
879
|
36
|
373
|
185
|
1,260
|
23
|
72
|
310
|
1,513
|
55
|
0
|
325
|
1,929
|
57
|
2,011
|
117
|
2,121
|
65
|
8,953
|
1,716
|
2,041
|
1,619
|
17
|
2,521
|
1,569
|
-
|
-
|
0
|
1,600
|
849
|
4,140
|
0
|
540
|
1,679
|
2,617
|
5,710
|
941
|
0
|
1
|
0
|
1,407
|
5,421
|
4,851
|
3,320
|
121
|
9,879
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
3,469
|
3,466
|
6,267
|
246,686
|
3,920
|
3,920
|
-
|
-
|
268,217
|
0
|
-
|
-
|
-
|
-
|
1,483
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-15,693
|
2,985
|
-19,219
|
-8,063
|
-13,004
|
-1,462
|
-8,499
|
-273,051
|
-25,784
|
-6,585
|
-8,743
|
-6,281
|
-12,295
|
-10,433
|
-9,998
|
-8,341
|
-12,666
|
-11,480
|
12,190
|
45,935
|
-
|
-15,628
|
1,318
|
-14,164
|
-12,449
|
-18,130
|
-8,654
|
-11,164
|
-17,282
|
-6,515
|
-7,980
|
-6,224
|
-9,189
|
-13,888
|
-8,124
|
-13,652
|
-37,703
|
-10,043
|
-1,172
|
352,648
|
-19,702
|
19,228
|
-3,822
|
-2,627
|
30,585
|
37,999
|
4,751
|
5,702
|
7,467
|
19,560
|
-20,041
|
24,010
|
-20,618
|
-2,750
|
12,614
|
-11,021
|
-18,041
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
5,787
|
15,073
|
2,754
|
18,937
|
7,149
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
3.2
|
8.4
|
1.5
|
10.3
|
3.9
|