|
(単位:千ドル)
|
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
|
8,512
|
10,092
|
9,778
|
9,770
|
10,268
|
10,373
|
16,352
|
12,472
|
10,492
|
9,814
|
10,180
|
10,309
|
10,256
|
10,458
|
10,440
|
10,811
|
11,131
|
10,888
|
11,035
|
10,817
|
11,626
|
10,939
|
11,342
|
11,691
|
11,363
|
11,298
|
11,349
|
11,351
|
11,256
|
11,905
|
11,643
|
11,524
|
12,018
|
11,148
|
11,281
|
12,600
|
13,713
|
13,533
|
12,748
|
12,637
|
12,467
|
12,420
|
12,327
|
12,377
|
12,195
|
12,070
|
12,017
|
12,114
|
12,096
|
12,203
|
12,029
|
12,001
|
12,072
|
14,400
|
14,523
|
14,098
|
14,106
|
16,057
|
|
株式報酬費用
|
150
|
142
|
135
|
544
|
123
|
150
|
139
|
556
|
240
|
210
|
205
|
453
|
319
|
263
|
256
|
576
|
304
|
298
|
293
|
657
|
332
|
321
|
321
|
692
|
336
|
323
|
449
|
648
|
337
|
332
|
419
|
723
|
359
|
358
|
427
|
424
|
290
|
297
|
323
|
580
|
294
|
365
|
286
|
622
|
312
|
301
|
290
|
553
|
291
|
287
|
219
|
505
|
606
|
393
|
428
|
480
|
521
|
554
|
|
営業キャッシュフロー
|
13,280
|
15,531
|
19,741
|
28,313
|
10,902
|
19,467
|
15,680
|
18,363
|
14,401
|
25,083
|
23,925
|
18,820
|
23,384
|
20,439
|
23,193
|
25,264
|
16,269
|
24,170
|
31,297
|
22,245
|
16,809
|
18,739
|
31,552
|
26,148
|
16,743
|
29,007
|
25,787
|
27,904
|
21,182
|
35,466
|
31,641
|
32,191
|
18,266
|
33,285
|
26,050
|
15,699
|
15,021
|
21,613
|
34,778
|
31,839
|
22,445
|
29,319
|
40,010
|
26,474
|
25,525
|
29,142
|
36,098
|
32,594
|
16,348
|
32,687
|
33,828
|
32,131
|
26,489
|
28,776
|
30,374
|
26,604
|
20,631
|
22,187
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-45,176
|
-36,456
|
-
|
-21,588
|
-17,339
|
-9,436
|
-
|
-18,918
|
-8,562
|
-11,351
|
-
|
-16,868
|
-35,046
|
-32,595
|
-
|
-43,156
|
-56,210
|
-47,901
|
-
|
-45,569
|
-44,625
|
-54,817
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-171,749
|
-4,637
|
-3,900
|
-3,372
|
-2,401
|
-37,200
|
-5,064
|
-6,312
|
-8,731
|
-5,927
|
-13,888
|
-1,323
|
-48,022
|
-20,356
|
-10,624
|
-14,921
|
-24,336
|
-19,706
|
-13,808
|
-12,624
|
-18,253
|
-41,589
|
-87,349
|
-7,161
|
-4,976
|
-13,820
|
-16,723
|
-20,270
|
-59,306
|
-32,351
|
-23,423
|
-45,176
|
-36,456
|
-30,608
|
-21,588
|
-17,339
|
-9,436
|
-7,805
|
-18,918
|
-8,562
|
-11,351
|
-17,041
|
-16,868
|
-35,046
|
-32,595
|
-32,379
|
-43,156
|
-56,210
|
-47,901
|
-56,414
|
-45,569
|
-44,625
|
-54,817
|
-43,721
|
-24,484
|
-30,084
|
-19,541
|
-21,705
|
|
財務キャッシュフロー
|
148,813
|
-10,018
|
-17,170
|
1,316
|
-12,254
|
-3,632
|
-14,267
|
-7,588
|
-6,919
|
-13,555
|
-11,983
|
-11,019
|
15,831
|
-977
|
-12,577
|
-10,749
|
5,275
|
-3,383
|
-12,140
|
-13,992
|
299
|
21,336
|
57,146
|
-16,263
|
-14,777
|
-13,664
|
-10,993
|
-10,188
|
41,470
|
1,692
|
-11,340
|
10,791
|
61,197
|
-41,041
|
13,568
|
36,162
|
-17,737
|
-41,257
|
-28,162
|
-22,974
|
-14,034
|
-9,601
|
-25,423
|
7,426
|
6,194
|
6,225
|
5,591
|
23,277
|
26,666
|
25,548
|
10,413
|
12,278
|
28,662
|
18,047
|
-9,697
|
2,291
|
5,395
|
-3,529
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|