|
(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
|
7,632
|
7,554
|
8,010
|
8,144
|
8,907
|
9,047
|
10,163
|
10,158
|
10,777
|
10,924
|
10,459
|
11,515
|
11,608
|
12,325
|
13,610
|
12,886
|
13,402
|
14,000
|
14,931
|
14,961
|
14,920
|
14,801
|
14,580
|
15,317
|
14,336
|
14,104
|
12,857
|
12,801
|
13,332
|
13,363
|
12,354
|
12,479
|
12,605
|
12,247
|
12,294
|
11,924
|
12,050
|
11,744
|
11,964
|
11,735
|
11,381
|
11,092
|
10,976
|
11,390
|
10,556
|
20,539
|
12,189
|
10,678
|
10,893
|
13,389
|
10,714
|
11,182
|
11,264
|
11,350
|
10,941
|
62,267
|
9,962
|
14,682
|
11,695
|
|
株式報酬費用
|
-
|
3,161
|
3,380
|
4,680
|
5,768
|
6,044
|
5,595
|
6,212
|
5,451
|
5,684
|
5,661
|
3,420
|
2,978
|
2,809
|
2,307
|
2,690
|
2,663
|
2,656
|
2,770
|
2,419
|
2,037
|
2,077
|
1,559
|
1,910
|
2,778
|
1,916
|
1,519
|
1,898
|
1,208
|
1,206
|
995
|
1,246
|
918
|
892
|
824
|
1,054
|
760
|
708
|
435
|
3,367
|
3,419
|
3,434
|
4,774
|
8,253
|
6,468
|
5,964
|
5,788
|
6,096
|
6,093
|
6,091
|
5,056
|
2,629
|
2,862
|
2,863
|
2,449
|
1,777
|
2,403
|
2,193
|
2,496
|
|
営業キャッシュフロー
|
-
|
-
|
-13,195
|
-15,079
|
8,828
|
-12,669
|
-836
|
-16,932
|
9,950
|
4,557
|
-2,269
|
-14,528
|
-28,759
|
-13,117
|
-19,601
|
20,856
|
-23,714
|
-
|
-
|
26,767
|
845
|
16,633
|
-
|
1,400
|
-6,694
|
443
|
-
|
-2,349
|
25,273
|
6,080
|
8,978
|
-8,229
|
17,012
|
-4,180
|
7,676
|
-4,258
|
54,017
|
3,363
|
7,919
|
3,257
|
9,660
|
19,926
|
8,455
|
4,839
|
27,399
|
-510
|
35,003
|
-19,004
|
12,042
|
7,745
|
42,994
|
2,590
|
18,765
|
21,359
|
21,865
|
23,428
|
35,901
|
13,088
|
13,112
|
|
資本的支出
|
-
|
-21,961
|
-36,252
|
-38,929
|
-50,329
|
-43,582
|
-60,054
|
-21,703
|
-18,571
|
-19,766
|
-26,690
|
-46,851
|
-14,989
|
-13,274
|
-11,121
|
-11,403
|
-14,833
|
-13,994
|
-11,185
|
-5,246
|
-6,343
|
-5,074
|
-6,977
|
-7,579
|
-6,386
|
-13,564
|
-8,778
|
-7,131
|
-2,699
|
-4,379
|
-11,054
|
-4,316
|
-3,427
|
-4,509
|
-14,836
|
-3,658
|
-2,696
|
-3,631
|
-3,288
|
-3,328
|
-4,560
|
-12,309
|
-2,878
|
-7,366
|
-10,081
|
-11,644
|
-15,427
|
-17,777
|
-24,977
|
-24,544
|
-33,636
|
-18,208
|
-13,939
|
-21,317
|
-11,533
|
-7,490
|
-4,957
|
-6,620
|
-6,612
|
|
投資キャッシュフロー
|
-
|
-
|
-56,627
|
-33,859
|
-29,208
|
-63,446
|
-37,434
|
-2,862
|
-59,970
|
17,031
|
-109,181
|
-78,033
|
-3,432
|
1,631
|
32,945
|
-3,941
|
-29,248
|
-
|
-
|
21,837
|
-8,455
|
-3,840
|
-
|
43,160
|
19,299
|
-5,225
|
-
|
7,282
|
-85,378
|
112,361
|
20,104
|
5,064
|
-2,098
|
-3,484
|
-984
|
30,440
|
13,124
|
13,705
|
-33,099
|
-6,132
|
-144,245
|
-11,426
|
-45,856
|
1,362
|
-71,760
|
-30,315
|
-47,828
|
60,522
|
-122,540
|
-34,714
|
-105,281
|
-19,850
|
15,928
|
-26,631
|
-47,127
|
7,397
|
-14,044
|
36,678
|
33,068
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,244
|
6,456
|
3,000
|
947
|
-
|
-
|
-
|
-
|
3,001
|
3,121
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
391
|
7,547
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240,000
|
5,346
|
12,400
|
320
|
-95
|
153
|
6
|
0
|
366
|
12
|
306
|
632
|
1,522
|
4,952
|
6,291
|
-1
|
1,271
|
2,204
|
6,261
|
0
|
1,982
|
-
|
3,394
|
0
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
150,286
|
543
|
2,498
|
52,649
|
-2,070
|
-5,909
|
53,770
|
244,157
|
-1,299
|
6,236
|
2,892
|
1,529
|
-36,442
|
-1,147
|
-759
|
-
|
-
|
-6,215
|
22,394
|
-73,411
|
-
|
-33,738
|
-10,039
|
-164
|
-
|
5,027
|
56,474
|
-1,884
|
-154,826
|
2,079
|
-2,068
|
-1,126
|
8,800
|
-5,550
|
-57,625
|
-4,714
|
49,232
|
6,528
|
151,833
|
-2,486
|
-3,043
|
-4,807
|
-5,928
|
-3,201
|
115,585
|
-772
|
-1,420
|
-836
|
142,149
|
1,832
|
-972
|
-953
|
-1,851
|
-1,924
|
-8,277
|
-767
|
-71,143
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,332
|
15,938
|
30,944
|
6,468
|
6,500
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.5
|
15.4
|
30.2
|
6.1
|
5.8
|