|
(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
|
|
減価償却費
|
4,937
|
4,978
|
5,217
|
5,761
|
5,885
|
5,767
|
5,097
|
5,820
|
5,977
|
6,274
|
5,894
|
6,635
|
6,736
|
6,774
|
6,170
|
6,975
|
7,543
|
7,636
|
7,817
|
7,503
|
7,780
|
8,209
|
8,666
|
8,812
|
9,094
|
9,362
|
9,332
|
9,704
|
9,839
|
10,633
|
10,626
|
11,074
|
11,609
|
11,365
|
11,374
|
12,252
|
12,248
|
18,293
|
15,324
|
15,365
|
15,297
|
15,798
|
16,201
|
16,977
|
17,216
|
17,339
|
17,441
|
17,183
|
17,303
|
17,610
|
13,405
|
16,909
|
17,878
|
16,957
|
13,956
|
22,500
|
21,900
|
|
株式報酬費用
|
-
|
373
|
372
|
345
|
352
|
414
|
308
|
381
|
480
|
385
|
385
|
638
|
427
|
454
|
439
|
537
|
410
|
498
|
492
|
649
|
615
|
623
|
480
|
639
|
173
|
796
|
882
|
1,520
|
727
|
288
|
278
|
487
|
608
|
1,210
|
1,974
|
1,056
|
1,266
|
1,332
|
1,175
|
1,876
|
1,439
|
1,305
|
1,325
|
2,213
|
1,342
|
1,150
|
1,733
|
2,408
|
511
|
1,938
|
2,765
|
2,113
|
2,399
|
1,937
|
1,951
|
2,300
|
2,300
|
|
営業キャッシュフロー
|
-
|
-7,315
|
18,347
|
34,550
|
25,963
|
3,583
|
1,776
|
34,968
|
19,095
|
12,364
|
6,504
|
45,999
|
12,223
|
6,138
|
14,924
|
64,037
|
23,734
|
10,913
|
6,458
|
42,428
|
31,727
|
8,070
|
21,146
|
59,954
|
36,416
|
2,002
|
11,717
|
66,672
|
41,680
|
19,644
|
18,782
|
40,486
|
34,089
|
29,364
|
-975
|
58,808
|
32,870
|
24,202
|
43,036
|
80,382
|
53,834
|
18,568
|
-2,280
|
69,120
|
54,675
|
12,215
|
22,872
|
81,667
|
67,316
|
34,364
|
20,135
|
97,282
|
70,096
|
50,290
|
21,732
|
85,000
|
54,200
|
|
資本的支出
|
-
|
-12,141
|
-13,660
|
-14,744
|
-19,396
|
-16,842
|
-21,025
|
-16,217
|
-25,003
|
-27,359
|
-28,541
|
-18,464
|
-24,289
|
-26,228
|
-28,183
|
-27,508
|
-37,211
|
-37,332
|
-42,567
|
-36,847
|
-33,198
|
-36,806
|
-63,010
|
-42,172
|
-46,455
|
-41,510
|
-45,192
|
-63,116
|
-63,695
|
-44,599
|
-98,357
|
-43,216
|
-47,227
|
-48,872
|
-45,412
|
-35,182
|
-47,597
|
-40,642
|
-42,090
|
-51,994
|
-52,637
|
-43,582
|
-38,711
|
-29,887
|
-35,200
|
-32,941
|
-30,248
|
-42,418
|
-47,847
|
-47,419
|
-50,934
|
-75,512
|
-82,448
|
-101,626
|
-95,714
|
-113,800
|
-100,100
|
|
投資キャッシュフロー
|
-
|
-11,879
|
-14,539
|
-12,753
|
-19,456
|
-16,961
|
-20,659
|
-18,640
|
-42,285
|
-24,843
|
-29,013
|
-18,461
|
-23,912
|
-26,237
|
-17,976
|
-27,359
|
-58,314
|
-37,312
|
-42,573
|
-36,895
|
-33,238
|
-36,859
|
-63,045
|
-42,193
|
-46,384
|
-52,876
|
-45,442
|
-62,971
|
-63,690
|
-44,506
|
-115,097
|
-43,369
|
-47,511
|
-49,033
|
-46,674
|
-31,498
|
-48,756
|
-56,297
|
-45,080
|
-51,847
|
-52,682
|
-43,547
|
-74,947
|
-29,935
|
-34,232
|
-32,960
|
-39,321
|
-42,654
|
-46,337
|
-46,752
|
-975,648
|
-74,711
|
-81,084
|
-100,212
|
-93,893
|
-113,100
|
-99,600
|
|
長期借入れによる収入
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
20,000
|
-
|
-
|
-25
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
7
|
25,000
|
49,916
|
-15
|
79,918
|
30,000
|
-44
|
99,861
|
69,831
|
-
|
-
|
89,840
|
-5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-92
|
7,744
|
20
|
1,424
|
15
|
6,743
|
15
|
8,555
|
39
|
6,582
|
196
|
1,538
|
-14
|
8,249
|
76
|
3,858
|
328
|
6,558
|
402
|
1,824
|
355
|
6,565
|
416
|
4,749
|
345
|
6,590
|
428
|
29,761
|
365
|
3,834
|
414
|
6,021
|
0
|
35,501
|
30,000
|
10,100
|
0
|
13,500
|
-
|
-
|
0
|
3,712
|
213
|
10,315
|
1,965
|
5,468
|
1,967
|
12,071
|
1,971
|
5,473
|
1,973
|
10,500
|
2,052
|
3,975
|
2,000
|
10,600
|
|
財務キャッシュフロー
|
-
|
19,136
|
-2,941
|
-22,387
|
-6,817
|
13,687
|
20,198
|
-17,081
|
22,792
|
12,061
|
24,073
|
-26,103
|
9,427
|
19,855
|
5,341
|
-25,082
|
20,514
|
28,076
|
35,189
|
-5,073
|
1,462
|
27,059
|
44,541
|
-16,239
|
6,687
|
51,841
|
35,953
|
-3,319
|
20,526
|
26,565
|
96,189
|
4,769
|
12,701
|
16,735
|
50,314
|
-30,313
|
15,494
|
31,561
|
2,487
|
-26,459
|
-1,716
|
25,854
|
76,317
|
-38,953
|
-21,465
|
19,039
|
20,173
|
-42,152
|
-19,875
|
10,012
|
958,624
|
-25,780
|
15,723
|
45,101
|
78,456
|
20,900
|
46,200
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|