|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
169
|
-
|
152
|
142
|
143
|
114
|
88
|
92
|
94
|
127
|
118
|
89
|
148
|
153
|
170
|
166
|
175
|
192
|
201
|
209
|
228
|
220
|
244
|
242
|
240
|
250
|
256
|
246
|
251
|
262
|
276
|
287
|
419
|
487
|
438
|
440
|
428
|
417
|
409
|
421
|
417
|
385
|
406
|
411
|
231
|
211
|
199
|
205
|
215
|
221
|
214
|
212
|
249
|
249
|
207
|
176
|
|
株式報酬費用
|
465
|
241
|
293
|
333
|
676
|
1,144
|
1,119
|
925
|
771
|
688
|
1,119
|
1,257
|
1,096
|
1,100
|
1,400
|
1,415
|
1,249
|
1,200
|
1,400
|
1,549
|
1,394
|
1,300
|
1,700
|
1,449
|
1,186
|
1,200
|
663
|
699
|
638
|
481
|
377
|
576
|
487
|
412
|
539
|
498
|
408
|
327
|
-
|
-
|
790
|
728
|
1,448
|
-
|
912
|
905
|
817
|
-
|
832
|
809
|
727
|
-
|
717
|
644
|
501
|
808
|
|
営業キャッシュフロー
|
2,928
|
6,588
|
4,458
|
18,560
|
21,045
|
19,328
|
30,779
|
-
|
36,155
|
31,129
|
33,690
|
34,853
|
49,816
|
39,075
|
49,146
|
49,518
|
60,526
|
52,804
|
45,802
|
37,201
|
62,192
|
52,493
|
-
|
47,396
|
63,198
|
38,097
|
57,331
|
57,579
|
58,504
|
53,914
|
57,571
|
46,795
|
64,054
|
65,299
|
61,213
|
48,201
|
65,350
|
47,056
|
50,670
|
35,118
|
68,300
|
51,370
|
45,074
|
51,188
|
65,141
|
55,520
|
61,257
|
56,062
|
52,705
|
43,291
|
69,762
|
67,997
|
73,868
|
54,460
|
84,921
|
75,752
|
|
資本的支出
|
-184
|
-77
|
-30
|
-68
|
-
|
-
|
-149
|
-251
|
-165
|
-296
|
-178
|
-184
|
-404
|
-428
|
-197
|
-162
|
-121
|
-323
|
-327
|
-308
|
-137
|
-388
|
-60
|
-84
|
-137
|
-500
|
-158
|
-282
|
-174
|
-230
|
-250
|
-97
|
-295
|
-365
|
-160
|
796
|
-426
|
-598
|
-523
|
-429
|
-275
|
-753
|
-750
|
-371
|
-34
|
-32
|
-211
|
-282
|
-111
|
-145
|
-100
|
-77
|
-471
|
-124
|
-49
|
-65
|
|
投資キャッシュフロー
|
-195,939
|
-17,182
|
27,946
|
-60,286
|
-115,353
|
-88,698
|
-120,964
|
-
|
-97,041
|
-103,270
|
-188,435
|
-152,410
|
-108,494
|
-153,904
|
-156,146
|
-22,743
|
-170,828
|
-141,826
|
-78,289
|
-53,555
|
-77,862
|
-56,075
|
-
|
-28,529
|
-67,171
|
-33,873
|
-56,632
|
-84,519
|
-62,223
|
-53,154
|
-62,311
|
-51,666
|
-61,102
|
66,030
|
40,463
|
47,640
|
23,890
|
-11,146
|
-62,918
|
-65,184
|
-139,517
|
-258,879
|
-168,128
|
-147,376
|
-121,159
|
-71,900
|
-82,693
|
-83,780
|
-108,632
|
-209,185
|
-219,018
|
-232,878
|
-194,111
|
-166,718
|
-131,422
|
-97,866
|
|
自己株式の取得による支出
|
177
|
261
|
244
|
0
|
120
|
1,018
|
1,346
|
-2,484
|
0
|
0
|
0
|
-
|
-
|
-
|
1,073
|
3,080
|
2,949
|
3,374
|
1,690
|
2,455
|
2,900
|
2,479
|
5,157
|
1,810
|
1,419
|
1,841
|
1,177
|
870
|
1,440
|
0
|
0
|
0
|
0
|
205
|
762
|
248
|
755
|
827
|
2,377
|
21,717
|
14,104
|
20,181
|
7,250
|
4,561
|
7,293
|
11,171
|
652
|
1,157
|
1,697
|
9,475
|
1,656
|
0
|
-
|
-
|
981
|
2,553
|
|
長期借入れによる収入
|
1,215
|
455
|
638
|
2,348
|
748
|
279
|
353
|
-104
|
155
|
105
|
146
|
173
|
111
|
320
|
722
|
398
|
715
|
189
|
399
|
1,608
|
861
|
1,479
|
453
|
1,290
|
607
|
-200
|
1,819
|
949
|
397
|
1,216
|
-161
|
4,312
|
1,114
|
2,336
|
1,670
|
1,630
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
185,922
|
11,309
|
-31,884
|
44,224
|
95,208
|
74,088
|
95,729
|
-
|
53,341
|
72,000
|
153,455
|
122,280
|
61,021
|
113,063
|
109,479
|
-28,368
|
107,171
|
88,583
|
28,229
|
18,796
|
13,805
|
7,321
|
-
|
-18,174
|
2,815
|
1,638
|
-9,089
|
36,040
|
18,031
|
-9,951
|
6,864
|
8,348
|
-1,715
|
-126,732
|
-36,177
|
-163,854
|
-64,791
|
-5,604
|
-12,894
|
32,849
|
80,945
|
189,602
|
127,391
|
86,271
|
62,312
|
2,441
|
8,385
|
11,056
|
81,451
|
281,550
|
161,697
|
23,226
|
166,324
|
88,948
|
38,227
|
42,427
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,920
|
73,397
|
54,336
|
84,872
|
75,687
|
|
FCFマージン(%)
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64.5
|
68.7
|
49.5
|
78.3
|
69.2
|