|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,846
|
2,158
|
4,523
|
5,020
|
6,117
|
6,829
|
6,933
|
8,070
|
8,350
|
8,084
|
8,235
|
9,276
|
9,861
|
8,235
|
8,032
|
8,740
|
8,625
|
8,672
|
8,522
|
14,158
|
10,436
|
10,923
|
9,873
|
9,996
|
9,995
|
9,741
|
10,000
|
11,293
|
10,285
|
10,542
|
10,609
|
11,344
|
11,512
|
12,046
|
14,136
|
12,385
|
11,829
|
11,646
|
11,659
|
15,360
|
10,870
|
10,702
|
11,196
|
8,969
|
7,848
|
7,461
|
8,158
|
8,967
|
7,344
|
7,311
|
7,170
|
6,935
|
|
株式報酬費用
|
1,810
|
2,405
|
1,729
|
2,266
|
2,539
|
1,900
|
2,084
|
3,001
|
2,179
|
3,983
|
3,486
|
4,836
|
4,715
|
4,009
|
3,621
|
5,905
|
6,198
|
5,156
|
4,749
|
3,718
|
5,151
|
633
|
3,125
|
750
|
2,760
|
3,531
|
3,358
|
2,276
|
3,169
|
5,007
|
2,528
|
1,826
|
3,581
|
4,005
|
3,145
|
4,527
|
4,778
|
3,884
|
3,371
|
3,405
|
5,651
|
3,847
|
5,427
|
3,921
|
5,119
|
3,191
|
3,171
|
4,052
|
3,873
|
3,092
|
2,837
|
3,357
|
4,637
|
3,737
|
2,281
|
3,424
|
5,283
|
4,341
|
5,221
|
|
営業キャッシュフロー
|
-
|
26,488
|
26,348
|
27,103
|
17,502
|
21,548
|
32,367
|
23,693
|
-12,442
|
28,615
|
34,909
|
-2,591
|
-
|
61,166
|
-
|
19,390
|
28,022
|
15,969
|
51,044
|
31,853
|
17,227
|
36,188
|
45,064
|
27,160
|
44,130
|
10,401
|
42,127
|
1,029
|
96,598
|
22,395
|
66,769
|
10,991
|
97,829
|
88,126
|
47,787
|
70,805
|
138,910
|
40,267
|
62,882
|
69,119
|
79,846
|
63,025
|
91,063
|
54,530
|
44,000
|
56,346
|
55,805
|
35,913
|
26,710
|
53,588
|
36,780
|
50,984
|
35,713
|
45,927
|
23,544
|
45,283
|
9,524
|
81,581
|
16,811
|
|
資本的支出
|
-
|
-1,997
|
-2,106
|
-1,555
|
-1,040
|
-1,070
|
-2,600
|
-2,315
|
-3,020
|
-2,843
|
-5,245
|
-2,978
|
-5,965
|
-4,655
|
-9,640
|
-4,271
|
-6,371
|
-5,112
|
-12,893
|
-2,252
|
-7,842
|
-6,454
|
-15,120
|
-6,081
|
-5,903
|
-8,534
|
-7,608
|
-11,220
|
-13,435
|
-12,781
|
-30,039
|
-10,227
|
-7,253
|
-13,232
|
-8,890
|
-7,538
|
-5,490
|
-9,630
|
-11,942
|
-
|
-
|
-13,812
|
-9,209
|
-7,079
|
-4,858
|
-9,131
|
-16,156
|
-4,885
|
-4,618
|
-7,262
|
-8,042
|
-6,861
|
-7,390
|
-6,200
|
-8,556
|
-6,990
|
-6,330
|
-6,018
|
-6,932
|
|
投資キャッシュフロー
|
-
|
4,499
|
-71,592
|
-27,054
|
-320,752
|
65,805
|
-61,769
|
54,651
|
-257,374
|
-11,671
|
-2,846
|
-352,990
|
-
|
-210,298
|
-
|
4,491
|
-336,373
|
-23,023
|
-117,804
|
18,796
|
-71,783
|
-38,626
|
-77,176
|
-48,991
|
-66,084
|
-92,705
|
-244,351
|
-84,488
|
-156,399
|
-85,184
|
-71,445
|
-69,514
|
-46,174
|
-82,270
|
-4,375
|
-43,255
|
32,242
|
18,588
|
75,251
|
95,267
|
145,430
|
72,111
|
27,088
|
37,090
|
-1,983
|
-75,779
|
-89,563
|
-130,715
|
-83,531
|
-56,480
|
-131,215
|
-90,882
|
-41,004
|
-43,819
|
-264,725
|
-100,278
|
-69,374
|
-45,897
|
-27,037
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
729
|
0
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,400
|
27,000
|
40,700
|
302,506
|
25,692
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
43,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
34,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-34,975
|
42,619
|
7,350
|
302,818
|
-83,104
|
27,649
|
-65,950
|
462,083
|
-131,473
|
-18,680
|
420,853
|
-
|
135,209
|
-
|
-12,273
|
316,068
|
42,060
|
55,990
|
-61,487
|
50,265
|
24,909
|
29,566
|
28,293
|
7,556
|
119,460
|
222,908
|
84,638
|
36,397
|
83,892
|
-38,550
|
71,547
|
-43,969
|
3,735
|
-51,083
|
-21,762
|
-65,806
|
-180,323
|
-135,309
|
-160,110
|
-209,537
|
-195,026
|
-91,019
|
-118,016
|
-37,584
|
14,908
|
33,247
|
110,374
|
80,252
|
-31,754
|
109,428
|
55,790
|
83,702
|
-9,005
|
187,287
|
40,337
|
46,893
|
-36,674
|
-5,702
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,988
|
38,293
|
3,194
|
75,563
|
9,879
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73.0
|
9.7
|
0.7
|
16.4
|
46.2
|