|
(単位:千ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,689
|
5,451
|
5,510
|
2,833
|
4,200
|
3,903
|
4,393
|
4,899
|
5,102
|
6,123
|
5,925
|
6,237
|
6,672
|
7,020
|
7,174
|
7,696
|
8,176
|
8,962
|
9,319
|
10,183
|
10,200
|
11,028
|
11,127
|
12,962
|
14,940
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,550
|
1,773
|
2,046
|
1,457
|
2,576
|
3,850
|
3,365
|
3,359
|
3,208
|
5,891
|
7,425
|
8,096
|
9,134
|
12,253
|
11,963
|
12,483
|
10,964
|
12,730
|
13,826
|
11,724
|
15,776
|
12,927
|
11,217
|
12,487
|
16,596
|
14,810
|
15,330
|
12,452
|
21,856
|
15,697
|
15,471
|
19,012
|
11,881
|
19,439
|
23,474
|
20,444
|
24,553
|
23,898
|
29,187
|
34,017
|
7,112
|
27,893
|
33,287
|
31,617
|
38,579
|
33,110
|
37,847
|
38,194
|
44,791
|
35,684
|
42,124
|
44,698
|
48,456
|
38,558
|
44,604
|
45,146
|
|
営業キャッシュフロー
|
-4,745
|
6,374
|
11,111
|
35,759
|
-11,738
|
7,958
|
15,575
|
46,430
|
16,188
|
16,839
|
23,142
|
48,705
|
6,871
|
2,163
|
55,520
|
11,839
|
10,861
|
38,493
|
61,812
|
53,651
|
31,228
|
27,868
|
64,884
|
71,384
|
7,330
|
59,459
|
102,299
|
123,130
|
-202
|
44,029
|
119,039
|
124,587
|
63,255
|
146,156
|
175,564
|
159,432
|
12,827
|
68,836
|
206,050
|
284,614
|
-51,848
|
77,515
|
252,368
|
186,069
|
87,334
|
89,052
|
214,879
|
171,369
|
129,920
|
57,027
|
241,962
|
130,259
|
24,162
|
53,198
|
294,684
|
282,890
|
|
資本的支出
|
-3,324
|
-3,086
|
-3,907
|
-3,059
|
-2,887
|
-6,111
|
-1,930
|
-2,432
|
-2,157
|
-2,288
|
-3,719
|
-3,752
|
-1,873
|
-3,469
|
-4,191
|
-3,739
|
-6,185
|
-7,404
|
-6,392
|
-9,336
|
-5,725
|
-5,716
|
-5,440
|
-12,925
|
-10,711
|
-8,592
|
-8,162
|
-10,109
|
-13,424
|
-11,601
|
-27,270
|
-47,013
|
-29,075
|
-11,449
|
-9,787
|
-18,482
|
-11,186
|
-22,587
|
-21,111
|
-56,617
|
-23,274
|
-18,152
|
-18,708
|
-21,495
|
-7,913
|
-6,883
|
-3,624
|
-9,995
|
-6,749
|
-4,704
|
-4,966
|
-15,727
|
-9,329
|
-9,831
|
-8,302
|
-14,781
|
|
投資キャッシュフロー
|
-3,719
|
-12,819
|
-14,825
|
-28,264
|
-6,474
|
-7,512
|
-4,889
|
-2,945
|
-11,676
|
-21,535
|
-5,197
|
-14,521
|
-33,882
|
-5,597
|
-33,696
|
-52,319
|
23,420
|
-11,602
|
-8,708
|
-12,432
|
-5,644
|
-11,930
|
-6,440
|
-12,159
|
-60,164
|
-8,150
|
-9,519
|
-34,290
|
-18,560
|
-28,885
|
-40,137
|
-57,787
|
-59,485
|
-74,086
|
-15,676
|
-17,907
|
48,461
|
-145,851
|
-61,102
|
-210,432
|
-34,563
|
-88,525
|
-28,700
|
-31,139
|
-17,717
|
-17,793
|
-10,561
|
-20,697
|
-50,990
|
-22,846
|
34,736
|
-845,880
|
-5,308
|
-18,214
|
-9,280
|
-16,245
|
|
自己株式の取得による支出
|
50
|
0
|
11
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,510
|
41,437
|
78,486
|
36,491
|
120,593
|
214,477
|
49,955
|
13,003
|
159,998
|
196,533
|
82,102
|
223,526
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,931
|
1,296
|
887
|
-2,351
|
172
|
1
|
591
|
61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
31,309
|
-212
|
3,570
|
4,180
|
4,039
|
4,564
|
4,104
|
2,794
|
3,134
|
4,440
|
1,785
|
988
|
1,490
|
-15,427
|
19,388
|
28,313
|
9,789
|
9,954
|
-3,345
|
-5,931
|
7,882
|
26,250
|
6,084
|
9,530
|
4,016
|
7,575
|
9,260
|
2,150
|
10,181
|
-1,973
|
4,939
|
7,216
|
-2,046
|
-4,602
|
5,565
|
318
|
1,329
|
-20,325
|
4,498
|
-45,059
|
-9,604
|
-1,030
|
568
|
8,045
|
-15,318
|
-47,513
|
-80,586
|
-22,356
|
-112,081
|
-226,080
|
-53,506
|
1,260
|
-149,514
|
-204,055
|
-85,650
|
-211,981
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114,532
|
14,833
|
43,367
|
286,382
|
268,109
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.2
|
1.1
|
3.2
|
20.5
|
19.0
|