|
(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
|
5,110
|
6,443
|
6,589
|
6,359
|
6,040
|
6,333
|
6,891
|
6,512
|
6,362
|
5,969
|
6,074
|
6,356
|
6,679
|
7,014
|
7,979
|
7,053
|
-
|
-
|
-
|
8,133
|
8,270
|
8,597
|
9,580
|
9,426
|
9,637
|
9,708
|
10,213
|
10,655
|
10,624
|
14,066
|
13,374
|
13,724
|
12,808
|
13,101
|
12,560
|
12,472
|
12,334
|
12,443
|
13,264
|
12,266
|
12,468
|
12,425
|
12,497
|
13,669
|
14,070
|
14,254
|
14,109
|
13,408
|
13,056
|
11,546
|
12,270
|
12,337
|
12,893
|
13,838
|
16,153
|
13,542
|
14,147
|
15,188
|
16,371
|
|
株式報酬費用
|
-
|
2,160
|
2,175
|
2,743
|
2,715
|
1,871
|
2,087
|
3,645
|
2,860
|
2,967
|
2,360
|
4,176
|
1,966
|
2,376
|
2,493
|
4,255
|
3,554
|
4,471
|
3,767
|
5,809
|
4,450
|
4,484
|
5,027
|
5,956
|
5,107
|
5,708
|
6,270
|
5,074
|
6,893
|
5,344
|
6,590
|
6,956
|
7,155
|
7,427
|
4,532
|
4,778
|
7,726
|
8,346
|
7,385
|
7,832
|
10,070
|
10,894
|
9,825
|
11,224
|
13,340
|
12,186
|
12,616
|
14,407
|
11,511
|
17,067
|
15,452
|
17,852
|
18,095
|
21,232
|
15,479
|
19,187
|
16,392
|
23,139
|
20,751
|
|
営業キャッシュフロー
|
-
|
13,732
|
15,727
|
4,369
|
15,084
|
23,903
|
22,426
|
6,622
|
18,779
|
18,829
|
38,562
|
4,965
|
22,788
|
16,552
|
22,354
|
137
|
27,030
|
27,383
|
42,141
|
-10,441
|
37,356
|
29,127
|
-
|
7,073
|
39,828
|
25,283
|
40,956
|
-8,005
|
21,798
|
33,058
|
45,584
|
8,343
|
39,374
|
58,238
|
62,465
|
-13,555
|
72,462
|
67,407
|
76,659
|
15,205
|
38,738
|
59,819
|
70,625
|
-26,870
|
79,878
|
48,081
|
65,052
|
16,025
|
47,534
|
68,601
|
79,038
|
-21,873
|
74,910
|
110,142
|
105,346
|
3,243
|
109,377
|
120,716
|
117,381
|
|
資本的支出
|
-
|
-3,771
|
-7,093
|
-9,299
|
-3,900
|
-3,809
|
-1,796
|
-6,610
|
-3,671
|
-1,454
|
-4,181
|
-10,679
|
-5,958
|
-7,125
|
-3,916
|
-8,845
|
-5,535
|
-6,747
|
-4,458
|
-8,457
|
-6,415
|
-5,463
|
-5,515
|
-10,114
|
-10,333
|
-6,312
|
-8,395
|
-12,680
|
-6,616
|
-10,774
|
-10,367
|
-10,878
|
-11,409
|
-10,021
|
-7,830
|
-12,274
|
-9,777
|
-12,563
|
-7,610
|
-12,680
|
-7,223
|
-9,123
|
-8,222
|
-16,101
|
-8,953
|
-7,045
|
-12,737
|
-12,479
|
-13,634
|
-14,993
|
-11,697
|
-11,266
|
-12,063
|
-12,859
|
-10,074
|
-12,940
|
-14,426
|
-14,361
|
-10,871
|
|
投資キャッシュフロー
|
-
|
-10,570
|
-5,013
|
-8,445
|
-3,725
|
-3,826
|
-38,838
|
-7,844
|
-3,505
|
-2,245
|
-3,941
|
-11,684
|
-6,361
|
-12,576
|
-57,641
|
-56,180
|
-68,332
|
-21,407
|
72,379
|
-89,780
|
-16,188
|
-20,274
|
-
|
-117,072
|
-33,322
|
-20,748
|
-51,594
|
-3,012
|
3,369
|
-240,766
|
-37,083
|
-37,200
|
38,153
|
-22,293
|
-30,045
|
36,040
|
-34,974
|
9,997
|
-29,379
|
-26,029
|
37,697
|
-33,186
|
-92,752
|
-4,694
|
-36,293
|
-34,195
|
-21,364
|
43,341
|
-31,552
|
-351
|
-23,435
|
4,689
|
-47,938
|
-51,226
|
-24,624
|
-22,268
|
-14,019
|
-46,322
|
33,349
|
|
自己株式の取得による支出
|
-
|
-19
|
0
|
182
|
149
|
0
|
0
|
389
|
0
|
0
|
21,229
|
459
|
0
|
2,863
|
0
|
397
|
4,708
|
7,910
|
1,180
|
6,855
|
2,849
|
5,465
|
3,034
|
11,913
|
11,419
|
9,004
|
11,118
|
13,504
|
9,632
|
9,657
|
10,316
|
15,408
|
12,130
|
8,346
|
5,480
|
13,995
|
0
|
24,906
|
41,048
|
29,015
|
28,409
|
28,196
|
32,737
|
31,385
|
28,806
|
11,521
|
930
|
42,363
|
28,275
|
29,904
|
31,305
|
152,227
|
8,420
|
35,233
|
12,046
|
17,994
|
41,679
|
159,235
|
109,582
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
12,000
|
0
|
233,000
|
1,614
|
46,000
|
0
|
0
|
-
|
110,000
|
0
|
0
|
-
|
25,000
|
0
|
200,000
|
-
|
35,000
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
110,000
|
0
|
-
|
-
|
125,000
|
60,000
|
|
財務キャッシュフロー
|
-
|
-7,173
|
865
|
2,275
|
3,802
|
1,201
|
2,627
|
555
|
725
|
1,698
|
-18,692
|
926
|
864
|
-949
|
52,105
|
31,213
|
-14,384
|
-7,315
|
506
|
-9,968
|
-20,781
|
-3,486
|
-
|
-11,765
|
-9,883
|
-6,546
|
7,719
|
-6,151
|
-9,702
|
223,956
|
-10,324
|
19,808
|
-80,922
|
-16,586
|
-15,377
|
86,658
|
-100,027
|
-35,060
|
-41,135
|
-28,997
|
-102,360
|
-57,710
|
42,188
|
3,576
|
-38,842
|
-26,554
|
-19,904
|
-91,304
|
-10,529
|
-39,139
|
-40,478
|
-9,773
|
-17,532
|
-24,866
|
-66,930
|
3,405
|
-87,957
|
-63,377
|
-164,835
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,272
|
-9,697
|
94,951
|
106,355
|
106,510
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.8
|
-1.9
|
18.5
|
20.1
|
19.6
|