|
(単位:千ドル)
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
4,913
|
5,119
|
5,346
|
6,319
|
6,366
|
6,409
|
5,192
|
5,141
|
5,230
|
5,152
|
5,035
|
5,387
|
5,500
|
7,884
|
8,163
|
8,182
|
8,579
|
8,482
|
7,147
|
7,232
|
7,241
|
7,499
|
7,253
|
7,048
|
7,354
|
6,924
|
6,712
|
6,315
|
6,726
|
7,453
|
6,897
|
7,672
|
6,966
|
6,647
|
8,032
|
8,543
|
8,654
|
8,519
|
8,285
|
7,747
|
7,680
|
8,258
|
10,154
|
10,027
|
13,958
|
15,778
|
15,533
|
16,113
|
14,561
|
14,531
|
13,865
|
13,299
|
14,795
|
14,702
|
14,168
|
14,482
|
|
株式報酬費用
|
1,814
|
1,872
|
1,772
|
2,155
|
2,492
|
2,351
|
2,001
|
2,282
|
2,282
|
2,326
|
3,929
|
2,902
|
2,027
|
2,150
|
2,880
|
2,821
|
2,765
|
2,384
|
2,641
|
2,401
|
2,632
|
1,408
|
2,618
|
2,743
|
2,797
|
2,133
|
2,388
|
2,959
|
3,335
|
2,824
|
4,151
|
3,714
|
3,817
|
4,136
|
3,826
|
2,518
|
3,128
|
8,083
|
3,275
|
2,888
|
3,593
|
3,474
|
3,563
|
2,944
|
3,516
|
3,148
|
3,750
|
2,938
|
3,446
|
4,727
|
3,551
|
4,228
|
4,186
|
4,252
|
4,477
|
4,771
|
|
営業キャッシュフロー
|
17,424
|
12,715
|
11,003
|
17,418
|
38,434
|
20,386
|
13,307
|
16,991
|
16,528
|
34,206
|
-12,029
|
4,189
|
27,376
|
59,624
|
-23,342
|
28,331
|
37,912
|
33,418
|
-13,581
|
-
|
42,081
|
21,745
|
6,705
|
10,537
|
53,042
|
46,907
|
-5,847
|
-
|
32,078
|
64,317
|
-12,688
|
-35,258
|
54,310
|
85,076
|
-15,232
|
26,033
|
84,370
|
77,974
|
4,961
|
1,380
|
58,422
|
45,442
|
-7,055
|
13,464
|
187
|
155,610
|
-16,831
|
36,710
|
25,673
|
106,831
|
-10,001
|
95,360
|
-33,034
|
51,957
|
47,321
|
75,626
|
|
資本的支出
|
-2,655
|
-3,317
|
-5,626
|
-2,476
|
-2,302
|
-3,157
|
-3,621
|
-3,576
|
-2,885
|
-4,079
|
-5,658
|
-2,445
|
-2,479
|
-2,392
|
-3,309
|
-3,839
|
-5,046
|
-488
|
-4,184
|
-3,672
|
-2,798
|
-3,137
|
-2,571
|
-3,512
|
-2,392
|
-6,038
|
-3,236
|
-6,161
|
-6,196
|
-6,219
|
-7,539
|
-6,977
|
-6,170
|
-6,215
|
-4,704
|
-4,311
|
-3,895
|
-4,773
|
-3,595
|
-3,880
|
-4,804
|
-7,653
|
-6,454
|
-4,572
|
-6,297
|
-7,152
|
-6,441
|
-6,698
|
-4,737
|
-4,461
|
-5,226
|
-5,871
|
-3,452
|
-5,750
|
-5,543
|
-6,914
|
|
投資キャッシュフロー
|
-4,352
|
-105,106
|
-14,182
|
-2,452
|
-4,519
|
-2,382
|
-3,621
|
-3,576
|
-7,648
|
-4,079
|
-63,374
|
-2,447
|
-4,298
|
-290,726
|
-5,127
|
-3,839
|
-5,046
|
-488
|
-4,184
|
-
|
-2,798
|
-3,237
|
-2,662
|
-3,512
|
-2,393
|
-6,037
|
-15,071
|
-
|
-17,205
|
-17,947
|
-9,358
|
-6,977
|
-7,920
|
-6,215
|
-257,725
|
-4,380
|
-3,895
|
-4,948
|
-3,595
|
-3,880
|
-4,804
|
-182,202
|
-
|
-
|
-245,288
|
-5,441
|
-6,900
|
-38,903
|
42,414
|
-284
|
-3,511
|
-61,231
|
-3,452
|
-5,347
|
-5,543
|
-7,169
|
|
自己株式の取得による支出
|
246
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
28,085
|
95,605
|
56,826
|
31,754
|
38,046
|
50,271
|
43,409
|
72,489
|
81,308
|
96,785
|
116,627
|
128,260
|
95,718
|
106,111
|
116,218
|
102,218
|
96,881
|
155,962
|
138,442
|
139,443
|
110,725
|
219,639
|
159,820
|
153,179
|
112,999
|
134,379
|
171,005
|
161,434
|
131,346
|
159,008
|
210,609
|
220,846
|
389,776
|
236,383
|
110,486
|
133,469
|
174,674
|
189,721
|
229,380
|
179,489
|
291,662
|
546,597
|
236,629
|
371,237
|
293,640
|
330,913
|
370,691
|
377,230
|
311,813
|
317,748
|
422,406
|
283,220
|
306,212
|
347,689
|
|
財務キャッシュフロー
|
-13,528
|
94,748
|
5,184
|
-15,192
|
-33,194
|
-9,440
|
-19,701
|
-12,197
|
-8,805
|
-27,428
|
87,001
|
-14,201
|
-23,087
|
236,145
|
24,852
|
-23,952
|
-34,703
|
-30,645
|
18,928
|
-
|
-39,487
|
-
|
-1,919
|
-6,057
|
-54,530
|
-24,794
|
17,097
|
-
|
-15,380
|
-39,935
|
14,444
|
43,048
|
-44,861
|
-80,271
|
325,874
|
-71,508
|
-81,659
|
-2,752
|
-33,275
|
-12,367
|
-46,026
|
114,901
|
2,674
|
-11,748
|
248,099
|
-148,654
|
19,688
|
4,559
|
-71,311
|
-105,524
|
8,833
|
-22,300
|
41,024
|
-44,568
|
-14,682
|
-66,081
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,489
|
-36,486
|
46,207
|
41,778
|
68,712
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.0
|
-7.5
|
9.7
|
9.0
|
15.5
|