|
(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
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
2,052
|
2,124
|
1,910
|
1,662
|
1,890
|
1,864
|
1,898
|
1,992
|
1,794
|
2,519
|
3,400
|
2,790
|
2,530
|
3,455
|
3,483
|
3,483
|
3,483
|
3,484
|
3,483
|
3,484
|
3,491
|
3,496
|
3,496
|
3,495
|
3,496
|
3,495
|
3,468
|
3,468
|
3,468
|
3,468
|
3,539
|
3,541
|
3,320
|
3,474
|
3,463
|
3,458
|
3,461
|
3,458
|
3,460
|
3,458
|
3,458
|
3,456
|
3,501
|
3,591
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
7,572
|
6,210
|
6,235
|
5,979
|
5,830
|
5,739
|
6,095
|
7,162
|
6,447
|
5,983
|
13,535
|
7,746
|
4,732
|
1,377
|
1,933
|
1,822
|
1,468
|
1,650
|
1,864
|
2,841
|
1,718
|
1,874
|
2,507
|
2,427
|
2,472
|
2,427
|
2,169
|
1,452
|
-874
|
486
|
605
|
474
|
489
|
488
|
435
|
375
|
441
|
447
|
451
|
470
|
542
|
554
|
954
|
1,350
|
1,455
|
1,643
|
1,603
|
1,673
|
2,147
|
2,422
|
2,380
|
2,503
|
|
営業キャッシュフロー
|
-
|
-25,356
|
-41,328
|
-34,368
|
-27,565
|
-24,693
|
-31,631
|
-16,686
|
-41,311
|
-39,974
|
-50,637
|
-
|
-21,071
|
-4,610
|
-1,616
|
2,174
|
2,656
|
6,917
|
7,250
|
12,460
|
20,188
|
21,086
|
27,761
|
-
|
43,490
|
47,859
|
49,914
|
51,725
|
60,115
|
61,777
|
76,655
|
56,496
|
57,402
|
66,905
|
73,481
|
79,794
|
74,558
|
85,280
|
84,107
|
84,614
|
96,711
|
98,381
|
98,102
|
79,035
|
37,047
|
43,718
|
48,686
|
59,239
|
48,617
|
44,073
|
49,727
|
54,513
|
|
資本的支出
|
40
|
-905
|
-1,103
|
-659
|
-567
|
-261
|
-740
|
-691
|
-236
|
-1,067
|
-1,620
|
1,064
|
0
|
-133
|
-6
|
0
|
0
|
-1
|
0
|
-8
|
-242
|
-28
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-13
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-9
|
-13
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-10
|
|
投資キャッシュフロー
|
-
|
4,547
|
8,384
|
-33,101
|
-33,712
|
146
|
-45,012
|
-73,533
|
-99,609
|
-1,426
|
14,130
|
-
|
-59,545
|
-8,411
|
73,710
|
34,045
|
-47,875
|
99,288
|
11,693
|
-24,498
|
-15,095
|
23,320
|
22,395
|
-
|
-21,774
|
-25,880
|
26,513
|
9,078
|
13,522
|
-45,594
|
-74,167
|
20,107
|
-15,937
|
51,994
|
16,044
|
-7,000
|
-8,500
|
-315,481
|
-26,394
|
90,021
|
0
|
-19,905
|
-143,156
|
-2,522
|
-43,038
|
0
|
-5,270
|
-15,478
|
-34,674
|
33,122
|
18,412
|
23,636
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,357
|
18,974
|
21,234
|
12,529
|
0
|
0
|
17,500
|
80,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
9,569
|
5,208
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
2,851
|
2,476
|
214,255
|
12,416
|
7,161
|
247,864
|
23,392
|
113,569
|
13,018
|
18,272
|
-
|
-7,861
|
-9,754
|
-27,708
|
-27,826
|
-25,614
|
-25,771
|
-26,345
|
-26,795
|
-24,844
|
-19,584
|
-8,364
|
-
|
-10,933
|
-87,060
|
-122,625
|
-715
|
-112,248
|
-2,381
|
246
|
198
|
-10,471
|
-13,749
|
-15,640
|
-11,628
|
-12
|
-2,505
|
-21,310
|
-414,260
|
-4,861
|
-12,066
|
60,331
|
-9,735
|
-9,165
|
-5,072
|
211
|
573
|
183
|
1,247
|
10,842
|
-3,721
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
59,239
|
-
|
-
|
-
|
54,503
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
64.5
|
-
|
-
|
-
|
47.6
|