|
(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
|
2,955
|
2,877
|
2,659
|
2,371
|
2,397
|
2,462
|
2,536
|
2,451
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,337
|
2,263
|
2,102
|
-
|
2,103
|
2,105
|
2,165
|
2,135
|
2,115
|
2,057
|
2,074
|
2,019
|
1,972
|
1,651
|
1,428
|
1,430
|
1,393
|
1,380
|
1,308
|
1,174
|
1,202
|
1,192
|
1,026
|
1,080
|
1,093
|
1,076
|
1,045
|
1,213
|
1,234
|
1,340
|
1,202
|
1,236
|
1,333
|
1,555
|
1,543
|
1,491
|
1,464
|
1,390
|
1,371
|
1,323
|
|
株式報酬費用
|
25,649
|
0
|
38
|
53
|
274
|
327
|
336
|
1,633
|
799
|
605
|
680
|
944
|
1,291
|
1,622
|
1,348
|
1,558
|
1,944
|
1,762
|
1,336
|
1,663
|
2,064
|
1,805
|
1,798
|
1,933
|
2,260
|
2,292
|
2,006
|
2,239
|
2,620
|
2,430
|
2,419
|
2,443
|
2,896
|
2,903
|
2,908
|
2,888
|
3,403
|
3,533
|
3,512
|
3,551
|
4,437
|
4,411
|
4,445
|
4,362
|
4,326
|
4,309
|
5,967
|
3,145
|
3,501
|
3,498
|
3,549
|
3,496
|
3,656
|
3,618
|
3,034
|
3,434
|
|
営業キャッシュフロー
|
2,473
|
5,233
|
20,137
|
28,135
|
-8,414
|
7,168
|
5,018
|
-3,307
|
5,939
|
6,200
|
-
|
-29,291
|
11,408
|
14,595
|
29,153
|
15,024
|
3,056
|
12,601
|
13,678
|
10,112
|
-10,513
|
16,052
|
110
|
23,690
|
10,250
|
28,009
|
26,416
|
23,048
|
11,789
|
10,541
|
24,180
|
20,107
|
3,005
|
35,961
|
54,905
|
15,288
|
22,426
|
14,148
|
23,369
|
12,955
|
38,742
|
32,018
|
7,303
|
12,742
|
19,056
|
21,375
|
28,625
|
22,409
|
13,169
|
20,936
|
30,979
|
21,790
|
249
|
18,365
|
23,323
|
19,708
|
|
資本的支出
|
-959
|
-1,909
|
-1,673
|
-1,305
|
-1,916
|
-2,299
|
-1,828
|
-2,102
|
-1,210
|
-1,889
|
-1,688
|
-1,224
|
-1,389
|
-2,215
|
-4,127
|
-597
|
-1,294
|
-1,888
|
-6,227
|
-3,011
|
-2,272
|
-2,072
|
-1,080
|
-422
|
-1,469
|
-1,647
|
-889
|
-1,165
|
-1,496
|
-2,688
|
-3,544
|
-2,631
|
-1,971
|
-1,822
|
-1,503
|
-1,179
|
-1,350
|
-1,569
|
-2,107
|
-1,415
|
-2,221
|
-1,237
|
-1,198
|
-3,453
|
-1,872
|
-3,078
|
-1,126
|
-1,687
|
-1,875
|
-3,104
|
-3,522
|
928
|
-4,149
|
-4,141
|
-3,508
|
-3,042
|
|
投資キャッシュフロー
|
46,298
|
-1,194
|
6,320
|
981
|
-2,070
|
-2,413
|
-2,309
|
-1,755
|
-1,041
|
-1,048
|
-
|
-3,777
|
-1,389
|
-2,251
|
-4,127
|
-597
|
-1,294
|
-1,888
|
-6,227
|
-3,011
|
-2,272
|
-2,072
|
-80
|
-422
|
-1,469
|
-1,647
|
111
|
-1,165
|
-2,496
|
113,508
|
-2,986
|
-4,841
|
-1,971
|
-774
|
-1,503
|
-2,679
|
-3,350
|
19,673
|
-4,607
|
-3,415
|
-2,721
|
-3,237
|
-3,698
|
-4,626
|
2,437
|
-3,271
|
-1,698
|
-2,330
|
-2,404
|
-1,348
|
-4,149
|
337
|
-4,835
|
-2,758
|
-3,508
|
-3,042
|
|
自己株式の取得による支出
|
623
|
15,677
|
9,116
|
18,959
|
8,448
|
14,771
|
5,834
|
757
|
293
|
21,691
|
36,566
|
43,221
|
8,507
|
9,171
|
7,205
|
13,588
|
22,084
|
101
|
9,602
|
14,226
|
2,887
|
65
|
1,274
|
10,396
|
12,038
|
91
|
336
|
9,722
|
14,875
|
36,671
|
40,401
|
32,506
|
19,470
|
10,123
|
30
|
5,990
|
16,313
|
13,058
|
15,036
|
21,803
|
10,270
|
9,330
|
22,503
|
32,810
|
11,126
|
13,488
|
16,856
|
33,554
|
2,848
|
8,381
|
9,960
|
20,749
|
21,066
|
11,177
|
9,207
|
9,436
|
|
財務キャッシュフロー
|
-48,848
|
-4,089
|
-21,851
|
-33,153
|
10,010
|
-4,598
|
-2,970
|
5,134
|
-4,957
|
-4,672
|
-
|
33,189
|
-9,329
|
-12,621
|
-25,431
|
-14,176
|
-2,339
|
-10,590
|
-7,569
|
-6,544
|
14,041
|
-13,186
|
-2,859
|
-23,592
|
-8,903
|
-26,146
|
-26,534
|
-22,237
|
-9,146
|
-59,261
|
-44,921
|
-36,755
|
10,909
|
-14,590
|
-4,500
|
-10,396
|
-21,221
|
-17,883
|
-20,410
|
-28,182
|
-16,383
|
-115,434
|
-28,490
|
-13,084
|
-21,443
|
-18,128
|
-26,952
|
-20,082
|
-10,778
|
-19,584
|
-26,813
|
-21,905
|
4,681
|
-13,579
|
-21,035
|
-15,776
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,718
|
-3,900
|
14,224
|
19,815
|
16,666
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.6
|
-1.2
|
4.3
|
6.0
|
5.0
|